{"text_format":"1","workbook":"xlsx","n_sheets":45,"sheets":["Record of Changes","Front","ScenarioAll","S1","Tool Schematic","Map","MapCheck","Results","ResultsSummary","ResultsArea","ResultsAreaCumulative","ResultsSummaryCumulative","RawResultsCore","RawResultsScenario","ScenarioBlank","IncomeScenarios","PriceScenarios","DataZoneList","DataZoneHMASubareas","DatzoneNPAreas","Sheet7","Data","CoreAssumptions","Income - SG","Income - Own","HoTOC","Temporary Accommodation","Rent Data","PriceDataZone","Volumes Summary","Value Summary","Average Summary","Median Summary","HouseholdVariants","Households","2016Principal","2016LowM","2016HighM","User1","User2","User3","SDP areas","HMAs","Blank","Sheet1"],"not_rendered":{"charts":40,"images":19,"macros":1,"external_links":0,"defined_names":44,"comments":1,"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":"Record of Changes","index":0,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,13,2,16],[8,1,9,16]]}
[]
[null,"                                                                                                                                 Scottish Government Centre for Housing Market Analysis "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 3.4 - 24 March 2020"]
[null,"Record of Any Changes Made to the Tool"]
[]
[null,"1. 12/10/18 - the last version of the Tool was version 2.3.3.  This is still available on the CHMA website for those who may have been using this version "]
[null,"    when drafting their HNDAs and who may continue to do so."]
[]
[null,"2. 01/11/18 and 07/11/2018 - Several corrections made to the number households for the whole area and any HMAs for Angus, Dundee City, East Lothian, Falkirk, Fife, Glasgow City, Midlothian and North Lanarkshire and Perth and Kinross. "]
[]
[]
[null,"3. 09/11/2018 - HMA map temporarily removed in order for it to be updated by SG GIS team."]
[]
[null,"4.  09/03/2020 - Corrected spellings in Argyll and Bute place names."]
[]
[null,"5.  24/03/2020 - Cleared an error message that appeared when Tool opened."]

{"sheet":"Front","index":1,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[37,1,38,16],[11,1,11,3],[30,1,30,16],[4,13,4,16],[1,1,1,12],[11,14,11,16]]}
[]
[null,"                                                                                                                  Scottish Government Centre for Housing Market Analysis "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 3.4 - 24 March 2020"]
[]
[]
[]
[]
[]
[]
[null,"PURPOSE"]
[null,"> To estimate how many new housing units are needed, locally, in Scotland over the next 20 years  "]
[null,"> The number of future households and those in existing housing need represent total future housing need"]
[null,"> Estimates are broken down by houisng tenure; owner occupied, private rent, Mid-Market Rent and social rent"]
[null,"> Demographic, economic and housing affordability scenarios are run to produce a range of estimates for alternative futures"]
[]
[null,"HOW TO USE"]
[null,"> Select area required on 'Map' worksheet"]
[null,"> Choose the 'Start Year' on this sheet"]
[null,"> Press 'Set Areas'"]
[null,"> The 'Scenario All' sheet shows results for the whole area. Sheets 'S1', S2' etc. show results for you Housing Market Areas within the larger area"]
[null,"> Estimates can be produced, top down, using 'Scenario All' which splits results across sub-areas or bottom-up for each sub-area which sums to 'Scenario All'"]
[]
[null,"STRUCTURE"]
[null,"> Green shading, line colours etc. indicates the default Tool settings whilst orange indicates the user's settings. The default is fixed and does not change."]
[null,"> LIGHT GREEN tabs are where you can make changes"]
[null,"> RED tabs show your results"]
[null,"> PURPLE tabs show the input data that have been pre-programmed into the Tool"]
[null,"> Any changes made the Tool in future will be recorded below. "]
[null,"Remember to save a copy of the Tool each time you run it  "]
[]
[null,"Record of Any Changes Made to the Tool"]
[]
[null,"1. 12/10/18 - the last version of the Tool was version 2.3.3.  This is still available on the CHMA website for those who may have been using this version "]
[null,"    when drafting their HNDAs and who may continue to do so."]
[]
[null,"2. 01/11/18 and 07/11/2018 - Several corrections made to the number households for the whole area and any HMAs for Angus, Dundee City, East Lothian, Falkirk, Fife, Glasgow City, Midlothian and North Lanarkshire and Perth and Kinross. "]
[]
[]
[null,"3. 09/11/18 HMA map temporarily removed in order for it to be updated by SG GIS team."]

{"sheet":"ScenarioAll","index":2,"n_rows":598,"n_cols":37,"rows_kept":598,"cut":false,"hidden":false,"merged":[[0,0,0,7],[24,0,24,2],[117,0,118,2]]}
[{"$f":"Data!C1","v":"Selected"},null,null,null,null,null,null,null,null,null,{"$f":"Map!T13","v":2018}]
[]
["1. Household Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["   Choose NRS household projection variant.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"D11-1","v":2017},{"$f":"D16","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Enter Projections Here",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N11+1","v":2029},{"$f":"D13+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["1a. Household growth Adjustment",null,null,{"$f":"C300","v":2018},{"$f":"D16+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N16+1","v":2029},{"$f":"D18+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["2. Existing Need"]
["Either"]
[]
[]
["  Total From HoTOC method",null,null,{"$f":"IF(B312=TRUE,SUM(C312:W312),\"-\")","v":790}]
[" Or own exisiting need figures"]
[]
[]
["    Existing Need",0]
[]
["2a. Years to clear exisiting need"]
[]
[]
["Existing \"Cleared\" In?  Enter Years",5]
[]
[]
[]
[]
[]
[]
["3. Income, Growth and Distribution"]
[]
["   Growth in median income scenario"]
[]
["   Change in income distribution"]
[]
[]
["   Select part of income distribution interested in"]
[null,"Example A",75,"%ile"]
[null,"Example B",25,"%ile"]
[null,"Example Year",2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
["4. Prices and Afforability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"Percentile",0.25]
[]
[]
[null,"Income Ratio",3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["5. Split Need into Tenure"]
[null,"Proportion of market who buy",0.6]
[null,"Upper income-to-rent threshold",0.25]
["Lower income-to-rent treshohld","Lower I-rent income limit",0.35]
["   Rent Growth Assumption"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["User 1"]
["User 2"]
["User 3"]
["2016 Principal"]
["2016 Low Migration"]
["2016 High Migration"]
[]
[]
[]
["Scottish Government Small Area Income Estimates "]
["Own Income data"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Households"]
["Year",{"$f":"Map!T13-1","v":2017},{"$f":"B300+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,"Ref"]
[{"$f":"CONCATENATE(CHOOSE(Y4,A269,A270,A271,A272,A273,A274))","v":"2016 Principal"},null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":108547},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":109290},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":109936},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":110563},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":111179},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":111654},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":112129},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":112623},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":113128},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":113687},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":114241},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":114818},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":115391},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":116014},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":116617},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":117212},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":117835},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":118449},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":119020},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":119531},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":120082}]
[{"$f":"CONCATENATE(CHOOSE(X4,A269,A270,A271,A272,A273,A274))","v":"2016 Principal"},null,{"$f":"IF($B$308=TRUE,D12,HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":108547},{"$f":"IF($B$308=TRUE,E12,HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":109290},{"$f":"IF($B$308=TRUE,F12,HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":109936},{"$f":"IF($B$308=TRUE,G12,HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":110563},{"$f":"IF($B$308=TRUE,H12,HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":111179},{"$f":"IF($B$308=TRUE,I12,HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":111654},{"$f":"IF($B$308=TRUE,J12,HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":112129},{"$f":"IF($B$308=TRUE,K12,HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":112623},{"$f":"IF($B$308=TRUE,L12,HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":113128},{"$f":"IF($B$308=TRUE,M12,HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":113687},{"$f":"IF($B$308=TRUE,N12,HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":114241},{"$f":"IF($B$308=TRUE,D14,HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":114818},{"$f":"IF($B$308=TRUE,E14,HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":115391},{"$f":"IF($B$308=TRUE,F14,HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":116014},{"$f":"IF($B$308=TRUE,G14,HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":116617},{"$f":"IF($B$308=TRUE,H14,HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":117212},{"$f":"IF($B$308=TRUE,I14,HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":117835},{"$f":"IF($B$308=TRUE,J14,HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":118449},{"$f":"IF($B$308=TRUE,K14,HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":119020},{"$f":"IF($B$308=TRUE,L14,HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":119531},{"$f":"IF($B$308=TRUE,M14,HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":120082},17]
[null,null,{"$f":"D302-C302","v":743},{"$f":"E302-D302","v":646},627,616,475,475,494,505,559,554,{"$f":"N302-M302","v":577},573,623,603,595,623,614,571,511,551,{"$f":"V303","v":551}]
[{"$f":"A302","v":"2016 Principal"},null,{"$f":"(C302)*(1+E17)","v":108547},{"$f":"(C304+C303)*(1+F17)","v":109290},{"$f":"(D304+D303)*(1+G17)","v":109936},110563,111179,111654,112129,112623,113128,113687,{"$f":"(L304+L303)*(1+D19)","v":114241},{"$f":"(M304+M303)*(1+E19)","v":114818},115391,116014,116617,117212,117835,118449,119020,119531,120082]
[{"$f":"CONCATENATE(A301,\" Change\")","v":"2016 Principal Change"},null,{"$f":"D301-C301","v":743},{"$f":"E301-D301","v":646},627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"V305","v":551}]
[{"$f":"CONCATENATE(A302,\" Change\")","v":"2016 Principal Change"},null,{"$f":"D304-C304","v":743},{"$f":"E304-D304","v":646},627,{"$f":"G304-F304","v":616},475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"V306","v":551}]
[]
[null,false]
["Backlog Need",false,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),$B$29/ScenarioAll!$B$34,0)","v":0}]
["Backlog Need (TA)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":158},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":158},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":158},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":158},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":158},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/ScenarioAll!$B$34,0)","v":0},202]
["Backlog Need (Traditional)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioAll!$X311,FALSE)/ScenarioAll!$B$34,0)","v":0},199]
[{"$f":"CONCATENATE(\"Exisiting \",A302)","v":"Exisiting 2016 Principal"},true,{"$f":"IF($B$312=TRUE,C310,IF($B$310=TRUE,C311,C309))","v":158},158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Overall",null,{"$f":"C300","v":2018},{"$f":"D300","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"CONCATENATE(\"Exisiting \",A301)","v":"Exisiting 2016 Principal"},null,{"$f":"IF(AND(C300-$K$1+1<=CoreAssumptions!$F$10,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(D300-$K$1+1<=CoreAssumptions!$F$10,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(E300-$K$1+1<=CoreAssumptions!$F$10,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(F300-$K$1+1<=CoreAssumptions!$F$10,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(G300-$K$1+1<=CoreAssumptions!$F$10,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(H300-$K$1+1<=CoreAssumptions!$F$10,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=CoreAssumptions!$F$10,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=CoreAssumptions!$F$10,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=CoreAssumptions!$F$10,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=CoreAssumptions!$F$10,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=CoreAssumptions!$F$10,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=CoreAssumptions!$F$10,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=CoreAssumptions!$F$10,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=CoreAssumptions!$F$10,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=CoreAssumptions!$F$10,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=CoreAssumptions!$F$10,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=CoreAssumptions!$F$10,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=CoreAssumptions!$F$10,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=CoreAssumptions!$F$10,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=CoreAssumptions!$F$10,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=CoreAssumptions!$F$10,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioAll!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0}]
[{"$f":"CONCATENATE(\"Newly Arising \",A301)","v":"Newly Arising 2016 Principal"},null,{"$f":"C305","v":743},{"$f":"D305","v":646},627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Newly Arising \",A302)","v":"Newly Arising 2016 Principal"},null,{"$f":"C306","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Total \",A301)","v":"Total 2016 Principal"},null,{"$f":"C316+C317","v":901},{"$f":"D316+D317","v":804},785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Total \",A302)","v":"Total 2016 Principal"},null,{"$f":"C318+C312","v":901},{"$f":"D318+D312","v":804},785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[]
["In Current Proportions",null,{"$f":"C315","v":2018},{"$f":"D315","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Private",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*C319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*D319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*E319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*F319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*G319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*H319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*I319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*J319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*K319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*L319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*M319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*N319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*O319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*P319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*Q319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*R319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*S319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*T319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*U319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*V319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X323,FALSE)*W319/100","v":0},216]
["Principal Social",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*C319/100","v":-103074.4},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*D319/100","v":-91977.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*E319/100","v":-89804},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*F319/100","v":-88545.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*G319/100","v":-72415.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*H319/100","v":-54340},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*I319/100","v":-56513.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*J319/100","v":-57772},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*K319/100","v":-63949.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*L319/100","v":-63377.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*M319/100","v":-66008.800000000003},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*N319/100","v":-65551.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*O319/100","v":-71271.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*P319/100","v":-68983.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*Q319/100","v":-68068},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*R319/100","v":-71271.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*S319/100","v":-70241.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*T319/100","v":-65322.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*U319/100","v":-58458.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*V319/100","v":-63034.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X324,FALSE)*W319/100","v":-63034.400000000001},217]
["Principal PRS",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*C319/100","v":-107759.6},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*D319/100","v":-96158.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*E319/100","v":-93886},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*F319/100","v":-92570.4},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*G319/100","v":-75706.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*H319/100","v":-56810},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*I319/100","v":-59082.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*J319/100","v":-60398},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*K319/100","v":-66856.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*L319/100","v":-66258.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*M319/100","v":-69009.2},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*N319/100","v":-68530.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*O319/100","v":-74510.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*P319/100","v":-72118.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*Q319/100","v":-71162},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*R319/100","v":-74510.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*S319/100","v":-73434.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*T319/100","v":-68291.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*U319/100","v":-61115.6},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*V319/100","v":-65899.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X325,FALSE)*W319/100","v":-65899.600000000006},218]
["Scenario Private",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*C320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*D320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*E320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*F320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*G320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*H320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*I320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*J320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*K320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*L320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*M320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*N320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*O320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*P320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*Q320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*R320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*S320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*T320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*U320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*V320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X326,FALSE)*W320/100","v":0},216]
["Scenario Social",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*C320/100","v":103074.4},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*D320/100","v":91977.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*E320/100","v":89804},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*F320/100","v":88545.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*G320/100","v":72415.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*H320/100","v":54340},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*I320/100","v":56513.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*J320/100","v":57772},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*K320/100","v":63949.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*L320/100","v":63377.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*M320/100","v":66008.800000000003},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*N320/100","v":65551.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*O320/100","v":71271.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*P320/100","v":68983.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*Q320/100","v":68068},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*R320/100","v":71271.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*S320/100","v":70241.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*T320/100","v":65322.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*U320/100","v":58458.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*V320/100","v":63034.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X327,FALSE)*W320/100","v":63034.400000000001},217]
["Scenario PRS",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*C320/100","v":107759.6},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*D320/100","v":96158.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*E320/100","v":93886},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*F320/100","v":92570.4},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*G320/100","v":75706.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*H320/100","v":56810},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*I320/100","v":59082.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*J320/100","v":60398},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*K320/100","v":66856.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*L320/100","v":66258.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*M320/100","v":69009.2},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*N320/100","v":68530.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*O320/100","v":74510.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*P320/100","v":72118.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*Q320/100","v":71162},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*R320/100","v":74510.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*S320/100","v":73434.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*T320/100","v":68291.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*U320/100","v":61115.6},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*V320/100","v":65899.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioAll!$X328,FALSE)*W320/100","v":65899.600000000006},218]
[]
["Pri ces",{"$f":"B300","v":2017},{"$f":"B330+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Scenario",{"$f":"HLOOKUP(B330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(C330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(D330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(E330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(F330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(G330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(H330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(I330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(J330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(K330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(L330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(M330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(N330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(O330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(P330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(Q330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(R330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(S330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(T330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(U330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(V330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(W330,PriceScenarios!$C$2:$AE$15,3)","v":0.04}]
["Principal Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioAll!$X332,FALSE)","v":225015.40352787456},{"$f":"B332*(1+B331)","v":234016.01966898955},{"$f":"C332*(1+C331)","v":243376.66045574914},253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724,206]
["Principal Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioAll!$X333,FALSE)","v":195000},{"$f":"B333*(1+B331)","v":202800},{"$f":"C333*(1+C331)","v":210912},219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771,207]
["U",{"$f":"IF(B333<>0,LN(B333),0)","v":12.180754837545884},12.219975550699164,12.259196263852447,12.298416977005727,12.33763769015901,12.376858403312291,12.416079116465571,12.455299829618854,12.494520542772134,12.533741255925415,12.572961969078698,12.612182682231978,12.651403395385259,12.690624108538541,12.729844821691822,12.769065534845103,12.808286247998385,12.847506961151666,12.886727674304948,12.925948387458229,12.96516910061151,13.004389813764792]
["Sigma2",{"$f":"IF(B332<>0,2*LN(B332)-2*B334,0)","v":0.28633860284254808},0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453]
[]
[]
[{"$f":"CONCATENATE(\"Principal \",$C$61*100,\"%ile\")","v":"Principal 25%ile"},{"$f":"EXP(SQRT(B335)*NORMSINV(CoreAssumptions!$F$2)+B334)","v":135921.28591509082},{"$f":"EXP(SQRT(C335)*NORMSINV(CoreAssumptions!$F$2)+C334)","v":141358.13735169437},{"$f":"EXP(SQRT(D335)*NORMSINV(CoreAssumptions!$F$2)+D334)","v":147012.46284576258},{"$f":"EXP(SQRT(E335)*NORMSINV(CoreAssumptions!$F$2)+E334)","v":152892.96135959245},{"$f":"EXP(SQRT(F335)*NORMSINV(CoreAssumptions!$F$2)+F334)","v":159008.67981397689},{"$f":"EXP(SQRT(G335)*NORMSINV(CoreAssumptions!$F$2)+G334)","v":165369.02700653588},{"$f":"EXP(SQRT(H335)*NORMSINV(CoreAssumptions!$F$2)+H334)","v":171983.78808679688},{"$f":"EXP(SQRT(I335)*NORMSINV(CoreAssumptions!$F$2)+I334)","v":178863.13961026928},{"$f":"EXP(SQRT(J335)*NORMSINV(CoreAssumptions!$F$2)+J334)","v":186017.66519467928},{"$f":"EXP(SQRT(K335)*NORMSINV(CoreAssumptions!$F$2)+K334)","v":193458.37180246634},{"$f":"EXP(SQRT(L335)*NORMSINV(CoreAssumptions!$F$2)+L334)","v":201196.70667456594},{"$f":"EXP(SQRT(M335)*NORMSINV(CoreAssumptions!$F$2)+M334)","v":209244.57494154808},{"$f":"EXP(SQRT(N335)*NORMSINV(CoreAssumptions!$F$2)+N334)","v":217614.35793920988},{"$f":"EXP(SQRT(O335)*NORMSINV(CoreAssumptions!$F$2)+O334)","v":226318.93225677893},{"$f":"EXP(SQRT(P335)*NORMSINV(CoreAssumptions!$F$2)+P334)","v":235371.68954704911},{"$f":"EXP(SQRT(Q335)*NORMSINV(CoreAssumptions!$F$2)+Q334)","v":244786.55712893093},{"$f":"EXP(SQRT(R335)*NORMSINV(CoreAssumptions!$F$2)+R334)","v":254578.01941408936},{"$f":"EXP(SQRT(S335)*NORMSINV(CoreAssumptions!$F$2)+S334)","v":264761.14019065228},{"$f":"EXP(SQRT(T335)*NORMSINV(CoreAssumptions!$F$2)+T334)","v":275351.58579827921},{"$f":"EXP(SQRT(U335)*NORMSINV(CoreAssumptions!$F$2)+U334)","v":286365.64923021017},{"$f":"EXP(SQRT(V335)*NORMSINV(CoreAssumptions!$F$2)+V334)","v":297820.27519941737},{"$f":"EXP(SQRT(W335)*NORMSINV(CoreAssumptions!$F$2)+W334)","v":309733.08620739554}]
["Income from Afford",{"$f":"IF(B338/CoreAssumptions!$F$3<=B419,B419,B338/CoreAssumptions!$F$3)","v":37755.912754191893},{"$f":"IF(C338/CoreAssumptions!$F$3<=C419,C419,C338/CoreAssumptions!$F$3)","v":39266.149264359548},{"$f":"IF(D338/CoreAssumptions!$F$3<=D419,D419,D338/CoreAssumptions!$F$3)","v":40836.795234934048},{"$f":"IF(E338/CoreAssumptions!$F$3<=E419,E419,E338/CoreAssumptions!$F$3)","v":42470.267044331231},{"$f":"IF(F338/CoreAssumptions!$F$3<=F419,F419,F338/CoreAssumptions!$F$3)","v":44169.07772610469},{"$f":"IF(G338/CoreAssumptions!$F$3<=G419,G419,G338/CoreAssumptions!$F$3)","v":45935.840835148854},{"$f":"IF(H338/CoreAssumptions!$F$3<=H419,H419,H338/CoreAssumptions!$F$3)","v":47773.274468554686},{"$f":"IF(I338/CoreAssumptions!$F$3<=I419,I419,I338/CoreAssumptions!$F$3)","v":49684.205447297019},{"$f":"IF(J338/CoreAssumptions!$F$3<=J419,J419,J338/CoreAssumptions!$F$3)","v":51671.573665188691},{"$f":"IF(K338/CoreAssumptions!$F$3<=K419,K419,K338/CoreAssumptions!$F$3)","v":53738.436611796205},{"$f":"IF(L338/CoreAssumptions!$F$3<=L419,L419,L338/CoreAssumptions!$F$3)","v":55887.974076268314},{"$f":"IF(M338/CoreAssumptions!$F$3<=M419,M419,M338/CoreAssumptions!$F$3)","v":58123.493039318913},{"$f":"IF(N338/CoreAssumptions!$F$3<=N419,N419,N338/CoreAssumptions!$F$3)","v":60448.432760891628},{"$f":"IF(O338/CoreAssumptions!$F$3<=O419,O419,O338/CoreAssumptions!$F$3)","v":62866.370071327481},{"$f":"IF(P338/CoreAssumptions!$F$3<=P419,P419,P338/CoreAssumptions!$F$3)","v":65381.024874180308},{"$f":"IF(Q338/CoreAssumptions!$F$3<=Q419,Q419,Q338/CoreAssumptions!$F$3)","v":67996.265869147479},{"$f":"IF(R338/CoreAssumptions!$F$3<=R419,R419,R338/CoreAssumptions!$F$3)","v":70716.116503913712},{"$f":"IF(S338/CoreAssumptions!$F$3<=S419,S419,S338/CoreAssumptions!$F$3)","v":73544.761164070078},{"$f":"IF(T338/CoreAssumptions!$F$3<=T419,T419,T338/CoreAssumptions!$F$3)","v":76486.551610633105},{"$f":"IF(U338/CoreAssumptions!$F$3<=U419,U419,U338/CoreAssumptions!$F$3)","v":79546.013675058377},{"$f":"IF(V338/CoreAssumptions!$F$3<=V419,V419,V338/CoreAssumptions!$F$3)","v":82727.854222060385},{"$f":"IF(W338/CoreAssumptions!$F$3<=W419,W419,W338/CoreAssumptions!$F$3)","v":86036.968390943206}]
[null,{"$f":"IF(B339>B419,VLOOKUP(B339,B$419:$AA$499,B$418+3),10)","v":60},{"$f":"IF(C339>C419,VLOOKUP(C339,C$419:$AA$499,C$418+3),10)","v":62},{"$f":"IF(D339>D419,VLOOKUP(D339,D$419:$AA$499,D$418+3),10)","v":63},{"$f":"IF(E339>E419,VLOOKUP(E339,E$419:$AA$499,E$418+3),10)","v":63},{"$f":"IF(F339>F419,VLOOKUP(F339,F$419:$AA$499,F$418+3),10)","v":65},{"$f":"IF(G339>G419,VLOOKUP(G339,G$419:$AA$499,G$418+3),10)","v":66},{"$f":"IF(H339>H419,VLOOKUP(H339,H$419:$AA$499,H$418+3),10)","v":67},{"$f":"IF(I339>I419,VLOOKUP(I339,I$419:$AA$499,I$418+3),10)","v":68},{"$f":"IF(J339>J419,VLOOKUP(J339,J$419:$AA$499,J$418+3),10)","v":69},{"$f":"IF(K339>K419,VLOOKUP(K339,K$419:$AA$499,K$418+3),10)","v":70},{"$f":"IF(L339>L419,VLOOKUP(L339,L$419:$AA$499,L$418+3),10)","v":71},{"$f":"IF(M339>M419,VLOOKUP(M339,M$419:$AA$499,M$418+3),10)","v":72},{"$f":"IF(N339>N419,VLOOKUP(N339,N$419:$AA$499,N$418+3),10)","v":73},{"$f":"IF(O339>O419,VLOOKUP(O339,O$419:$AA$499,O$418+3),10)","v":74},{"$f":"IF(P339>P419,VLOOKUP(P339,P$419:$AA$499,P$418+3),10)","v":75},{"$f":"IF(Q339>Q419,VLOOKUP(Q339,Q$419:$AA$499,Q$418+3),10)","v":76},{"$f":"IF(R339>R419,VLOOKUP(R339,R$419:$AA$499,R$418+3),10)","v":77},{"$f":"IF(S339>S419,VLOOKUP(S339,S$419:$AA$499,S$418+3),10)","v":78},{"$f":"IF(T339>T419,VLOOKUP(T339,T$419:$AA$499,T$418+3),10)","v":78},{"$f":"IF(U339>U419,VLOOKUP(U339,U$419:$AA$499,U$418+3),10)","v":79},{"$f":"IF(V339>V419,VLOOKUP(V339,V$419:$AA$499,V$418+3),10)","v":80},{"$f":"IF(W339>W419,VLOOKUP(W339,W$419:$AA$499,W$418+3),10)","v":81}]
["Principal Market",null,{"$f":"C317*(100-C340)/100","v":282.33999999999997},{"$f":"D317*(100-D340)/100","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
["Princpal Subsidy",null,{"$f":"C316+(C317*(C340)/100)","v":618.66000000000008},{"$f":"D316+(D317*(D340)/100)","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[null,null," "]
[]
[]
["Scenario",{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,B330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,C330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,D330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,E330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,F330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,G330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,H330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,I330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,J330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,K330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,L330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,M330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,N330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,O330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,P330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,Q330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,R330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,S330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,T330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,U330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,V330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,W330-2009,FALSE)","v":0.04},{"$f":"CHOOSE(X60,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"Modest Growth"}]
["Scenario Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioAll!$X348,FALSE)","v":225015.40352787456},{"$f":"B348*(1+B347)","v":234016.01966898955},{"$f":"C348*(1+C347)","v":243376.66045574914},253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,{"$f":"U348*(1+U347)","v":493036.45820893004},{"$f":"V348*(1+V347)","v":512757.91653728724},206]
["Scenario Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioAll!$X349,FALSE)","v":195000},{"$f":"B349*(1+B347)","v":202800},{"$f":"C349*(1+C347)","v":210912},219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,{"$f":"U349*(1+U347)","v":427269.01289151702},{"$f":"V349*(1+V347)","v":444359.77340717771},207]
["U",{"$f":"IF(B349<>0,LN(B349),0)","v":12.180754837545884},12.219975550699164,12.259196263852447,12.298416977005727,12.33763769015901,12.376858403312291,12.416079116465571,12.455299829618854,12.494520542772134,12.533741255925415,12.572961969078698,12.612182682231978,12.651403395385259,12.690624108538541,12.729844821691822,12.769065534845103,12.808286247998385,12.847506961151666,12.886727674304948,12.925948387458229,{"$f":"IF(V349<>0,LN(V349),0)","v":12.96516910061151},{"$f":"IF(W349<>0,LN(W349),0)","v":13.004389813764792}]
["Sigma2",{"$f":"IF(B348<>0,2*LN(B348)-2*B350,0)","v":0.28633860284254808},0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,{"$f":"IF(V348<>0,2*LN(V348)-2*V350,0)","v":0.28633860284254808},{"$f":"IF(W348<>0,2*LN(W348)-2*W350,0)","v":0.28633860284254453}]
[]
[{"$f":"CONCATENATE(\"Scenario \",$C$61*100,\"%ile\")","v":"Scenario 25%ile"},{"$f":"EXP(SQRT(B351)*NORMSINV($C$61)+B350)","v":135921.28591509082},141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,{"$f":"EXP(SQRT(V351)*NORMSINV($C$61)+V350)","v":297820.27519941737},{"$f":"EXP(SQRT(W351)*NORMSINV($C$61)+W350)","v":309733.08620739554}]
["Income from Afford",{"$f":"IF(B353/$C$64<=B510,B510,B353/$C$64)","v":37755.912754191893},{"$f":"IF(C353/$C$64<=C510,C510,C353/$C$64)","v":39266.149264359548},40836.795234934048,42470.267044331231,44169.07772610469,45935.840835148854,47773.274468554686,49684.205447297019,51671.573665188691,53738.436611796205,55887.974076268314,58123.493039318913,60448.432760891628,62866.370071327481,65381.024874180308,67996.265869147479,70716.116503913712,73544.761164070078,76486.551610633105,79546.013675058377,82727.854222060385,86036.968390943206]
[null,{"$f":"IF(B354>B510,VLOOKUP(B354,B510:$AA$590,B509+3),10)","v":60},{"$f":"IF(C354>C510,VLOOKUP(C354,C510:$AA$590,C509+3),10)","v":62},{"$f":"IF(D354>D510,VLOOKUP(D354,D510:$AA$590,D509+3),10)","v":63},{"$f":"IF(E354>E510,VLOOKUP(E354,E510:$AA$590,E509+3),10)","v":63},{"$f":"IF(F354>F510,VLOOKUP(F354,F510:$AA$590,F509+3),10)","v":65},{"$f":"IF(G354>G510,VLOOKUP(G354,G510:$AA$590,G509+3),10)","v":66},{"$f":"IF(H354>H510,VLOOKUP(H354,H510:$AA$590,H509+3),10)","v":67},{"$f":"IF(I354>I510,VLOOKUP(I354,I510:$AA$590,I509+3),10)","v":68},{"$f":"IF(J354>J510,VLOOKUP(J354,J510:$AA$590,J509+3),10)","v":69},{"$f":"IF(K354>K510,VLOOKUP(K354,K510:$AA$590,K509+3),10)","v":70},{"$f":"IF(L354>L510,VLOOKUP(L354,L510:$AA$590,L509+3),10)","v":71},{"$f":"IF(M354>M510,VLOOKUP(M354,M510:$AA$590,M509+3),10)","v":72},{"$f":"IF(N354>N510,VLOOKUP(N354,N510:$AA$590,N509+3),10)","v":73},{"$f":"IF(O354>O510,VLOOKUP(O354,O510:$AA$590,O509+3),10)","v":74},{"$f":"IF(P354>P510,VLOOKUP(P354,P510:$AA$590,P509+3),10)","v":75},{"$f":"IF(Q354>Q510,VLOOKUP(Q354,Q510:$AA$590,Q509+3),10)","v":76},{"$f":"IF(R354>R510,VLOOKUP(R354,R510:$AA$590,R509+3),10)","v":77},{"$f":"IF(S354>S510,VLOOKUP(S354,S510:$AA$590,S509+3),10)","v":78},{"$f":"IF(T354>T510,VLOOKUP(T354,T510:$AA$590,T509+3),10)","v":78},{"$f":"IF(U354>U510,VLOOKUP(U354,U510:$AA$590,U509+3),10)","v":79},{"$f":"IF(V354>V510,VLOOKUP(V354,V510:$AA$590,V509+3),10)","v":80},{"$f":"IF(W354>W510,VLOOKUP(W354,W510:$AA$590,W509+3),10)","v":81}]
["Scenario Market",null,{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),C318*(100-C355)/100,C320*(100-C355)/100)","v":282.33999999999997},{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),D318*(100-D355)/100,D320*(100-D355)/100)","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
["Scenario Subsidy",null,{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),C312+(C318*(C355)/100),C320*(C355)/100)","v":618.66000000000008},{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),D312+(D318*(D355)/100),D320*(D355)/100)","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[]
["Intermediate"]
[]
["Rents (Principal)"]
["Rises Principal",{"$f":"B331","v":0.04},{"$f":"C331","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Rent Median (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioAll!$X365,FALSE)","v":173.07692307692307},{"$f":"B365*(1+B363)","v":180},{"$f":"C365*(1+C363)","v":187.20000000000002},194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578,210]
["Rent 30th%ile (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioAll!$X366,FALSE)","v":150},{"$f":"B366*(1+B363)","v":156},{"$f":"C366*(1+C363)","v":162.24},168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137,211]
["Annual Rent Medain",{"$f":"B365*52","v":9000},{"$f":"C365*52","v":9360},9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
["Annual Rent 30th",{"$f":"B366*52","v":7800},8112,8436.48,8773.9392000000007,9124.8967680000005,9489.8926387200008,9869.4883442688006,10264.267878039553,10674.838593161136,11101.83213688758,11545.905422363085,12007.741639257609,12488.051304827914,12987.57335702103,13507.076291301873,14047.359342953949,14609.253716672109,15193.623865338994,15801.368819952555,16433.423572750657,17090.760515660684,17774.390936287113]
[]
["Income above",{"$f":"B367/CoreAssumptions!$F$6","v":36000},{"$f":"C367/CoreAssumptions!$F$6","v":37440},{"$f":"D367/CoreAssumptions!$F$6","v":38937.600000000006},{"$f":"E367/CoreAssumptions!$F$6","v":40495.104000000007},{"$f":"F367/CoreAssumptions!$F$6","v":42114.908160000006},{"$f":"G367/CoreAssumptions!$F$6","v":43799.504486400008},{"$f":"H367/CoreAssumptions!$F$6","v":45551.484665856005},{"$f":"I367/CoreAssumptions!$F$6","v":47373.544052490251},{"$f":"J367/CoreAssumptions!$F$6","v":49268.485814589862},{"$f":"K367/CoreAssumptions!$F$6","v":51239.225247173461},{"$f":"L367/CoreAssumptions!$F$6","v":53288.794257060406},{"$f":"M367/CoreAssumptions!$F$6","v":55420.346027342821},{"$f":"N367/CoreAssumptions!$F$6","v":57637.159868436538},{"$f":"O367/CoreAssumptions!$F$6","v":59942.646263174},{"$f":"P367/CoreAssumptions!$F$6","v":62340.352113700967},{"$f":"Q367/CoreAssumptions!$F$6","v":64833.966198249007},{"$f":"R367/CoreAssumptions!$F$6","v":67427.324846178963},{"$f":"S367/CoreAssumptions!$F$6","v":70124.41784002613},{"$f":"T367/CoreAssumptions!$F$6","v":72929.394553627179},{"$f":"U367/CoreAssumptions!$F$6","v":75846.570335772267},{"$f":"V367/CoreAssumptions!$F$6","v":78880.433149203149},{"$f":"W367/CoreAssumptions!$F$6","v":82035.650475171278}]
["Income below",{"$f":"B368/CoreAssumptions!$F$5","v":22285.714285714286},{"$f":"C368/CoreAssumptions!$F$5","v":23177.142857142859},{"$f":"D368/CoreAssumptions!$F$5","v":24104.228571428572},{"$f":"E368/CoreAssumptions!$F$5","v":25068.397714285718},{"$f":"F368/CoreAssumptions!$F$5","v":26071.133622857145},{"$f":"G368/CoreAssumptions!$F$5","v":27113.978967771433},{"$f":"H368/CoreAssumptions!$F$5","v":28198.53812648229},{"$f":"I368/CoreAssumptions!$F$5","v":29326.47965154158},{"$f":"J368/CoreAssumptions!$F$5","v":30499.538837603246},{"$f":"K368/CoreAssumptions!$F$5","v":31719.520391107373},{"$f":"L368/CoreAssumptions!$F$5","v":32988.301206751676},{"$f":"M368/CoreAssumptions!$F$5","v":34307.833255021738},{"$f":"N368/CoreAssumptions!$F$5","v":35680.14658522261},{"$f":"O368/CoreAssumptions!$F$5","v":37107.352448631515},{"$f":"P368/CoreAssumptions!$F$5","v":38591.646546576783},{"$f":"Q368/CoreAssumptions!$F$5","v":40135.312408439859},{"$f":"R368/CoreAssumptions!$F$5","v":41740.724904777453},{"$f":"S368/CoreAssumptions!$F$5","v":43410.353900968556},{"$f":"T368/CoreAssumptions!$F$5","v":45146.768057007306},{"$f":"U368/CoreAssumptions!$F$5","v":46952.63877928759},{"$f":"V368/CoreAssumptions!$F$5","v":48830.7443304591},{"$f":"W368/CoreAssumptions!$F$5","v":50783.974103677465}]
["Above percentile",{"$f":"VLOOKUP(B370,B$419:$AA$499,B$418+3)","v":58},{"$f":"VLOOKUP(C370,C$419:$AA$499,C$418+3)","v":59},{"$f":"VLOOKUP(D370,D$419:$AA$499,D$418+3)","v":60},{"$f":"VLOOKUP(E370,E$419:$AA$499,E$418+3)","v":61},{"$f":"VLOOKUP(F370,F$419:$AA$499,F$418+3)","v":62},{"$f":"VLOOKUP(G370,G$419:$AA$499,G$418+3)","v":63},{"$f":"VLOOKUP(H370,H$419:$AA$499,H$418+3)","v":64},{"$f":"VLOOKUP(I370,I$419:$AA$499,I$418+3)","v":65},{"$f":"VLOOKUP(J370,J$419:$AA$499,J$418+3)","v":66},{"$f":"VLOOKUP(K370,K$419:$AA$499,K$418+3)","v":67},{"$f":"VLOOKUP(L370,L$419:$AA$499,L$418+3)","v":69},{"$f":"VLOOKUP(M370,M$419:$AA$499,M$418+3)","v":69},{"$f":"VLOOKUP(N370,N$419:$AA$499,N$418+3)","v":70},{"$f":"VLOOKUP(O370,O$419:$AA$499,O$418+3)","v":72},{"$f":"VLOOKUP(P370,P$419:$AA$499,P$418+3)","v":72},{"$f":"VLOOKUP(Q370,Q$419:$AA$499,Q$418+3)","v":73},{"$f":"VLOOKUP(R370,R$419:$AA$499,R$418+3)","v":74},{"$f":"VLOOKUP(S370,S$419:$AA$499,S$418+3)","v":75},{"$f":"VLOOKUP(T370,T$419:$AA$499,T$418+3)","v":76},{"$f":"VLOOKUP(U370,U$419:$AA$499,U$418+3)","v":77},{"$f":"VLOOKUP(V370,V$419:$AA$499,V$418+3)","v":78},{"$f":"VLOOKUP(W370,W$419:$AA$499,W$418+3)","v":79}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B371,B$419:$AA$499,B$418+3)),10,VLOOKUP(B371,B$419:$AA$499,B$418+3))","v":33},{"$f":"VLOOKUP(C371,C$419:$AA$499,C$418+3)","v":35},{"$f":"VLOOKUP(D371,D$419:$AA$499,D$418+3)","v":36},{"$f":"VLOOKUP(E371,E$419:$AA$499,E$418+3)","v":37},{"$f":"VLOOKUP(F371,F$419:$AA$499,F$418+3)","v":38},{"$f":"VLOOKUP(G371,G$419:$AA$499,G$418+3)","v":39},{"$f":"VLOOKUP(H371,H$419:$AA$499,H$418+3)","v":40},{"$f":"VLOOKUP(I371,I$419:$AA$499,I$418+3)","v":41},{"$f":"VLOOKUP(J371,J$419:$AA$499,J$418+3)","v":42},{"$f":"VLOOKUP(K371,K$419:$AA$499,K$418+3)","v":43},{"$f":"VLOOKUP(L371,L$419:$AA$499,L$418+3)","v":44},{"$f":"VLOOKUP(M371,M$419:$AA$499,M$418+3)","v":45},{"$f":"VLOOKUP(N371,N$419:$AA$499,N$418+3)","v":45},{"$f":"VLOOKUP(O371,O$419:$AA$499,O$418+3)","v":46},{"$f":"VLOOKUP(P371,P$419:$AA$499,P$418+3)","v":47},{"$f":"VLOOKUP(Q371,Q$419:$AA$499,Q$418+3)","v":48},{"$f":"VLOOKUP(R371,R$419:$AA$499,R$418+3)","v":49},{"$f":"VLOOKUP(S371,S$419:$AA$499,S$418+3)","v":50},{"$f":"VLOOKUP(T371,T$419:$AA$499,T$418+3)","v":51},{"$f":"VLOOKUP(U371,U$419:$AA$499,U$418+3)","v":52},{"$f":"VLOOKUP(V371,V$419:$AA$499,V$418+3)","v":53},{"$f":"VLOOKUP(W371,W$419:$AA$499,W$418+3)","v":54}]
[]
[]
[]
["Social Rent",null,{"$f":"C319-C378-C379-C380","v":418.05000000000007},{"$f":"D319-D378-D379-D380","v":390.55999999999995},389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
["BM Rent",null,{"$f":"(C372-C373)/100*C317","v":178.32},{"$f":"(D372-D373)/100*D317","v":155.04},150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
["PRS",null,{"$f":"(100-C372)/100*C317-C380","v":135.22600000000003},{"$f":"(100-D372)/100*D317-D380","v":114.98800000000003},105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
["Buyers",null,{"$f":"C341*CoreAssumptions!$F$8","v":169.40399999999997},{"$f":"D341*CoreAssumptions!$F$8","v":143.41200000000001},{"$f":"E341*CoreAssumptions!$F$8","v":139.19399999999999},{"$f":"F341*CoreAssumptions!$F$8","v":129.35999999999999},{"$f":"G341*CoreAssumptions!$F$8","v":96.899999999999991},{"$f":"H341*CoreAssumptions!$F$8","v":94.05},{"$f":"I341*CoreAssumptions!$F$8","v":94.847999999999999},{"$f":"J341*CoreAssumptions!$F$8","v":93.93},{"$f":"K341*CoreAssumptions!$F$8","v":100.61999999999999},{"$f":"L341*CoreAssumptions!$F$8","v":96.396000000000001},{"$f":"M341*CoreAssumptions!$F$8","v":96.935999999999993},{"$f":"N341*CoreAssumptions!$F$8","v":92.826000000000008},{"$f":"O341*CoreAssumptions!$F$8","v":97.187999999999988},{"$f":"P341*CoreAssumptions!$F$8","v":90.45},{"$f":"Q341*CoreAssumptions!$F$8","v":85.68},{"$f":"R341*CoreAssumptions!$F$8","v":85.97399999999999},{"$f":"S341*CoreAssumptions!$F$8","v":81.048000000000002},{"$f":"T341*CoreAssumptions!$F$8","v":75.372},{"$f":"U341*CoreAssumptions!$F$8","v":64.385999999999996},{"$f":"V341*CoreAssumptions!$F$8","v":66.12},{"$f":"W341*CoreAssumptions!$F$8","v":62.813999999999993}]
[]
["Rents Scenario",{"$f":"B330","v":2017},{"$f":"B382+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Rises Scenario",{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,B382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,C382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,D382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,E382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,F382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,G382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,H382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,I382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,J382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,K382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,L382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,M382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,N382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,O382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,P382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,Q382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,R382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,S382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,T382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,U382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,V382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,W382-2009,FALSE)","v":0.04},{"$f":"CHOOSE(X123,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"Modest Growth"}]
[]
["Rent Median (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioAll!$X385,FALSE)","v":173.07692307692307},{"$f":"B385*(1+B383)","v":180},{"$f":"C385*(1+C383)","v":187.20000000000002},194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,{"$f":"U385*(1+U383)","v":379.23285167886132},{"$f":"V385*(1+V383)","v":394.40216574601578},210]
["Rent 30th (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioAll!$X386,FALSE)","v":150},{"$f":"B386*(1+B383)","v":156},{"$f":"C386*(1+C383)","v":162.24},168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,{"$f":"U386*(1+U383)","v":328.66847145501316},{"$f":"V386*(1+V383)","v":341.8152103132137},211]
["Annual Rent Medain",{"$f":"B385*52","v":9000},{"$f":"C385*52","v":9360},9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,{"$f":"V385*52","v":19720.108287300787},{"$f":"W385*52","v":20508.91261879282}]
["Annual Rent 30th",{"$f":"B386*52","v":7800},8112,8436.48,8773.9392000000007,9124.8967680000005,9489.8926387200008,9869.4883442688006,10264.267878039553,10674.838593161136,11101.83213688758,11545.905422363085,12007.741639257609,12488.051304827914,12987.57335702103,13507.076291301873,14047.359342953949,14609.253716672109,15193.623865338994,15801.368819952555,16433.423572750657,{"$f":"V386*52","v":17090.760515660684},{"$f":"W386*52","v":17774.390936287113}]
[]
["Income above",{"$f":"B387/$C$116","v":36000},37440,38937.600000000006,40495.104000000007,42114.908160000006,43799.504486400008,45551.484665856005,47373.544052490251,49268.485814589862,51239.225247173461,53288.794257060406,55420.346027342821,57637.159868436538,59942.646263174,62340.352113700967,64833.966198249007,67427.324846178963,70124.41784002613,72929.394553627179,75846.570335772267,{"$f":"V387/$C$116","v":78880.433149203149},{"$f":"W387/$C$116","v":82035.650475171278}]
["Income below",{"$f":"B388/$C$117","v":22285.714285714286},23177.142857142859,24104.228571428572,25068.397714285718,26071.133622857145,27113.978967771433,28198.53812648229,29326.47965154158,30499.538837603246,31719.520391107373,32988.301206751676,34307.833255021738,35680.14658522261,37107.352448631515,38591.646546576783,40135.312408439859,41740.724904777453,43410.353900968556,45146.768057007306,46952.63877928759,{"$f":"V388/$C$117","v":48830.7443304591},{"$f":"W388/$C$117","v":50783.974103677465}]
["Above percentile",{"$f":"IF(ISERROR(VLOOKUP(B390,B$510:$AA$590,B$509+3)),10,VLOOKUP(B390,B$510:$AA$590,B$509+3))","v":58},{"$f":"IF(ISERROR(VLOOKUP(C390,C$510:$AA$590,C$509+3)),10,VLOOKUP(C390,C$510:$AA$590,C$509+3))","v":59},{"$f":"IF(ISERROR(VLOOKUP(D390,D$510:$AA$590,D$509+3)),10,VLOOKUP(D390,D$510:$AA$590,D$509+3))","v":60},{"$f":"IF(ISERROR(VLOOKUP(E390,E$510:$AA$590,E$509+3)),10,VLOOKUP(E390,E$510:$AA$590,E$509+3))","v":61},{"$f":"IF(ISERROR(VLOOKUP(F390,F$510:$AA$590,F$509+3)),10,VLOOKUP(F390,F$510:$AA$590,F$509+3))","v":62},{"$f":"IF(ISERROR(VLOOKUP(G390,G$510:$AA$590,G$509+3)),10,VLOOKUP(G390,G$510:$AA$590,G$509+3))","v":63},{"$f":"IF(ISERROR(VLOOKUP(H390,H$510:$AA$590,H$509+3)),10,VLOOKUP(H390,H$510:$AA$590,H$509+3))","v":64},{"$f":"IF(ISERROR(VLOOKUP(I390,I$510:$AA$590,I$509+3)),10,VLOOKUP(I390,I$510:$AA$590,I$509+3))","v":65},{"$f":"IF(ISERROR(VLOOKUP(J390,J$510:$AA$590,J$509+3)),10,VLOOKUP(J390,J$510:$AA$590,J$509+3))","v":66},{"$f":"IF(ISERROR(VLOOKUP(K390,K$510:$AA$590,K$509+3)),10,VLOOKUP(K390,K$510:$AA$590,K$509+3))","v":67},{"$f":"IF(ISERROR(VLOOKUP(L390,L$510:$AA$590,L$509+3)),10,VLOOKUP(L390,L$510:$AA$590,L$509+3))","v":69},{"$f":"IF(ISERROR(VLOOKUP(M390,M$510:$AA$590,M$509+3)),10,VLOOKUP(M390,M$510:$AA$590,M$509+3))","v":69},{"$f":"IF(ISERROR(VLOOKUP(N390,N$510:$AA$590,N$509+3)),10,VLOOKUP(N390,N$510:$AA$590,N$509+3))","v":70},{"$f":"IF(ISERROR(VLOOKUP(O390,O$510:$AA$590,O$509+3)),10,VLOOKUP(O390,O$510:$AA$590,O$509+3))","v":72},{"$f":"IF(ISERROR(VLOOKUP(P390,P$510:$AA$590,P$509+3)),10,VLOOKUP(P390,P$510:$AA$590,P$509+3))","v":72},{"$f":"IF(ISERROR(VLOOKUP(Q390,Q$510:$AA$590,Q$509+3)),10,VLOOKUP(Q390,Q$510:$AA$590,Q$509+3))","v":73},{"$f":"IF(ISERROR(VLOOKUP(R390,R$510:$AA$590,R$509+3)),10,VLOOKUP(R390,R$510:$AA$590,R$509+3))","v":74},{"$f":"IF(ISERROR(VLOOKUP(S390,S$510:$AA$590,S$509+3)),10,VLOOKUP(S390,S$510:$AA$590,S$509+3))","v":75},{"$f":"IF(ISERROR(VLOOKUP(T390,T$510:$AA$590,T$509+3)),10,VLOOKUP(T390,T$510:$AA$590,T$509+3))","v":76},{"$f":"IF(ISERROR(VLOOKUP(U390,U$510:$AA$590,U$509+3)),10,VLOOKUP(U390,U$510:$AA$590,U$509+3))","v":77},{"$f":"IF(ISERROR(VLOOKUP(V390,V$510:$AA$590,V$509+3)),10,VLOOKUP(V390,V$510:$AA$590,V$509+3))","v":78},{"$f":"IF(ISERROR(VLOOKUP(W390,W$510:$AA$590,W$509+3)),10,VLOOKUP(W390,W$510:$AA$590,W$509+3))","v":79}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B391,B$510:$AA$590,B$509+3)),10,(VLOOKUP(B391,B$510:$AA$590,B$509+3)))","v":33},{"$f":"IF(ISERROR(VLOOKUP(C391,C$510:$AA$590,C$509+3)),10,(VLOOKUP(C391,C$510:$AA$590,C$509+3)))","v":35},{"$f":"IF(ISERROR(VLOOKUP(D391,D$510:$AA$590,D$509+3)),10,(VLOOKUP(D391,D$510:$AA$590,D$509+3)))","v":36},{"$f":"IF(ISERROR(VLOOKUP(E391,E$510:$AA$590,E$509+3)),10,(VLOOKUP(E391,E$510:$AA$590,E$509+3)))","v":37},{"$f":"IF(ISERROR(VLOOKUP(F391,F$510:$AA$590,F$509+3)),10,(VLOOKUP(F391,F$510:$AA$590,F$509+3)))","v":38},{"$f":"IF(ISERROR(VLOOKUP(G391,G$510:$AA$590,G$509+3)),10,(VLOOKUP(G391,G$510:$AA$590,G$509+3)))","v":39},{"$f":"IF(ISERROR(VLOOKUP(H391,H$510:$AA$590,H$509+3)),10,(VLOOKUP(H391,H$510:$AA$590,H$509+3)))","v":40},{"$f":"IF(ISERROR(VLOOKUP(I391,I$510:$AA$590,I$509+3)),10,(VLOOKUP(I391,I$510:$AA$590,I$509+3)))","v":41},{"$f":"IF(ISERROR(VLOOKUP(J391,J$510:$AA$590,J$509+3)),10,(VLOOKUP(J391,J$510:$AA$590,J$509+3)))","v":42},{"$f":"IF(ISERROR(VLOOKUP(K391,K$510:$AA$590,K$509+3)),10,(VLOOKUP(K391,K$510:$AA$590,K$509+3)))","v":43},{"$f":"IF(ISERROR(VLOOKUP(L391,L$510:$AA$590,L$509+3)),10,(VLOOKUP(L391,L$510:$AA$590,L$509+3)))","v":44},{"$f":"IF(ISERROR(VLOOKUP(M391,M$510:$AA$590,M$509+3)),10,(VLOOKUP(M391,M$510:$AA$590,M$509+3)))","v":45},{"$f":"IF(ISERROR(VLOOKUP(N391,N$510:$AA$590,N$509+3)),10,(VLOOKUP(N391,N$510:$AA$590,N$509+3)))","v":45},{"$f":"IF(ISERROR(VLOOKUP(O391,O$510:$AA$590,O$509+3)),10,(VLOOKUP(O391,O$510:$AA$590,O$509+3)))","v":46},{"$f":"IF(ISERROR(VLOOKUP(P391,P$510:$AA$590,P$509+3)),10,(VLOOKUP(P391,P$510:$AA$590,P$509+3)))","v":47},{"$f":"IF(ISERROR(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)),10,(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)))","v":48},{"$f":"IF(ISERROR(VLOOKUP(R391,R$510:$AA$590,R$509+3)),10,(VLOOKUP(R391,R$510:$AA$590,R$509+3)))","v":49},{"$f":"IF(ISERROR(VLOOKUP(S391,S$510:$AA$590,S$509+3)),10,(VLOOKUP(S391,S$510:$AA$590,S$509+3)))","v":50},{"$f":"IF(ISERROR(VLOOKUP(T391,T$510:$AA$590,T$509+3)),10,(VLOOKUP(T391,T$510:$AA$590,T$509+3)))","v":51},{"$f":"IF(ISERROR(VLOOKUP(U391,U$510:$AA$590,U$509+3)),10,(VLOOKUP(U391,U$510:$AA$590,U$509+3)))","v":52},{"$f":"IF(ISERROR(VLOOKUP(V391,V$510:$AA$590,V$509+3)),10,(VLOOKUP(V391,V$510:$AA$590,V$509+3)))","v":53},{"$f":"IF(ISERROR(VLOOKUP(W391,W$510:$AA$590,W$509+3)),10,(VLOOKUP(W391,W$510:$AA$590,W$509+3)))","v":54}]
[]
[]
[]
["Social Rent",null,{"$f":"C320-C398-C399-C400","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
["BM Rent",null,{"$f":"IF($B$312=TRUE,(C392-C393)/100*C318,IF($B$309=TRUE,(C392-C393)/100*C320,(C392-C393)/100*C318))","v":178.32},{"$f":"IF($B$312=TRUE,(D392-D393)/100*D318,IF($B$309=TRUE,(D392-D393)/100*D320,(D392-D393)/100*D318))","v":155.04},150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
["PRS",null,{"$f":"IF($B$312=TRUE,(100-C392)/100*C318-C400,IF($B$309=TRUE,(100-C392)/100*C320-C400,(100-C392)/100*C318-C400))","v":135.22600000000003},{"$f":"IF($B$312=TRUE,(100-D392)/100*D318-D400,IF($B$309=TRUE,(100-D392)/100*D320-D400,(100-D392)/100*D318-D400))","v":114.98800000000003},105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
["Buyers",null,{"$f":"C356*$C$115","v":169.40399999999997},{"$f":"D356*$C$115","v":143.41200000000001},139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[]
[]
[]
[]
["Income Change"]
["Principal",null,{"$f":"OFFSET(IncomeScenarios!D4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!E4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!F4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!X4,0,Map!$T$13-2012)","v":0.02}]
["Principle Distribution",null,{"$f":"OFFSET(IncomeScenarios!D26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!E26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!F26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!G26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!H26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!I26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!J26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!K26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!L26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!M26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!N26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!O26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!P26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!Q26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!R26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!S26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!T26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!U26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!V26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!W26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!X26,0,Map!$T$13-2012)","v":0}]
["Scenario",null,{"$f":"OFFSET(IncomeScenarios!D2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!E2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!F2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!X2,$X$53,Map!$T$13-2012)","v":0.02}]
["Scenario Distribution",null,{"$f":"OFFSET(IncomeScenarios!D24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!E24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!F24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!G24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!H24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!I24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!J24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!K24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!L24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!M24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!N24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!O24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!P24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!Q24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!R24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!S24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!T24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!U24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!V24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!W24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!X24,$X$54,Map!$T$13-2012)","v":0}]
[]
["Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Income"]
[null,{"$f":"B382","v":2017},{"$f":"B414+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Median",{"$f":"B459","v":30680},{"$f":"C459","v":31293.600000000002},31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252]
[{"$f":"CONCATENATE(\"Principal \",C49,\"%ile\")","v":"Principal 75%ile"},{"$f":"VLOOKUP($C$49,$A$419:$W$499,25-B418,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355]
[{"$f":"CONCATENATE(\"Principal\",C50,\"%ile\")","v":"Principal25%ile"},{"$f":"VLOOKUP($C$50,$A$419:$W$499,25-B418,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177]
[1,23,{"$f":"B418-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,{"$f":"2018","v":2018},{"$f":"CONCATENATE(\"Principal \",C51)","v":"Principal 2038"}]
[{"$f":"Data!B299","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X419,FALSE)","v":11440},{"$f":"B419*(1+C$407+(-(50-$A419)*(C$408/40)))","v":11668.800000000001},{"$f":"C419*(1+D$407+(-(50-$A419)*(D$408/40)))","v":11902.176000000001},12140.219520000002,12383.023910400003,12630.684388608002,12883.298076380162,13140.964037907766,13403.783318665923,13671.858985039242,13945.296164740026,14224.202088034826,14508.686129795524,14798.859852391435,15094.837049439264,15396.73379042805,15704.668466236611,16018.761835561343,{"$f":"S419*(1+T$407+(-(50-$A419)*(T$408/40)))","v":16339.13707227257},16665.919813718021,16999.238209992382,17339.222974192231,217,{"$f":"C419","v":11668.800000000001},{"$f":"OFFSET(B419,0,$C$51-Map!$T$13+1)","v":17339.222974192231},{"$f":"A419","v":10}]
[{"$f":"Data!B300","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X420,FALSE)","v":11960},{"$f":"B420*(1+C$407+(-(50-$A420)*(C$408/40)))","v":12199.2},12443.184000000001,12692.047680000001,12945.888633600001,13204.806406272002,13468.902534397443,13738.280585085391,14013.0461967871,14293.307120722842,14579.1732631373,14870.756728400045,15168.171862968047,15471.535300227408,15780.966006231956,16096.585326356595,16418.517032883727,16746.887373541402,17081.825121012229,17423.461623432475,17771.930855901126,18127.369473019149,{"$f":"X419+1","v":218},12199.2,{"$f":"OFFSET(B420,0,$C$51-Map!$T$13+1)","v":18127.369473019149},11]
[{"$f":"Data!B301","v":12},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X421,FALSE)","v":12480},12729.6,12984.192000000001,13243.875840000001,13508.753356800002,13778.928423936002,14054.506992414723,14335.597132263018,14622.309074908278,14914.755256406444,15213.050361534573,15517.311368765266,15827.657596140571,16144.210748063382,16467.09496302465,16796.436862285143,17132.365599530847,17475.012911521466,17824.513169751895,18181.003433146932,18544.623501809871,18915.515971846067,{"$f":"X420+1","v":219},12729.6,{"$f":"OFFSET(B421,0,$C$51-Map!$T$13+1)","v":18915.515971846067},12]
[{"$f":"Data!B302","v":13},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X422,FALSE)","v":13000},13260,13525.2,13795.704000000002,14071.618080000002,14353.050441600002,14640.111450432003,14932.913679440644,15231.571953029457,15536.203392090047,15846.927459931849,16163.866009130486,16487.143329313098,16816.886195899358,17153.223919817345,17496.288398213692,17846.214166177964,18203.138449501523,18567.201218491555,18938.545242861386,19317.316147718615,19703.662470672989,220,13260,{"$f":"OFFSET(B422,0,$C$51-Map!$T$13+1)","v":19703.662470672989},13]
[{"$f":"Data!B303","v":14},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X423,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,221,13790.4,{"$f":"OFFSET(B423,0,$C$51-Map!$T$13+1)","v":20491.808969499903},14]
[{"$f":"Data!B304","v":15},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X424,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,222,13790.4,{"$f":"OFFSET(B424,0,$C$51-Map!$T$13+1)","v":20491.808969499903},15]
[{"$f":"Data!B305","v":16},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X425,FALSE)","v":14040},14320.800000000001,14607.216000000002,14899.360320000002,15197.347526400003,15501.294476928002,15811.320366466562,16127.546773795893,16450.097709271813,16779.099663457251,17114.681656726396,17456.975289860926,17806.114795658144,18162.237091571307,18525.481833402733,18895.991470070789,19273.911299472205,19659.389525461651,20052.577315970884,20453.628862290301,20862.701439536108,21279.955468326829,223,14320.800000000001,{"$f":"OFFSET(B425,0,$C$51-Map!$T$13+1)","v":21279.955468326829},16]
[{"$f":"Data!B306","v":17},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X426,FALSE)","v":14560},14851.2,15148.224,15451.188480000001,15760.212249600001,16075.416494592002,16396.924824483842,16724.86332097352,17059.360587392992,17400.547799140852,17748.558755123668,18103.529930226141,18465.600528830662,18834.912539407276,19211.610790195424,19595.843005999333,19987.759866119319,20387.515063441704,20795.26536471054,21211.170672004751,21635.394085444848,22068.101967153747,224,14851.2,{"$f":"OFFSET(B426,0,$C$51-Map!$T$13+1)","v":22068.101967153747},17]
[{"$f":"Data!B307","v":18},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X427,FALSE)","v":15080},15381.6,15689.232,16003.01664,16323.0769728,16649.538512256,16982.52928250112,17322.179868151143,17668.623465514167,18021.995934824452,18382.435853520943,18750.084570591363,19125.086262003191,19507.587987243256,19897.739746988122,20295.694541927885,20701.608432766443,21115.640601421772,21537.953413450206,21968.712481719213,22408.086731353596,22856.248465980669,225,15381.6,{"$f":"OFFSET(B427,0,$C$51-Map!$T$13+1)","v":22856.248465980669},18]
[{"$f":"Data!B308","v":19},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X428,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,226,15912,{"$f":"OFFSET(B428,0,$C$51-Map!$T$13+1)","v":23644.39496480758},19]
[{"$f":"Data!B309","v":20},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X429,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,227,15912,{"$f":"OFFSET(B429,0,$C$51-Map!$T$13+1)","v":23644.39496480758},20]
[{"$f":"Data!B310","v":21},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X430,FALSE)","v":16120},16442.400000000001,16771.248000000003,17106.672960000004,17448.806419200006,17797.782547584007,18153.738198535688,18516.812962506403,18887.149221756532,19264.892206191664,19650.190050315498,20043.193851321808,20444.057728348245,20852.938882915212,21269.997660573517,21695.39761378499,22129.305566060691,22571.891677381907,23023.329510929547,23483.796101148138,23953.4720231711,24432.541463634523,228,16442.400000000001,{"$f":"OFFSET(B430,0,$C$51-Map!$T$13+1)","v":24432.541463634523},21]
[{"$f":"Data!B311","v":22},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X431,FALSE)","v":16640},16972.8,17312.256000000001,17658.501120000001,18011.671142400002,18371.904565248002,18739.342656552963,19114.129509684022,19496.412099877703,19886.340341875257,20284.067148712762,20689.748491687016,21103.543461520756,21525.61433075117,21956.126617366193,22395.249149713516,22843.154132707787,23300.017215361942,23766.017559669181,24241.337910862563,24726.164669079815,25220.687962461412,229,16972.8,{"$f":"OFFSET(B431,0,$C$51-Map!$T$13+1)","v":25220.687962461412},22]
[{"$f":"Data!B312","v":23},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X432,FALSE)","v":17160},17503.2,17853.264000000003,18210.329280000002,18574.535865600003,18946.026582912004,19324.947114570245,19711.446056861649,20105.674977998882,20507.788477558861,20917.944247110037,21336.303132052239,21763.029194693285,22198.28977858715,22642.255574158895,23095.100685642072,23557.002699354915,24028.142753342014,24508.705608408854,24998.879720577032,25498.857314988574,26008.834461288345,230,17503.2,{"$f":"OFFSET(B432,0,$C$51-Map!$T$13+1)","v":26008.834461288345},23]
[{"$f":"Data!B313","v":24},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X433,FALSE)","v":17680},18033.599999999999,18394.271999999997,18762.157439999999,19137.400588799999,19520.148600575998,19910.551572587519,20308.762604039272,20714.937856120057,21129.236613242458,21551.821345507306,21982.857772417454,22422.514927865803,22870.965226423119,23328.384530951582,23794.952221570613,24270.851266002024,24756.268291322063,25251.393657148506,25756.421530291478,26271.549960897308,26796.980960115256,231,18033.599999999999,{"$f":"OFFSET(B433,0,$C$51-Map!$T$13+1)","v":26796.980960115256},24]
[{"$f":"Data!B314","v":25},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X434,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,232,18564,{"$f":"OFFSET(B434,0,$C$51-Map!$T$13+1)","v":27585.127458942177},25]
[{"$f":"Data!B315","v":26},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X435,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,{"$f":"Q435*(1+R$407+(-(50-$A435)*(R$408/40)))","v":24984.699832649148},25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,233,18564,{"$f":"OFFSET(B435,0,$C$51-Map!$T$13+1)","v":27585.127458942177},26]
[{"$f":"Data!B316","v":27},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X436,FALSE)","v":18720},{"$f":"B436*(1+C$407+(-(50-$A436)*(C$408/40)))","v":19094.400000000001},19476.288,19865.813760000001,20263.1300352,20668.392635904002,21081.760488622083,21503.395698394525,21933.463612362415,22372.132884609662,22819.575542301856,23275.967053147895,23741.486394210853,24216.316122095071,24700.642444536974,25194.655293427713,25698.548399296269,26212.519367282195,26736.76975462784,27271.505149720397,27816.935252714804,28373.273957769099,234,19094.400000000001,{"$f":"OFFSET(B436,0,$C$51-Map!$T$13+1)","v":28373.273957769099},27]
[{"$f":"Data!B317","v":28},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X437,FALSE)","v":19240},19624.8,20017.295999999998,20417.641919999998,20825.9947584,21242.514653568,21667.364946639362,22100.712245572151,22542.726490483594,22993.581020293266,23453.452640699132,23922.521693513114,24400.972127383375,24888.991569931044,25386.771401329665,25894.506829356258,26412.396965943382,26940.644905262252,27479.457803367499,28029.046959434851,28589.627898623548,29161.420456596021,235,19624.8,{"$f":"OFFSET(B437,0,$C$51-Map!$T$13+1)","v":29161.420456596021},28]
[{"$f":"Data!B318","v":29},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X438,FALSE)","v":19760},20155.2,20558.304,20969.470079999999,21388.8594816,21816.636671232001,22252.96940465664,22698.028792749774,23151.989368604769,23615.029155976863,24087.3297390964,24569.076333878329,25060.457860555896,25561.667017767013,26072.900358122355,26594.358365284803,27126.245532590499,27668.770443242309,28222.145852107154,28786.588769149297,29362.320544532282,29949.566955422928,236,20155.2,{"$f":"OFFSET(B438,0,$C$51-Map!$T$13+1)","v":29949.566955422928},29]
[{"$f":"Data!B319","v":30},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X439,FALSE)","v":20280},20685.599999999999,21099.311999999998,21521.29824,21951.724204800001,22390.758688896,22838.573862673918,23295.345339927397,23761.252246725944,24236.477291660463,24721.206837493672,25215.630974243544,25719.943593728414,26234.342465602982,26759.029314915042,27294.209901213344,27840.094099237613,28396.895981222366,28964.833900846814,29544.130578863751,30135.013190441026,30737.713454249846,237,20685.599999999999,{"$f":"OFFSET(B439,0,$C$51-Map!$T$13+1)","v":30737.713454249846},30]
[{"$f":"Data!B320","v":31},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X440,FALSE)","v":20800},21216,21640.32,22073.126400000001,22514.588928000001,22964.880706560001,23424.1783206912,23892.661887105023,24370.515124847123,24857.925427344067,25355.083935890951,25862.18561460877,26379.429326900947,26907.017913438965,27445.158271707744,27994.0614371419,28553.942665884737,29125.021519202433,29707.521949586484,30301.672388578216,30907.705836349782,31525.859953076779,238,21216,{"$f":"OFFSET(B440,0,$C$51-Map!$T$13+1)","v":31525.859953076779},31]
[{"$f":"Data!B321","v":32},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X441,FALSE)","v":21320},21746.400000000001,22181.328000000001,22624.954560000002,23077.453651200001,23539.002724224003,24009.782778708483,24489.978434282653,24979.778002968305,25479.373563027671,25988.961034288226,26508.740254973993,27038.915060073472,27579.693361274942,28131.287228500441,28693.912973070452,29267.791232531861,29853.147057182498,30450.209998326147,31059.21419829267,31680.398482258523,32314.006451903693,239,21746.400000000001,{"$f":"OFFSET(B441,0,$C$51-Map!$T$13+1)","v":32314.006451903693},32]
[{"$f":"Data!B322","v":33},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X442,FALSE)","v":21840},22276.799999999999,22722.335999999999,23176.782719999999,23640.318374399998,24113.124741887998,24595.387236725757,25087.294981460273,25589.040881089477,26100.821698711268,26622.838132685494,27155.294895339204,27698.40079324599,28252.368809110911,28817.416185293128,29393.764508998993,29981.639799178974,30581.272595162554,31192.898047065806,31816.756008007123,32453.091128167267,33102.152950730611,240,22276.799999999999,{"$f":"OFFSET(B442,0,$C$51-Map!$T$13+1)","v":33102.152950730611},33]
[{"$f":"Data!B323","v":34},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X443,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,241,22807.200000000001,{"$f":"OFFSET(B443,0,$C$51-Map!$T$13+1)","v":33890.29944955754},34]
[{"$f":"Data!B324","v":35},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X444,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,242,22807.200000000001,{"$f":"OFFSET(B444,0,$C$51-Map!$T$13+1)","v":33890.29944955754},35]
[{"$f":"Data!B325","v":36},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X445,FALSE)","v":22880},23337.600000000002,23804.352000000003,24280.439040000005,24766.047820800006,25261.368777216005,25766.596152760325,26281.928075815533,26807.566637331845,27343.717970078484,27890.592329480052,28448.404176069653,29017.372259591048,29597.71970478287,30189.674098878528,30793.467580856101,31409.336932473223,32037.523671122686,32678.274144545139,33331.839627436042,33998.476419984763,34678.445948384462,243,23337.600000000002,{"$f":"OFFSET(B445,0,$C$51-Map!$T$13+1)","v":34678.445948384462},36]
[{"$f":"Data!B326","v":37},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X446,FALSE)","v":23400},23868,24345.360000000001,24832.267200000002,25328.912544000003,25835.490794880003,26352.200610777603,26879.244622993156,27416.829515453021,27965.16610576208,28524.469427877324,29094.958816434872,29676.857992763569,30270.395152618839,30875.803055671218,31493.319116784642,32123.185499120336,32765.649209102743,33420.962193284795,34089.381437150492,34771.169065893504,35466.592447211377,244,23868,{"$f":"OFFSET(B446,0,$C$51-Map!$T$13+1)","v":35466.592447211377},37]
[{"$f":"Data!B327","v":38},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X447,FALSE)","v":23920},24398.400000000001,24886.368000000002,25384.095360000003,25891.777267200003,26409.612812544005,26937.805068794885,27476.561170170782,28026.092393574199,28586.614241445684,29158.346526274599,29741.51345680009,30336.343725936094,30943.070600454816,31561.932012463913,32193.17065271319,32837.034065767453,33493.774747082804,34163.650242024458,34846.92324686495,35543.861711802252,36254.738946038298,245,24398.400000000001,{"$f":"OFFSET(B447,0,$C$51-Map!$T$13+1)","v":36254.738946038298},38]
[{"$f":"Data!B328","v":39},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X448,FALSE)","v":24440},24928.799999999999,25427.376,25935.92352,26454.641990399999,26983.734830207999,27523.40952681216,28073.877717348405,28635.355271695375,29208.062377129281,29792.223624671868,30388.068097165306,30995.829459108612,31615.746048290785,32248.060969256599,32893.022188641735,33550.88263241457,34221.90028506286,34906.338290764121,35604.465056579407,36316.554357710993,37042.885444865213,246,24928.799999999999,{"$f":"OFFSET(B448,0,$C$51-Map!$T$13+1)","v":37042.885444865213},39]
[{"$f":"Data!B329","v":40},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X449,FALSE)","v":24960},25459.200000000001,25968.384000000002,26487.751680000001,27017.506713600003,27557.856847872004,28109.013984829446,28671.194264526035,29244.618149816557,29829.510512812889,30426.100723069147,31034.622737530532,31655.315192281141,32288.421496126764,32934.189926049301,33592.873724570287,34264.731199061694,34950.025823042932,35649.026339503791,36362.006866293865,37089.247003619741,37831.031943692135,247,25459.200000000001,{"$f":"OFFSET(B449,0,$C$51-Map!$T$13+1)","v":37831.031943692135},40]
[{"$f":"Data!B330","v":41},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X450,FALSE)","v":25480},25989.600000000002,26509.392000000003,27039.579840000006,27580.371436800007,28131.978865536006,28694.618442846728,29268.510811703662,29853.881027937736,30450.958648496489,31059.977821466418,31681.177377895747,32314.800925453663,32961.096943962737,33620.318882841995,34292.725260498839,34978.579765708819,35678.151361022996,36391.714388243454,37119.548676008322,37861.939649528489,38619.178442519056,248,25989.600000000002,{"$f":"OFFSET(B450,0,$C$51-Map!$T$13+1)","v":38619.178442519056},41]
[{"$f":"Data!B331","v":42},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X451,FALSE)","v":26000},26520,27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,{"$f":"R451*(1+S$407+(-(50-$A451)*(S$408/40)))","v":36406.276899003045},37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,249,26520,{"$f":"OFFSET(B451,0,$C$51-Map!$T$13+1)","v":39407.324941345978},42]
[{"$f":"Data!B332","v":43},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X452,FALSE)","v":26520},{"$f":"B452*(1+C$407+(-(50-$A452)*(C$408/40)))","v":27050.400000000001},27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,40195.4714401729,250,27050.400000000001,{"$f":"OFFSET(B452,0,$C$51-Map!$T$13+1)","v":40195.4714401729},43]
[{"$f":"Data!B333","v":44},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X453,FALSE)","v":27040},27580.799999999999,28132.416000000001,28695.064320000001,29268.965606400001,29854.344918528001,30451.431816898563,31060.460453236534,31681.669662301265,32315.303055547291,32961.609116658234,33620.8412989914,34293.258124971231,34979.123287470655,35678.705753220071,36392.279868284473,37120.125465650162,37862.527974963166,38619.778534462428,39392.17410515168,40180.017587254712,40983.617938999807,251,27580.799999999999,{"$f":"OFFSET(B453,0,$C$51-Map!$T$13+1)","v":40983.617938999807},44]
[{"$f":"Data!B334","v":45},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X454,FALSE)","v":27560},28111.200000000001,28673.424000000003,29246.892480000002,29831.830329600001,30428.466936192002,31037.036274915841,31657.77700041416,32290.932540422444,32936.751191230891,33595.486215055513,34267.395939356626,34952.74385814376,35651.798735306635,36364.834710012765,37092.131404213018,37833.974032297279,38590.653512943223,39362.466583202091,40149.71591486613,40952.710233163452,41771.764437826721,252,28111.200000000001,{"$f":"OFFSET(B454,0,$C$51-Map!$T$13+1)","v":41771.764437826721},45]
[{"$f":"Data!B335","v":46},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X455,FALSE)","v":28600},29172,29755.440000000002,30350.548800000004,30957.559776000006,31576.710971520006,32208.245190950405,32852.410094769417,33509.458296664809,34179.647462598106,34863.240411850071,35560.50522008707,36271.71532448881,36997.149630978587,37737.092623598161,38491.834476070122,39261.671165591528,40046.904588903359,40847.842680681424,41664.799534295053,42498.095524980956,43348.057435480572,253,29172,{"$f":"OFFSET(B455,0,$C$51-Map!$T$13+1)","v":43348.057435480572},46]
[{"$f":"Data!B336","v":47},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X456,FALSE)","v":29120},29702.400000000001,30296.448,30902.376960000001,31520.424499200002,32150.832989184004,32793.849648967684,33449.72664194704,34118.721174785984,34801.095598281703,35497.117510247335,36207.059860452282,36931.201057661325,37669.825078814552,38423.221580390848,39191.686011998667,39975.519732238638,40775.030126883408,41590.53072942108,42422.341344009503,43270.788170889697,44136.203934307494,254,29702.400000000001,{"$f":"OFFSET(B456,0,$C$51-Map!$T$13+1)","v":44136.203934307494},47]
[{"$f":"Data!B337","v":48},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X457,FALSE)","v":29640},30232.799999999999,30837.455999999998,31454.205119999999,32083.289222399999,32724.955006847998,33379.454106984958,34047.043189124655,34727.984052907152,35422.543733965293,36130.9946086446,36853.614500817494,37590.686790833846,38342.500526650525,39109.350537183534,39891.537547927204,40689.368298885747,41503.155664863465,42333.218778160735,43179.883153723953,44043.48081679843,44924.350433134401,255,30232.799999999999,{"$f":"OFFSET(B457,0,$C$51-Map!$T$13+1)","v":44924.350433134401},48]
[{"$f":"Data!B338","v":49},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X458,FALSE)","v":30160},30763.200000000001,31378.464,32006.03328,32646.153945599999,33299.077024512,33965.05856500224,34644.359736302285,35337.246931028334,36043.991869648904,36764.871707041886,37500.169141182727,38250.172524006382,39015.175974486512,39795.479493976243,40591.389083855771,41403.216865532886,42231.281202843544,43075.906826900413,43937.424963438425,44816.173462707193,45712.496931961337,256,30763.200000000001,{"$f":"OFFSET(B458,0,$C$51-Map!$T$13+1)","v":45712.496931961337},49]
[{"$f":"Data!B339","v":50},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X459,FALSE)","v":30680},31293.600000000002,31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252,257,31293.600000000002,{"$f":"OFFSET(B459,0,$C$51-Map!$T$13+1)","v":46500.643430788252},50]
[{"$f":"Data!B340","v":51},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X460,FALSE)","v":31200},31824,32460.48,33109.689599999998,33771.883391999996,34447.321059839996,35136.267481036797,35838.992830657531,36555.772687270684,37286.888141016098,38032.625903836422,38793.27842191315,39569.143990351411,40360.526870158443,41167.73740756161,41991.092155712846,42830.913998827105,43687.53227880365,44561.282924379724,45452.508582867318,46361.558754524667,47288.789929615159,258,31824,{"$f":"OFFSET(B460,0,$C$51-Map!$T$13+1)","v":47288.789929615159},51]
[{"$f":"Data!B341","v":52},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X461,FALSE)","v":31720},32354.400000000001,33001.488000000005,33661.517760000002,34334.748115200004,35021.443077504002,35721.871939054079,36436.309377835161,37165.035565391867,37908.336276699702,38666.503002233694,39439.833062278369,40228.62972352394,41033.202317994423,41853.866364354311,42690.943691641398,43544.76256547423,44415.657816783714,45303.970973119387,46210.050392581776,47134.251400433415,48076.936428442081,259,32354.400000000001,{"$f":"OFFSET(B461,0,$C$51-Map!$T$13+1)","v":48076.936428442081},52]
[{"$f":"Data!B342","v":53},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X462,FALSE)","v":32240},32884.800000000003,33542.496000000006,34213.345920000007,34897.612838400011,35595.565095168015,36307.476397071376,37033.625925012806,37774.298443513064,38529.784412383327,39300.380100630995,40086.387702643617,40888.115456696491,41705.877765830424,42539.995321147035,43390.795227569979,44258.611132121383,45143.783354763815,46046.659021859094,46967.592202296277,47906.9440463422,48865.082927269046,260,32884.800000000003,{"$f":"OFFSET(B462,0,$C$51-Map!$T$13+1)","v":48865.082927269046},53]
[{"$f":"Data!B343","v":54},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X463,FALSE)","v":33280},33945.599999999999,34624.512000000002,35317.002240000002,36023.342284800005,36743.809130496003,37478.685313105925,38228.259019368044,38992.824199755407,39772.680683750514,40568.134297425524,41379.496983374032,42207.086923041512,43051.22866150234,43912.253234732387,44790.498299427032,45686.308265415573,46600.034430723885,47532.035119338361,48482.675821725126,49452.32933815963,50441.375924922824,261,33945.599999999999,{"$f":"OFFSET(B463,0,$C$51-Map!$T$13+1)","v":50441.375924922824},54]
[{"$f":"Data!B344","v":55},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X464,FALSE)","v":33800},34476,35165.520000000004,35868.830400000006,36586.207008000005,37317.931148160009,38064.289771123207,38825.575566545675,39602.087077876589,40394.128819434125,41202.01139582281,42026.051623739266,42866.572656214055,43723.904109338335,44598.382191525103,45490.349835355606,46400.156832062719,47328.159968703978,48274.723168078061,49240.21763143962,50225.021984068415,51229.522423749782,262,34476,{"$f":"OFFSET(B464,0,$C$51-Map!$T$13+1)","v":51229.522423749782},55]
[{"$f":"Data!B345","v":56},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X465,FALSE)","v":34320},35006.400000000001,35706.528000000006,36420.658560000003,37149.071731200005,37892.053165824007,38649.894229140489,39422.892113723297,40211.349955997764,41015.576955117722,41835.888494220075,42672.606264104477,43526.05838938657,44396.5795571743,45284.51114831779,46190.201371284144,47114.005398709829,48056.285506684027,49017.411216817709,49997.759441154063,50997.714629977148,52017.66892257669,263,35006.400000000001,{"$f":"OFFSET(B465,0,$C$51-Map!$T$13+1)","v":52017.66892257669},56]
[{"$f":"Data!B346","v":57},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X466,FALSE)","v":34840},35536.800000000003,36247.536,36972.486720000001,37711.936454399998,38466.175183487998,39235.498687157757,40020.208660900913,40820.612834118932,41637.025090801311,42469.765592617339,43319.160904469689,44185.544122559084,45069.255005010265,45970.640105110469,46890.052907212681,47827.853965356939,48784.411044664077,49760.099265557357,50755.301250868506,51770.407275885875,52805.815421403597,264,35536.800000000003,{"$f":"OFFSET(B466,0,$C$51-Map!$T$13+1)","v":52805.815421403597},57]
[{"$f":"Data!B347","v":58},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X467,FALSE)","v":35880},36597.599999999999,37329.551999999996,38076.143039999995,38837.665900799999,39614.419218816001,40406.707603192321,41214.841755256166,42039.13859036129,42879.921362168519,43737.51978941189,44612.270185200126,45504.515588904127,46414.605900682211,47342.898018695858,48289.755979069778,49255.551098651173,{"$f":"R467*(1+S$407+(-(50-$A467)*(S$408/40)))","v":50240.662120624198},51245.475363036683,52270.384870297421,53315.792567703371,54382.10841905744,265,36597.599999999999,{"$f":"OFFSET(B467,0,$C$51-Map!$T$13+1)","v":54382.10841905744},58]
[{"$f":"Data!B348","v":59},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X468,FALSE)","v":36400},{"$f":"B468*(1+C$407+(-(50-$A468)*(C$408/40)))","v":37128},37870.559999999998,38627.9712,39400.530623999999,40188.541236479999,40992.312061209603,41812.158302433796,42648.401468482472,43501.369497852123,44371.396887809169,45258.824825565353,46164.001322076663,47087.281348518198,48029.026975488559,48989.60751499833,49969.399665298297,50968.787658604262,51988.163411776346,53027.926680011871,54088.485213612112,55170.254917884355,266,37128,{"$f":"OFFSET(B468,0,$C$51-Map!$T$13+1)","v":55170.254917884355},59]
[{"$f":"Data!B349","v":60},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X469,FALSE)","v":36920},37658.400000000001,38411.567999999999,39179.799359999997,39963.395347199999,40762.663254143998,41577.916519226877,42409.474849611419,43257.664346603648,44122.81763353572,45005.273986206434,45905.379465930564,46823.487055249178,47759.956796354163,48715.155932281246,49689.459050926875,50683.248231945414,51696.913196584326,52730.851460516016,53785.468489726336,54861.177859520867,55958.401416711284,267,37658.400000000001,{"$f":"OFFSET(B469,0,$C$51-Map!$T$13+1)","v":55958.401416711284},60]
[{"$f":"Data!B350","v":61},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X470,FALSE)","v":37960},38719.199999999997,39493.583999999995,40283.455679999999,41089.1247936,41910.907289472001,42749.125435261441,43604.107943966672,44476.190102846005,45365.713904902928,46273.028183000984,47198.488746661002,48142.458521594221,49105.307692026108,50087.413845866635,51089.162122783971,52110.945365239655,53153.164272544447,54216.227557995335,55300.552109155244,56406.563151338349,57534.69441436512,268,38719.199999999997,{"$f":"OFFSET(B470,0,$C$51-Map!$T$13+1)","v":57534.69441436512},61]
[{"$f":"Data!B351","v":62},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X471,FALSE)","v":38480},39249.599999999999,40034.591999999997,40835.283839999996,41651.9895168,42485.029307135999,43334.729893278723,44201.424491144302,45085.452980967188,45987.162040586532,46906.905281398263,47845.043387026228,48801.94425476675,49777.983139862088,50773.542802659329,51789.013658712516,52824.793931886765,53881.289810524504,54958.915606734998,56058.093918869701,57179.255797247097,58322.840913192042,269,39249.599999999999,{"$f":"OFFSET(B471,0,$C$51-Map!$T$13+1)","v":58322.840913192042},62]
[{"$f":"Data!B352","v":63},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X472,FALSE)","v":39000},39780,40575.599999999999,41387.112000000001,42214.854240000001,43059.151324800005,43920.334351296005,44798.741038321925,45694.715859088363,46608.610176270129,47540.782379795535,48491.598027391447,49461.429987939278,50450.658587698068,51459.671759452031,52488.865194641076,53538.642498533896,54609.415348504575,55701.603655474668,56815.635728584159,57951.948443155845,59110.987412018963,270,39780,{"$f":"OFFSET(B472,0,$C$51-Map!$T$13+1)","v":59110.987412018963},63]
[{"$f":"Data!B353","v":64},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X473,FALSE)","v":40040},40840.800000000003,41657.616000000002,42490.768320000003,43340.583686400001,44207.395360128001,45091.543267330562,45993.374132677178,46913.24161533072,47851.506447637337,48808.536576590086,49784.707308121891,50780.401454284329,51796.009483370013,52831.929673037412,53888.568266498158,54966.339631828123,56065.666424464689,57186.979752953986,58330.719348013066,59497.333734973327,60687.280409672792,271,40840.800000000003,{"$f":"OFFSET(B473,0,$C$51-Map!$T$13+1)","v":60687.280409672792},64]
[{"$f":"Data!B354","v":65},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X474,FALSE)","v":40560},41371.199999999997,42198.623999999996,43042.59648,43903.448409600001,44781.517377791999,45677.147725347837,46590.690679854793,47522.504493451888,48472.954583320927,49442.413674987343,50431.261948487088,51439.887187456829,52468.684931205964,53518.058629830084,54588.419802426688,55680.188198475225,56793.791962444731,57929.667801693628,59088.261157727502,60270.026380882053,61475.426908499692,272,41371.199999999997,{"$f":"OFFSET(B474,0,$C$51-Map!$T$13+1)","v":61475.426908499692},65]
[{"$f":"Data!B355","v":66},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X475,FALSE)","v":41600},42432,43280.639999999999,44146.252800000002,45029.177856000002,45929.761413120003,46848.356641382401,47785.323774210046,48741.030249694246,49715.850854688135,50710.167871781901,51724.371229217541,52758.858653801894,53814.035826877931,54890.316543415487,55988.122874283799,57107.885331769474,58250.043038404867,59415.043899172968,60603.344777156432,61815.411672699563,63051.719906153558,273,42432,{"$f":"OFFSET(B475,0,$C$51-Map!$T$13+1)","v":63051.719906153558},66]
[{"$f":"Data!B356","v":67},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X476,FALSE)","v":42120},42962.400000000001,43821.648000000001,44698.080959999999,45592.042579200002,46503.883430784001,47433.961099399683,48382.640321387677,49350.293127815428,50337.298990371739,51344.044970179173,52370.925869582759,53418.344386974415,54486.711274713904,55576.445500208181,56687.974410212344,57821.733898416591,58978.168576384924,60157.731947912624,61360.886586870874,62588.10431860829,63839.866404980457,274,42962.400000000001,{"$f":"OFFSET(B476,0,$C$51-Map!$T$13+1)","v":63839.866404980457},67]
[{"$f":"Data!B357","v":68},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X477,FALSE)","v":43160},44023.200000000004,44903.664000000004,45801.737280000008,46717.77202560001,47652.127466112011,48605.170015434254,49577.273415742937,50568.818884057793,51580.195261738947,52611.799166973724,53664.035150313197,54737.315853319458,55832.062170385849,56948.70341379357,58087.677482069441,59249.431031710832,60434.419652345052,61643.108045391957,62875.970206299797,64133.489610425793,65416.159402634308,275,44023.200000000004,{"$f":"OFFSET(B477,0,$C$51-Map!$T$13+1)","v":65416.159402634308},68]
[{"$f":"Data!B358","v":69},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X478,FALSE)","v":43680},44553.599999999999,45444.671999999999,46353.565439999998,47280.636748799996,48226.249483775995,49190.774473451514,50174.589962920545,51178.081762178954,52201.643397422537,53245.676265370988,54310.589790678408,55396.80158649198,56504.737618221821,57634.832370586257,58787.529017997986,59963.279598357949,61162.545190325109,62385.796094131612,63633.512016014247,64906.182256334534,66204.305901461223,276,44553.599999999999,{"$f":"OFFSET(B478,0,$C$51-Map!$T$13+1)","v":66204.305901461223},69]
[{"$f":"Data!B359","v":70},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X479,FALSE)","v":44720},45614.400000000001,46526.688000000002,47457.22176,48406.366195200004,49374.493519104006,50361.983389486086,51369.223057275805,52396.607518421326,53444.539668789752,54513.430462165546,55603.699071408861,56715.773052837038,57850.088513893781,59007.09028417166,60187.232089855097,61390.976731652197,62618.796266285244,63871.172191610953,65148.595635443176,66451.567548152045,67780.598899115081,277,45614.400000000001,{"$f":"OFFSET(B479,0,$C$51-Map!$T$13+1)","v":67780.598899115081},70]
[{"$f":"Data!B360","v":71},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X480,FALSE)","v":45760},46675.200000000004,47608.704000000005,48560.87808000001,49532.095641600012,50522.737554432009,51533.19230552065,52563.856151631066,53615.133274663691,54687.435940156967,55781.184658960105,56896.808352139305,58034.744519182095,59195.439409565741,60379.348197757055,61586.935161712201,62818.673864946446,64075.047342245372,65356.548289090279,66663.679254872084,67996.952839969526,69356.891896768924,278,46675.200000000004,{"$f":"OFFSET(B480,0,$C$51-Map!$T$13+1)","v":69356.891896768924},71]
[{"$f":"Data!B361","v":72},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X481,FALSE)","v":46280},47205.599999999999,48149.712,49112.70624,50094.960364799997,51096.859572096,52118.796763537925,53161.172698808681,54224.396152784859,55308.884075840557,56415.061757357369,57543.362992504517,58694.23025235461,59868.114857401706,61065.477154549742,62286.786697640739,63532.522431593556,64803.172880225429,66099.236337829934,67421.221064586527,68769.645485878253,70145.038395595824,279,47205.599999999999,{"$f":"OFFSET(B481,0,$C$51-Map!$T$13+1)","v":70145.038395595824},72]
[{"$f":"Data!B362","v":73},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X482,FALSE)","v":47320},48266.400000000001,49231.728000000003,50216.362560000001,51220.689811200005,52245.103607424004,53290.005679572481,54355.805793163934,55442.921909027216,56551.780347207765,57682.81595415192,58836.472273234962,60013.20171869966,61213.465753073651,62437.735068135124,63686.489769497828,64960.219564887782,66259.423956185536,67584.612435309245,68936.304684015427,70315.030777695734,71721.331393249653,280,48266.400000000001,{"$f":"OFFSET(B482,0,$C$51-Map!$T$13+1)","v":71721.331393249653},73]
[{"$f":"Data!B363","v":74},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X483,FALSE)","v":48360},49327.200000000004,50313.744000000006,51320.018880000011,52346.419257600013,53393.347642752015,54461.214595607053,55550.438887519194,56661.447665269581,57794.676618574973,58950.570150946471,60129.5815539654,61332.17318504471,62558.816648745604,63809.992981720519,65086.192841354932,66387.916698182031,{"$f":"R483*(1+S$407+(-(50-$A483)*(S$408/40)))","v":67715.675032145678},69069.9885327886,70451.388303444372,71860.41606951326,73297.624390903526,281,{"$f":"C483","v":49327.200000000004},{"$f":"OFFSET(B483,0,$C$51-Map!$T$13+1)","v":73297.624390903526},{"$f":"A483","v":74}]
[{"$f":"Data!B364","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X484,FALSE)","v":49400},{"$f":"B484*(1+C$407+(-(50-$A484)*(C$408/40)))","v":50388},51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355,282,50388,{"$f":"OFFSET(B484,0,$C$51-Map!$T$13+1)","v":74873.917388557355},75]
[{"$f":"Data!B365","v":76},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X485,FALSE)","v":50440},51448.800000000003,52477.776000000005,53527.331520000007,54597.878150400007,55689.835713408007,56803.632427676166,57939.705076229693,59098.499177754289,60280.469161309375,61486.078544535565,62715.800115426275,63970.116117734804,65249.518440089501,66554.508808891289,67885.598985069111,69243.310964770499,70628.177184065906,72040.740727747223,73481.555542302172,74951.186653148223,76450.210386211184,{"$f":"X484+1","v":283},51448.800000000003,{"$f":"OFFSET(B485,0,$C$51-Map!$T$13+1)","v":76450.210386211184},76]
[{"$f":"Data!B366","v":77},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X486,FALSE)","v":51480},52509.599999999999,53559.792000000001,54630.987840000002,55723.6075968,56838.079748736003,57974.841343710723,59134.338170584939,60317.024933996639,61523.365432676575,62753.832741330109,64008.909396156712,65289.087584079847,66594.869335761439,67926.766722476663,69285.302056926201,70671.008098064733,72084.428260026034,73526.116825226549,74996.639161731087,76496.571944965704,78026.503383865027,284,52509.599999999999,{"$f":"OFFSET(B486,0,$C$51-Map!$T$13+1)","v":78026.503383865027},77]
[{"$f":"Data!B367","v":78},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X487,FALSE)","v":52520},53570.400000000001,54641.808000000005,55734.644160000003,56849.337043200001,57986.323784063999,59146.05025974528,60328.971264940184,61535.55069023899,62766.261704043769,64021.586938124645,65302.018676887135,66608.059050424883,67940.220231433384,69299.024636062051,70685.00512878329,72098.705231358952,73540.679335986133,75011.49292270586,76511.722781159973,78041.957236783172,79602.796381518841,285,53570.400000000001,{"$f":"OFFSET(B487,0,$C$51-Map!$T$13+1)","v":79602.796381518841},78]
[{"$f":"Data!B368","v":79},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X488,FALSE)","v":53560},54631.200000000004,55723.824000000008,56838.300480000005,57975.066489600009,59134.56781939201,60317.259175779851,61523.604359295452,62754.076446481362,64009.157975410992,65289.34113491921,66595.127957617602,67927.030516769955,69285.571127105359,70671.282549647469,72084.708200640423,73526.40236465323,74996.93041194629,76496.869020185215,78026.806400588917,79587.342528600697,81179.089379172714,286,54631.200000000004,{"$f":"OFFSET(B488,0,$C$51-Map!$T$13+1)","v":81179.089379172714},79]
[{"$f":"Data!B369","v":80},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X489,FALSE)","v":55120},56222.400000000001,57346.848000000005,58493.784960000005,59663.660659200003,60856.933872384005,62074.072549831682,63315.554000828321,64581.865080844887,65873.502382461782,67190.972430111025,68534.791878713251,69905.48771628752,71303.597470613269,72729.66942002553,74184.262808426036,75667.948064594559,77181.307025886446,78724.933166404182,80299.431829732261,81905.420466326905,83543.528875653443,287,56222.400000000001,{"$f":"OFFSET(B489,0,$C$51-Map!$T$13+1)","v":83543.528875653443},80]
[{"$f":"Data!B370","v":81},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X490,FALSE)","v":56160},57283.200000000004,58428.864000000009,59597.441280000006,60789.39010560001,62005.177907712008,63245.281465866246,64510.187095183574,65800.390837087252,67116.398653829005,68458.726626905584,69827.901159443703,71224.459182632578,72648.948366285229,74101.927333610933,75583.965880283155,77095.645197888822,78637.558101846604,80210.309263883537,81814.515449161205,83450.80575814443,85119.821873307315,288,57283.200000000004,{"$f":"OFFSET(B490,0,$C$51-Map!$T$13+1)","v":85119.821873307315},81]
[{"$f":"Data!B371","v":82},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X491,FALSE)","v":57720},58874.400000000001,60051.887999999999,61252.925759999998,62477.984275199997,63727.543960703995,65002.094839918078,66302.136736716435,67628.179471450771,68980.743060879788,70360.357922097392,71767.565080539338,73202.916382150128,74666.974709793125,76160.314203988994,77683.520488068782,79237.190897830165,80821.934715786774,82438.373410102504,84087.140878304563,85768.883695870652,87484.261369788073,289,58874.400000000001,{"$f":"OFFSET(B491,0,$C$51-Map!$T$13+1)","v":87484.261369788073},82]
[{"$f":"Data!B372","v":83},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X492,FALSE)","v":58760},59935.200000000004,61133.904000000002,62356.58208,63603.713721600005,64875.787996032006,66173.303755952642,67496.769831071695,68846.705227693135,70223.639332246996,71628.112118891935,73060.674361269776,74521.887848495171,76012.32560546507,77532.572117574367,79083.223559925857,80664.88803112437,82278.185791746859,83923.749507581801,85602.224497733434,87314.268987688105,89060.554367441873,290,59935.200000000004,{"$f":"OFFSET(B492,0,$C$51-Map!$T$13+1)","v":89060.554367441873},83]
[{"$f":"Data!B373","v":84},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X493,FALSE)","v":60320},61526.400000000001,62756.928,64012.066559999999,65292.307891199998,66598.154049024,67930.117130004481,69288.719472604571,70674.493862056668,72087.983739297808,73529.743414083772,75000.338282365454,76500.345048012765,78030.351948973024,79590.958987952486,81182.778167711542,82806.433731065772,84462.562405687087,86151.813653800826,87874.84992687685,89632.346925414386,91424.993863922675,291,61526.400000000001,{"$f":"OFFSET(B493,0,$C$51-Map!$T$13+1)","v":91424.993863922675},84]
[{"$f":"Data!B374","v":85},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X494,FALSE)","v":62400},63648,64920.959999999999,66219.379199999996,67543.766783999992,68894.642119679993,70272.534962073594,71677.985661315062,73111.545374541369,74573.776282032195,76065.251807672845,77586.5568438263,79138.287980702822,80721.053740316886,82335.47481512322,83982.184311425692,85661.827997654211,87375.0645576073,89122.565848759448,90905.017165734636,92723.117509049334,94577.579859230318,292,63648,{"$f":"OFFSET(B494,0,$C$51-Map!$T$13+1)","v":94577.579859230318},85]
[{"$f":"Data!B375","v":86},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X495,FALSE)","v":63960},65239.200000000004,66543.984000000011,67874.863680000009,69232.360953600015,70617.008172672024,72029.348336125462,73469.935302847967,74939.334008904931,76438.120689083036,77966.883102864696,79526.220764921993,81116.74518022043,82739.08008382484,84393.861685501339,86081.738919211362,87803.373697595598,89559.441171547514,91350.629994978473,93177.642594878038,95041.1954467756,96942.01935571112,293,65239.200000000004,{"$f":"OFFSET(B495,0,$C$51-Map!$T$13+1)","v":96942.01935571112},86]
[{"$f":"Data!B376","v":87},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X496,FALSE)","v":66040},67360.800000000003,68708.016000000003,70082.176319999999,71483.819846400002,72913.496243328002,74371.766168194561,75859.201491558459,77376.385521389631,78923.913231817423,80502.391496453769,82112.439326382839,83754.688112910502,85429.781875168715,87138.377512672087,88881.145062925527,90658.767964184037,92471.943323467713,94321.382189937067,96207.80983373581,98131.966030410535,100094.60535101875,294,67360.800000000003,{"$f":"OFFSET(B496,0,$C$51-Map!$T$13+1)","v":100094.60535101875},87]
[{"$f":"Data!B377","v":88},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X497,FALSE)","v":68120},69482.399999999994,70872.047999999995,72289.488960000002,73735.278739200003,75209.984313984009,76714.184000263689,78248.467680268965,79813.437033874347,81409.70577455184,83037.899890042871,84698.657887843729,86392.631045600603,88120.48366651262,89882.893339842878,91680.551206639735,93514.162230772534,95384.445475387984,97292.134384895748,99237.977072593669,101222.73661404554,103247.19134632645,295,69482.399999999994,{"$f":"OFFSET(B497,0,$C$51-Map!$T$13+1)","v":103247.19134632645},88]
[{"$f":"Data!B378","v":89},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X498,FALSE)","v":69680},71073.600000000006,72495.072,73944.973440000002,75423.872908799996,76932.350366975996,78470.997374315513,80040.417321801826,81641.225668237865,83274.050181602623,84939.531185234679,86638.321808939378,88371.088245118168,90138.510010020531,91941.280210220939,93780.105814425362,95655.707930713877,97568.822089328154,99520.198531114715,101510.60250173701,103540.81455177175,105611.63084280719,296,71073.600000000006,{"$f":"OFFSET(B498,0,$C$51-Map!$T$13+1)","v":105611.63084280719},89]
[{"$f":"Data!B379","v":90},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X499,FALSE)","v":72280},73725.600000000006,75200.112000000008,76704.11424000001,78238.196524800005,79802.960455296008,81399.019664401931,83027.000057689977,84687.540058843777,86381.290860020657,88108.916677221074,89871.095010765493,91668.516910980805,93501.887249200416,95371.924994184432,97279.363494068122,{"$f":"Q499*(1+R$407+(-(50-$A499)*(R$408/40)))","v":99224.950763949484},101209.44977922848,103233.63877481305,105298.31155030931,107404.2777813155,109552.36333694181,297,73725.600000000006,{"$f":"OFFSET(B499,0,$C$51-Map!$T$13+1)","v":109552.36333694181},90]
[]
[]
[]
[]
["Income"]
[null,{"$f":"B414","v":2017},{"$f":"B505+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Scenario Median",{"$f":"B550","v":30680},{"$f":"C550","v":31293.600000000002},31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252]
[{"$f":"CONCATENATE(\"Scenario \",C49,\"%ile\")","v":"Scenario 75%ile"},{"$f":"VLOOKUP($C$49,$A$510:$W$590,25-B509,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355]
[{"$f":"CONCATENATE(\"Scenario \",C50,\"%ile\")","v":"Scenario 25%ile"},{"$f":"VLOOKUP($C$50,$A$510:$W$590,25-B509,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177]
[null,23,{"$f":"B509-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,2018,{"$f":"CONCATENATE(\"Scenario \",C51)","v":"Scenario 2038"}]
[{"$f":"A419","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X510,FALSE)","v":11440},{"$f":"B510*(1+C$409)+B$550*(-(50-$A510)*(C$410/40))","v":11668.800000000001},{"$f":"C510*(1+D$409)+C$550*(-(50-$A510)*(D$410/40))","v":11902.176000000001},12140.219520000002,12383.023910400003,12630.684388608002,12883.298076380162,13140.964037907766,13403.783318665923,13671.858985039242,13945.296164740026,14224.202088034826,14508.686129795524,14798.859852391435,15094.837049439264,15396.73379042805,15704.668466236611,16018.761835561343,{"$f":"S510*(1+T$409)+S$550*(-(50-$A510)*(T$410/40))","v":16339.13707227257},16665.919813718021,16999.238209992382,17339.222974192231,217,{"$f":"C510","v":11668.800000000001},{"$f":"OFFSET(B510,0,$C$51-Map!$T$13+1)","v":17339.222974192231},{"$f":"A510","v":10}]
[{"$f":"A420","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X511,FALSE)","v":11960},{"$f":"B511*(1+C$409)+B$550*(-(50-$A511)*(C$410/40))","v":12199.2},12443.184000000001,12692.047680000001,12945.888633600001,13204.806406272002,13468.902534397443,13738.280585085391,14013.0461967871,14293.307120722842,14579.1732631373,14870.756728400045,15168.171862968047,15471.535300227408,15780.966006231956,16096.585326356595,16418.517032883727,16746.887373541402,17081.825121012229,17423.461623432475,17771.930855901126,18127.369473019149,{"$f":"X510+1","v":218},12199.2,{"$f":"OFFSET(B511,0,$C$51-Map!$T$13+1)","v":18127.369473019149},11]
[12,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X512,FALSE)","v":12480},12729.6,12984.192000000001,13243.875840000001,13508.753356800002,13778.928423936002,14054.506992414723,14335.597132263018,14622.309074908278,14914.755256406444,15213.050361534573,15517.311368765266,15827.657596140571,16144.210748063382,16467.09496302465,16796.436862285143,17132.365599530847,17475.012911521466,17824.513169751895,18181.003433146932,18544.623501809871,18915.515971846067,{"$f":"X511+1","v":219},12729.6,{"$f":"OFFSET(B512,0,$C$51-Map!$T$13+1)","v":18915.515971846067},12]
[13,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X513,FALSE)","v":13000},13260,13525.2,13795.704000000002,14071.618080000002,14353.050441600002,14640.111450432003,14932.913679440644,15231.571953029457,15536.203392090047,15846.927459931849,16163.866009130486,16487.143329313098,16816.886195899358,17153.223919817345,17496.288398213692,17846.214166177964,18203.138449501523,18567.201218491555,18938.545242861386,19317.316147718615,19703.662470672989,220,13260,{"$f":"OFFSET(B513,0,$C$51-Map!$T$13+1)","v":19703.662470672989},13]
[14,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X514,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,221,13790.4,{"$f":"OFFSET(B514,0,$C$51-Map!$T$13+1)","v":20491.808969499903},14]
[15,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X515,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,222,13790.4,{"$f":"OFFSET(B515,0,$C$51-Map!$T$13+1)","v":20491.808969499903},15]
[16,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X516,FALSE)","v":14040},14320.800000000001,14607.216000000002,14899.360320000002,15197.347526400003,15501.294476928002,15811.320366466562,16127.546773795893,16450.097709271813,16779.099663457251,17114.681656726396,17456.975289860926,17806.114795658144,18162.237091571307,18525.481833402733,18895.991470070789,19273.911299472205,19659.389525461651,20052.577315970884,20453.628862290301,20862.701439536108,21279.955468326829,223,14320.800000000001,{"$f":"OFFSET(B516,0,$C$51-Map!$T$13+1)","v":21279.955468326829},16]
[17,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X517,FALSE)","v":14560},14851.2,15148.224,15451.188480000001,15760.212249600001,16075.416494592002,16396.924824483842,16724.86332097352,17059.360587392992,17400.547799140852,17748.558755123668,18103.529930226141,18465.600528830662,18834.912539407276,19211.610790195424,19595.843005999333,19987.759866119319,20387.515063441704,20795.26536471054,21211.170672004751,21635.394085444848,22068.101967153747,224,14851.2,{"$f":"OFFSET(B517,0,$C$51-Map!$T$13+1)","v":22068.101967153747},17]
[18,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X518,FALSE)","v":15080},15381.6,15689.232,16003.01664,16323.0769728,16649.538512256,16982.52928250112,17322.179868151143,17668.623465514167,18021.995934824452,18382.435853520943,18750.084570591363,19125.086262003191,19507.587987243256,19897.739746988122,20295.694541927885,20701.608432766443,21115.640601421772,21537.953413450206,21968.712481719213,22408.086731353596,22856.248465980669,225,15381.6,{"$f":"OFFSET(B518,0,$C$51-Map!$T$13+1)","v":22856.248465980669},18]
[19,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X519,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,226,15912,{"$f":"OFFSET(B519,0,$C$51-Map!$T$13+1)","v":23644.39496480758},19]
[20,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X520,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,227,15912,{"$f":"OFFSET(B520,0,$C$51-Map!$T$13+1)","v":23644.39496480758},20]
[21,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X521,FALSE)","v":16120},16442.400000000001,16771.248000000003,17106.672960000004,17448.806419200006,17797.782547584007,18153.738198535688,18516.812962506403,18887.149221756532,19264.892206191664,19650.190050315498,20043.193851321808,20444.057728348245,20852.938882915212,21269.997660573517,21695.39761378499,22129.305566060691,22571.891677381907,23023.329510929547,23483.796101148138,23953.4720231711,24432.541463634523,228,16442.400000000001,{"$f":"OFFSET(B521,0,$C$51-Map!$T$13+1)","v":24432.541463634523},21]
[22,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X522,FALSE)","v":16640},16972.8,17312.256000000001,17658.501120000001,18011.671142400002,18371.904565248002,18739.342656552963,19114.129509684022,19496.412099877703,19886.340341875257,20284.067148712762,20689.748491687016,21103.543461520756,21525.61433075117,21956.126617366193,22395.249149713516,22843.154132707787,23300.017215361942,23766.017559669181,24241.337910862563,24726.164669079815,25220.687962461412,229,16972.8,{"$f":"OFFSET(B522,0,$C$51-Map!$T$13+1)","v":25220.687962461412},22]
[23,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X523,FALSE)","v":17160},17503.2,17853.264000000003,18210.329280000002,18574.535865600003,18946.026582912004,19324.947114570245,19711.446056861649,20105.674977998882,20507.788477558861,20917.944247110037,21336.303132052239,21763.029194693285,22198.28977858715,22642.255574158895,23095.100685642072,23557.002699354915,24028.142753342014,24508.705608408854,24998.879720577032,25498.857314988574,26008.834461288345,230,17503.2,{"$f":"OFFSET(B523,0,$C$51-Map!$T$13+1)","v":26008.834461288345},23]
[24,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X524,FALSE)","v":17680},18033.599999999999,18394.271999999997,18762.157439999999,19137.400588799999,19520.148600575998,19910.551572587519,20308.762604039272,20714.937856120057,21129.236613242458,21551.821345507306,21982.857772417454,22422.514927865803,22870.965226423119,23328.384530951582,23794.952221570613,24270.851266002024,24756.268291322063,25251.393657148506,25756.421530291478,26271.549960897308,26796.980960115256,231,18033.599999999999,{"$f":"OFFSET(B524,0,$C$51-Map!$T$13+1)","v":26796.980960115256},24]
[25,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X525,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,232,18564,{"$f":"OFFSET(B525,0,$C$51-Map!$T$13+1)","v":27585.127458942177},25]
[26,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X526,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,{"$f":"Q526*(1+R$409)+Q$550*(-(50-$A526)*(R$410/40))","v":24984.699832649148},25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,233,18564,{"$f":"OFFSET(B526,0,$C$51-Map!$T$13+1)","v":27585.127458942177},26]
[27,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X527,FALSE)","v":18720},{"$f":"B527*(1+C$409)+B$550*(-(50-$A527)*(C$410/40))","v":19094.400000000001},19476.288,19865.813760000001,20263.1300352,20668.392635904002,21081.760488622083,21503.395698394525,21933.463612362415,22372.132884609662,22819.575542301856,23275.967053147895,23741.486394210853,24216.316122095071,24700.642444536974,25194.655293427713,25698.548399296269,26212.519367282195,26736.76975462784,27271.505149720397,27816.935252714804,28373.273957769099,234,19094.400000000001,{"$f":"OFFSET(B527,0,$C$51-Map!$T$13+1)","v":28373.273957769099},27]
[28,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X528,FALSE)","v":19240},19624.8,20017.295999999998,20417.641919999998,20825.9947584,21242.514653568,21667.364946639362,22100.712245572151,22542.726490483594,22993.581020293266,23453.452640699132,23922.521693513114,24400.972127383375,24888.991569931044,25386.771401329665,25894.506829356258,26412.396965943382,26940.644905262252,27479.457803367499,28029.046959434851,28589.627898623548,29161.420456596021,235,19624.8,{"$f":"OFFSET(B528,0,$C$51-Map!$T$13+1)","v":29161.420456596021},28]
[29,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X529,FALSE)","v":19760},20155.2,20558.304,20969.470079999999,21388.8594816,21816.636671232001,22252.96940465664,22698.028792749774,23151.989368604769,23615.029155976863,24087.3297390964,24569.076333878329,25060.457860555896,25561.667017767013,26072.900358122355,26594.358365284803,27126.245532590499,27668.770443242309,28222.145852107154,28786.588769149297,29362.320544532282,29949.566955422928,236,20155.2,{"$f":"OFFSET(B529,0,$C$51-Map!$T$13+1)","v":29949.566955422928},29]
[30,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X530,FALSE)","v":20280},20685.599999999999,21099.311999999998,21521.29824,21951.724204800001,22390.758688896,22838.573862673918,23295.345339927397,23761.252246725944,24236.477291660463,24721.206837493672,25215.630974243544,25719.943593728414,26234.342465602982,26759.029314915042,27294.209901213344,27840.094099237613,28396.895981222366,28964.833900846814,29544.130578863751,30135.013190441026,30737.713454249846,237,20685.599999999999,{"$f":"OFFSET(B530,0,$C$51-Map!$T$13+1)","v":30737.713454249846},30]
[31,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X531,FALSE)","v":20800},21216,21640.32,22073.126400000001,22514.588928000001,22964.880706560001,23424.1783206912,23892.661887105023,24370.515124847123,24857.925427344067,25355.083935890951,25862.18561460877,26379.429326900947,26907.017913438965,27445.158271707744,27994.0614371419,28553.942665884737,29125.021519202433,29707.521949586484,30301.672388578216,30907.705836349782,31525.859953076779,238,21216,{"$f":"OFFSET(B531,0,$C$51-Map!$T$13+1)","v":31525.859953076779},31]
[32,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X532,FALSE)","v":21320},21746.400000000001,22181.328000000001,22624.954560000002,23077.453651200001,23539.002724224003,24009.782778708483,24489.978434282653,24979.778002968305,25479.373563027671,25988.961034288226,26508.740254973993,27038.915060073472,27579.693361274942,28131.287228500441,28693.912973070452,29267.791232531861,29853.147057182498,30450.209998326147,31059.21419829267,31680.398482258523,32314.006451903693,239,21746.400000000001,{"$f":"OFFSET(B532,0,$C$51-Map!$T$13+1)","v":32314.006451903693},32]
[33,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X533,FALSE)","v":21840},22276.799999999999,22722.335999999999,23176.782719999999,23640.318374399998,24113.124741887998,24595.387236725757,25087.294981460273,25589.040881089477,26100.821698711268,26622.838132685494,27155.294895339204,27698.40079324599,28252.368809110911,28817.416185293128,29393.764508998993,29981.639799178974,30581.272595162554,31192.898047065806,31816.756008007123,32453.091128167267,33102.152950730611,240,22276.799999999999,{"$f":"OFFSET(B533,0,$C$51-Map!$T$13+1)","v":33102.152950730611},33]
[34,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X534,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,241,22807.200000000001,{"$f":"OFFSET(B534,0,$C$51-Map!$T$13+1)","v":33890.29944955754},34]
[35,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X535,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,242,22807.200000000001,{"$f":"OFFSET(B535,0,$C$51-Map!$T$13+1)","v":33890.29944955754},35]
[36,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X536,FALSE)","v":22880},23337.600000000002,23804.352000000003,24280.439040000005,24766.047820800006,25261.368777216005,25766.596152760325,26281.928075815533,26807.566637331845,27343.717970078484,27890.592329480052,28448.404176069653,29017.372259591048,29597.71970478287,30189.674098878528,30793.467580856101,31409.336932473223,32037.523671122686,32678.274144545139,33331.839627436042,33998.476419984763,34678.445948384462,243,23337.600000000002,{"$f":"OFFSET(B536,0,$C$51-Map!$T$13+1)","v":34678.445948384462},36]
[37,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X537,FALSE)","v":23400},23868,24345.360000000001,24832.267200000002,25328.912544000003,25835.490794880003,26352.200610777603,26879.244622993156,27416.829515453021,27965.16610576208,28524.469427877324,29094.958816434872,29676.857992763569,30270.395152618839,30875.803055671218,31493.319116784642,32123.185499120336,32765.649209102743,33420.962193284795,34089.381437150492,34771.169065893504,35466.592447211377,244,23868,{"$f":"OFFSET(B537,0,$C$51-Map!$T$13+1)","v":35466.592447211377},37]
[38,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X538,FALSE)","v":23920},24398.400000000001,24886.368000000002,25384.095360000003,25891.777267200003,26409.612812544005,26937.805068794885,27476.561170170782,28026.092393574199,28586.614241445684,29158.346526274599,29741.51345680009,30336.343725936094,30943.070600454816,31561.932012463913,32193.17065271319,32837.034065767453,33493.774747082804,34163.650242024458,34846.92324686495,35543.861711802252,36254.738946038298,245,24398.400000000001,{"$f":"OFFSET(B538,0,$C$51-Map!$T$13+1)","v":36254.738946038298},38]
[39,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X539,FALSE)","v":24440},24928.799999999999,25427.376,25935.92352,26454.641990399999,26983.734830207999,27523.40952681216,28073.877717348405,28635.355271695375,29208.062377129281,29792.223624671868,30388.068097165306,30995.829459108612,31615.746048290785,32248.060969256599,32893.022188641735,33550.88263241457,34221.90028506286,34906.338290764121,35604.465056579407,36316.554357710993,37042.885444865213,246,24928.799999999999,{"$f":"OFFSET(B539,0,$C$51-Map!$T$13+1)","v":37042.885444865213},39]
[40,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X540,FALSE)","v":24960},25459.200000000001,25968.384000000002,26487.751680000001,27017.506713600003,27557.856847872004,28109.013984829446,28671.194264526035,29244.618149816557,29829.510512812889,30426.100723069147,31034.622737530532,31655.315192281141,32288.421496126764,32934.189926049301,33592.873724570287,34264.731199061694,34950.025823042932,35649.026339503791,36362.006866293865,37089.247003619741,37831.031943692135,247,25459.200000000001,{"$f":"OFFSET(B540,0,$C$51-Map!$T$13+1)","v":37831.031943692135},40]
[41,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X541,FALSE)","v":25480},25989.600000000002,26509.392000000003,27039.579840000006,27580.371436800007,28131.978865536006,28694.618442846728,29268.510811703662,29853.881027937736,30450.958648496489,31059.977821466418,31681.177377895747,32314.800925453663,32961.096943962737,33620.318882841995,34292.725260498839,34978.579765708819,35678.151361022996,36391.714388243454,37119.548676008322,37861.939649528489,38619.178442519056,248,25989.600000000002,{"$f":"OFFSET(B541,0,$C$51-Map!$T$13+1)","v":38619.178442519056},41]
[42,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X542,FALSE)","v":26000},26520,27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,{"$f":"Q542*(1+R$409)+Q$550*(-(50-$A542)*(R$410/40))","v":35692.428332355928},36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,249,26520,{"$f":"OFFSET(B542,0,$C$51-Map!$T$13+1)","v":39407.324941345978},42]
[43,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X543,FALSE)","v":26520},{"$f":"B543*(1+C$409)+B$550*(-(50-$A543)*(C$410/40))","v":27050.400000000001},27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,40195.4714401729,250,27050.400000000001,{"$f":"OFFSET(B543,0,$C$51-Map!$T$13+1)","v":40195.4714401729},43]
[44,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X544,FALSE)","v":27040},27580.799999999999,28132.416000000001,28695.064320000001,29268.965606400001,29854.344918528001,30451.431816898563,31060.460453236534,31681.669662301265,32315.303055547291,32961.609116658234,33620.8412989914,34293.258124971231,34979.123287470655,35678.705753220071,36392.279868284473,37120.125465650162,37862.527974963166,38619.778534462428,39392.17410515168,40180.017587254712,40983.617938999807,251,27580.799999999999,{"$f":"OFFSET(B544,0,$C$51-Map!$T$13+1)","v":40983.617938999807},44]
[45,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X545,FALSE)","v":27560},28111.200000000001,28673.424000000003,29246.892480000002,29831.830329600001,30428.466936192002,31037.036274915841,31657.77700041416,32290.932540422444,32936.751191230891,33595.486215055513,34267.395939356626,34952.74385814376,35651.798735306635,36364.834710012765,37092.131404213018,37833.974032297279,38590.653512943223,39362.466583202091,40149.71591486613,40952.710233163452,41771.764437826721,252,28111.200000000001,{"$f":"OFFSET(B545,0,$C$51-Map!$T$13+1)","v":41771.764437826721},45]
[46,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X546,FALSE)","v":28600},29172,29755.440000000002,30350.548800000004,30957.559776000006,31576.710971520006,32208.245190950405,32852.410094769417,33509.458296664809,34179.647462598106,34863.240411850071,35560.50522008707,36271.71532448881,36997.149630978587,37737.092623598161,38491.834476070122,39261.671165591528,40046.904588903359,40847.842680681424,41664.799534295053,42498.095524980956,43348.057435480572,253,29172,{"$f":"OFFSET(B546,0,$C$51-Map!$T$13+1)","v":43348.057435480572},46]
[47,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X547,FALSE)","v":29120},29702.400000000001,30296.448,30902.376960000001,31520.424499200002,32150.832989184004,32793.849648967684,33449.72664194704,34118.721174785984,34801.095598281703,35497.117510247335,36207.059860452282,36931.201057661325,37669.825078814552,38423.221580390848,39191.686011998667,39975.519732238638,40775.030126883408,41590.53072942108,42422.341344009503,43270.788170889697,44136.203934307494,254,29702.400000000001,{"$f":"OFFSET(B547,0,$C$51-Map!$T$13+1)","v":44136.203934307494},47]
[48,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X548,FALSE)","v":29640},30232.799999999999,30837.455999999998,31454.205119999999,32083.289222399999,32724.955006847998,33379.454106984958,34047.043189124655,34727.984052907152,35422.543733965293,36130.9946086446,36853.614500817494,37590.686790833846,38342.500526650525,39109.350537183534,39891.537547927204,40689.368298885747,41503.155664863465,42333.218778160735,43179.883153723953,44043.48081679843,44924.350433134401,255,30232.799999999999,{"$f":"OFFSET(B548,0,$C$51-Map!$T$13+1)","v":44924.350433134401},48]
[49,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X549,FALSE)","v":30160},30763.200000000001,31378.464,32006.03328,32646.153945599999,33299.077024512,33965.05856500224,34644.359736302285,35337.246931028334,36043.991869648904,36764.871707041886,37500.169141182727,38250.172524006382,39015.175974486512,39795.479493976243,40591.389083855771,41403.216865532886,42231.281202843544,43075.906826900413,43937.424963438425,44816.173462707193,45712.496931961337,256,30763.200000000001,{"$f":"OFFSET(B549,0,$C$51-Map!$T$13+1)","v":45712.496931961337},49]
[50,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X550,FALSE)","v":30680},31293.600000000002,31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252,257,31293.600000000002,{"$f":"OFFSET(B550,0,$C$51-Map!$T$13+1)","v":46500.643430788252},50]
[51,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X551,FALSE)","v":31200},31824,32460.48,33109.689599999998,33771.883391999996,34447.321059839996,35136.267481036797,35838.992830657531,36555.772687270684,37286.888141016098,38032.625903836422,38793.27842191315,39569.143990351411,40360.526870158443,41167.73740756161,41991.092155712846,42830.913998827105,43687.53227880365,44561.282924379724,45452.508582867318,46361.558754524667,47288.789929615159,258,31824,{"$f":"OFFSET(B551,0,$C$51-Map!$T$13+1)","v":47288.789929615159},51]
[52,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X552,FALSE)","v":31720},32354.400000000001,33001.488000000005,33661.517760000002,34334.748115200004,35021.443077504002,35721.871939054079,36436.309377835161,37165.035565391867,37908.336276699702,38666.503002233694,39439.833062278369,40228.62972352394,41033.202317994423,41853.866364354311,42690.943691641398,43544.76256547423,44415.657816783714,45303.970973119387,46210.050392581776,47134.251400433415,48076.936428442081,259,32354.400000000001,{"$f":"OFFSET(B552,0,$C$51-Map!$T$13+1)","v":48076.936428442081},52]
[53,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X553,FALSE)","v":32240},32884.800000000003,33542.496000000006,34213.345920000007,34897.612838400011,35595.565095168015,36307.476397071376,37033.625925012806,37774.298443513064,38529.784412383327,39300.380100630995,40086.387702643617,40888.115456696491,41705.877765830424,42539.995321147035,43390.795227569979,44258.611132121383,45143.783354763815,46046.659021859094,46967.592202296277,47906.9440463422,48865.082927269046,260,32884.800000000003,{"$f":"OFFSET(B553,0,$C$51-Map!$T$13+1)","v":48865.082927269046},53]
[54,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X554,FALSE)","v":33280},33945.599999999999,34624.512000000002,35317.002240000002,36023.342284800005,36743.809130496003,37478.685313105925,38228.259019368044,38992.824199755407,39772.680683750514,40568.134297425524,41379.496983374032,42207.086923041512,43051.22866150234,43912.253234732387,44790.498299427032,45686.308265415573,46600.034430723885,47532.035119338361,48482.675821725126,49452.32933815963,50441.375924922824,261,33945.599999999999,{"$f":"OFFSET(B554,0,$C$51-Map!$T$13+1)","v":50441.375924922824},54]
[55,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X555,FALSE)","v":33800},34476,35165.520000000004,35868.830400000006,36586.207008000005,37317.931148160009,38064.289771123207,38825.575566545675,39602.087077876589,40394.128819434125,41202.01139582281,42026.051623739266,42866.572656214055,43723.904109338335,44598.382191525103,45490.349835355606,46400.156832062719,47328.159968703978,48274.723168078061,49240.21763143962,50225.021984068415,51229.522423749782,262,34476,{"$f":"OFFSET(B555,0,$C$51-Map!$T$13+1)","v":51229.522423749782},55]
[56,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X556,FALSE)","v":34320},35006.400000000001,35706.528000000006,36420.658560000003,37149.071731200005,37892.053165824007,38649.894229140489,39422.892113723297,40211.349955997764,41015.576955117722,41835.888494220075,42672.606264104477,43526.05838938657,44396.5795571743,45284.51114831779,46190.201371284144,47114.005398709829,48056.285506684027,49017.411216817709,49997.759441154063,50997.714629977148,52017.66892257669,263,35006.400000000001,{"$f":"OFFSET(B556,0,$C$51-Map!$T$13+1)","v":52017.66892257669},56]
[57,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X557,FALSE)","v":34840},35536.800000000003,36247.536,36972.486720000001,37711.936454399998,38466.175183487998,39235.498687157757,40020.208660900913,40820.612834118932,41637.025090801311,42469.765592617339,43319.160904469689,44185.544122559084,45069.255005010265,45970.640105110469,46890.052907212681,47827.853965356939,48784.411044664077,49760.099265557357,50755.301250868506,51770.407275885875,52805.815421403597,264,35536.800000000003,{"$f":"OFFSET(B557,0,$C$51-Map!$T$13+1)","v":52805.815421403597},57]
[58,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X558,FALSE)","v":35880},36597.599999999999,37329.551999999996,38076.143039999995,38837.665900799999,39614.419218816001,40406.707603192321,41214.841755256166,42039.13859036129,42879.921362168519,43737.51978941189,44612.270185200126,45504.515588904127,46414.605900682211,47342.898018695858,48289.755979069778,{"$f":"Q558*(1+R$409)+Q$550*(-(50-$A558)*(R$410/40))","v":49255.551098651173},50240.662120624198,51245.475363036683,52270.384870297421,53315.792567703371,54382.10841905744,265,36597.599999999999,{"$f":"OFFSET(B558,0,$C$51-Map!$T$13+1)","v":54382.10841905744},58]
[59,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X559,FALSE)","v":36400},{"$f":"B559*(1+C$409)+B$550*(-(50-$A559)*(C$410/40))","v":37128},37870.559999999998,38627.9712,39400.530623999999,40188.541236479999,40992.312061209603,41812.158302433796,42648.401468482472,43501.369497852123,44371.396887809169,45258.824825565353,46164.001322076663,47087.281348518198,48029.026975488559,48989.60751499833,49969.399665298297,50968.787658604262,51988.163411776346,53027.926680011871,54088.485213612112,55170.254917884355,266,37128,{"$f":"OFFSET(B559,0,$C$51-Map!$T$13+1)","v":55170.254917884355},59]
[60,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X560,FALSE)","v":36920},37658.400000000001,38411.567999999999,39179.799359999997,39963.395347199999,40762.663254143998,41577.916519226877,42409.474849611419,43257.664346603648,44122.81763353572,45005.273986206434,45905.379465930564,46823.487055249178,47759.956796354163,48715.155932281246,49689.459050926875,50683.248231945414,51696.913196584326,52730.851460516016,53785.468489726336,54861.177859520867,55958.401416711284,267,37658.400000000001,{"$f":"OFFSET(B560,0,$C$51-Map!$T$13+1)","v":55958.401416711284},60]
[61,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X561,FALSE)","v":37960},38719.199999999997,39493.583999999995,40283.455679999999,41089.1247936,41910.907289472001,42749.125435261441,43604.107943966672,44476.190102846005,45365.713904902928,46273.028183000984,47198.488746661002,48142.458521594221,49105.307692026108,50087.413845866635,51089.162122783971,52110.945365239655,53153.164272544447,54216.227557995335,55300.552109155244,56406.563151338349,57534.69441436512,268,38719.199999999997,{"$f":"OFFSET(B561,0,$C$51-Map!$T$13+1)","v":57534.69441436512},61]
[62,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X562,FALSE)","v":38480},39249.599999999999,40034.591999999997,40835.283839999996,41651.9895168,42485.029307135999,43334.729893278723,44201.424491144302,45085.452980967188,45987.162040586532,46906.905281398263,47845.043387026228,48801.94425476675,49777.983139862088,50773.542802659329,51789.013658712516,52824.793931886765,53881.289810524504,54958.915606734998,56058.093918869701,57179.255797247097,58322.840913192042,269,39249.599999999999,{"$f":"OFFSET(B562,0,$C$51-Map!$T$13+1)","v":58322.840913192042},62]
[63,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X563,FALSE)","v":39000},39780,40575.599999999999,41387.112000000001,42214.854240000001,43059.151324800005,43920.334351296005,44798.741038321925,45694.715859088363,46608.610176270129,47540.782379795535,48491.598027391447,49461.429987939278,50450.658587698068,51459.671759452031,52488.865194641076,53538.642498533896,54609.415348504575,55701.603655474668,56815.635728584159,57951.948443155845,59110.987412018963,270,39780,{"$f":"OFFSET(B563,0,$C$51-Map!$T$13+1)","v":59110.987412018963},63]
[64,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X564,FALSE)","v":40040},40840.800000000003,41657.616000000002,42490.768320000003,43340.583686400001,44207.395360128001,45091.543267330562,45993.374132677178,46913.24161533072,47851.506447637337,48808.536576590086,49784.707308121891,50780.401454284329,51796.009483370013,52831.929673037412,53888.568266498158,54966.339631828123,56065.666424464689,57186.979752953986,58330.719348013066,59497.333734973327,60687.280409672792,271,40840.800000000003,{"$f":"OFFSET(B564,0,$C$51-Map!$T$13+1)","v":60687.280409672792},64]
[65,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X565,FALSE)","v":40560},41371.199999999997,42198.623999999996,43042.59648,43903.448409600001,44781.517377791999,45677.147725347837,46590.690679854793,47522.504493451888,48472.954583320927,49442.413674987343,50431.261948487088,51439.887187456829,52468.684931205964,53518.058629830084,54588.419802426688,55680.188198475225,56793.791962444731,57929.667801693628,59088.261157727502,60270.026380882053,61475.426908499692,272,41371.199999999997,{"$f":"OFFSET(B565,0,$C$51-Map!$T$13+1)","v":61475.426908499692},65]
[66,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X566,FALSE)","v":41600},42432,43280.639999999999,44146.252800000002,45029.177856000002,45929.761413120003,46848.356641382401,47785.323774210046,48741.030249694246,49715.850854688135,50710.167871781901,51724.371229217541,52758.858653801894,53814.035826877931,54890.316543415487,55988.122874283799,57107.885331769474,58250.043038404867,59415.043899172968,60603.344777156432,61815.411672699563,63051.719906153558,273,42432,{"$f":"OFFSET(B566,0,$C$51-Map!$T$13+1)","v":63051.719906153558},66]
[67,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X567,FALSE)","v":42120},42962.400000000001,43821.648000000001,44698.080959999999,45592.042579200002,46503.883430784001,47433.961099399683,48382.640321387677,49350.293127815428,50337.298990371739,51344.044970179173,52370.925869582759,53418.344386974415,54486.711274713904,55576.445500208181,56687.974410212344,57821.733898416591,58978.168576384924,60157.731947912624,61360.886586870874,62588.10431860829,63839.866404980457,274,42962.400000000001,{"$f":"OFFSET(B567,0,$C$51-Map!$T$13+1)","v":63839.866404980457},67]
[68,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X568,FALSE)","v":43160},44023.200000000004,44903.664000000004,45801.737280000008,46717.77202560001,47652.127466112011,48605.170015434254,49577.273415742937,50568.818884057793,51580.195261738947,52611.799166973724,53664.035150313197,54737.315853319458,55832.062170385849,56948.70341379357,58087.677482069441,59249.431031710832,60434.419652345052,61643.108045391957,62875.970206299797,64133.489610425793,65416.159402634308,275,44023.200000000004,{"$f":"OFFSET(B568,0,$C$51-Map!$T$13+1)","v":65416.159402634308},68]
[69,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X569,FALSE)","v":43680},44553.599999999999,45444.671999999999,46353.565439999998,47280.636748799996,48226.249483775995,49190.774473451514,50174.589962920545,51178.081762178954,52201.643397422537,53245.676265370988,54310.589790678408,55396.80158649198,56504.737618221821,57634.832370586257,58787.529017997986,59963.279598357949,61162.545190325109,62385.796094131612,63633.512016014247,64906.182256334534,66204.305901461223,276,44553.599999999999,{"$f":"OFFSET(B569,0,$C$51-Map!$T$13+1)","v":66204.305901461223},69]
[70,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X570,FALSE)","v":44720},45614.400000000001,46526.688000000002,47457.22176,48406.366195200004,49374.493519104006,50361.983389486086,51369.223057275805,52396.607518421326,53444.539668789752,54513.430462165546,55603.699071408861,56715.773052837038,57850.088513893781,59007.09028417166,60187.232089855097,61390.976731652197,62618.796266285244,63871.172191610953,65148.595635443176,66451.567548152045,67780.598899115081,277,45614.400000000001,{"$f":"OFFSET(B570,0,$C$51-Map!$T$13+1)","v":67780.598899115081},70]
[71,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X571,FALSE)","v":45760},46675.200000000004,47608.704000000005,48560.87808000001,49532.095641600012,50522.737554432009,51533.19230552065,52563.856151631066,53615.133274663691,54687.435940156967,55781.184658960105,56896.808352139305,58034.744519182095,59195.439409565741,60379.348197757055,61586.935161712201,62818.673864946446,64075.047342245372,65356.548289090279,66663.679254872084,67996.952839969526,69356.891896768924,278,46675.200000000004,{"$f":"OFFSET(B571,0,$C$51-Map!$T$13+1)","v":69356.891896768924},71]
[72,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X572,FALSE)","v":46280},47205.599999999999,48149.712,49112.70624,50094.960364799997,51096.859572096,52118.796763537925,53161.172698808681,54224.396152784859,55308.884075840557,56415.061757357369,57543.362992504517,58694.23025235461,59868.114857401706,61065.477154549742,62286.786697640739,63532.522431593556,64803.172880225429,66099.236337829934,67421.221064586527,68769.645485878253,70145.038395595824,279,47205.599999999999,{"$f":"OFFSET(B572,0,$C$51-Map!$T$13+1)","v":70145.038395595824},72]
[73,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X573,FALSE)","v":47320},48266.400000000001,49231.728000000003,50216.362560000001,51220.689811200005,52245.103607424004,53290.005679572481,54355.805793163934,55442.921909027216,56551.780347207765,57682.81595415192,58836.472273234962,60013.20171869966,61213.465753073651,62437.735068135124,63686.489769497828,64960.219564887782,66259.423956185536,67584.612435309245,68936.304684015427,70315.030777695734,71721.331393249653,280,48266.400000000001,{"$f":"OFFSET(B573,0,$C$51-Map!$T$13+1)","v":71721.331393249653},73]
[74,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X574,FALSE)","v":48360},49327.200000000004,50313.744000000006,51320.018880000011,52346.419257600013,53393.347642752015,54461.214595607053,55550.438887519194,56661.447665269581,57794.676618574973,58950.570150946471,60129.5815539654,61332.17318504471,62558.816648745604,63809.992981720519,65086.192841354932,{"$f":"Q574*(1+R$409)+Q$550*(-(50-$A574)*(R$410/40))","v":66387.916698182031},67715.675032145678,69069.9885327886,70451.388303444372,71860.41606951326,73297.624390903526,281,{"$f":"C574","v":49327.200000000004},{"$f":"OFFSET(B574,0,$C$51-Map!$T$13+1)","v":73297.624390903526},{"$f":"A574","v":74}]
[{"$f":"A484","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X575,FALSE)","v":49400},{"$f":"B575*(1+C$409)+B$550*(-(50-$A575)*(C$410/40))","v":50388},51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355,282,50388,{"$f":"OFFSET(B575,0,$C$51-Map!$T$13+1)","v":74873.917388557355},75]
[76,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X576,FALSE)","v":50440},51448.800000000003,52477.776000000005,53527.331520000007,54597.878150400007,55689.835713408007,56803.632427676166,57939.705076229693,59098.499177754289,60280.469161309375,61486.078544535565,62715.800115426275,63970.116117734804,65249.518440089501,66554.508808891289,67885.598985069111,69243.310964770499,70628.177184065906,72040.740727747223,73481.555542302172,74951.186653148223,76450.210386211184,{"$f":"X575+1","v":283},51448.800000000003,{"$f":"OFFSET(B576,0,$C$51-Map!$T$13+1)","v":76450.210386211184},76]
[77,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X577,FALSE)","v":51480},52509.599999999999,53559.792000000001,54630.987840000002,55723.6075968,56838.079748736003,57974.841343710723,59134.338170584939,60317.024933996639,61523.365432676575,62753.832741330109,64008.909396156712,65289.087584079847,66594.869335761439,67926.766722476663,69285.302056926201,70671.008098064733,72084.428260026034,73526.116825226549,74996.639161731087,76496.571944965704,78026.503383865027,284,52509.599999999999,{"$f":"OFFSET(B577,0,$C$51-Map!$T$13+1)","v":78026.503383865027},77]
[78,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X578,FALSE)","v":52520},53570.400000000001,54641.808000000005,55734.644160000003,56849.337043200001,57986.323784063999,59146.05025974528,60328.971264940184,61535.55069023899,62766.261704043769,64021.586938124645,65302.018676887135,66608.059050424883,67940.220231433384,69299.024636062051,70685.00512878329,72098.705231358952,73540.679335986133,75011.49292270586,76511.722781159973,78041.957236783172,79602.796381518841,285,53570.400000000001,{"$f":"OFFSET(B578,0,$C$51-Map!$T$13+1)","v":79602.796381518841},78]
[79,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X579,FALSE)","v":53560},54631.200000000004,55723.824000000008,56838.300480000005,57975.066489600009,59134.56781939201,60317.259175779851,61523.604359295452,62754.076446481362,64009.157975410992,65289.34113491921,66595.127957617602,67927.030516769955,69285.571127105359,70671.282549647469,72084.708200640423,73526.40236465323,74996.93041194629,76496.869020185215,78026.806400588917,79587.342528600697,81179.089379172714,286,54631.200000000004,{"$f":"OFFSET(B579,0,$C$51-Map!$T$13+1)","v":81179.089379172714},79]
[80,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X580,FALSE)","v":55120},56222.400000000001,57346.848000000005,58493.784960000005,59663.660659200003,60856.933872384005,62074.072549831682,63315.554000828321,64581.865080844887,65873.502382461782,67190.972430111025,68534.791878713251,69905.48771628752,71303.597470613269,72729.66942002553,74184.262808426036,75667.948064594559,77181.307025886446,78724.933166404182,80299.431829732261,81905.420466326905,83543.528875653443,287,56222.400000000001,{"$f":"OFFSET(B580,0,$C$51-Map!$T$13+1)","v":83543.528875653443},80]
[81,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X581,FALSE)","v":56160},57283.200000000004,58428.864000000009,59597.441280000006,60789.39010560001,62005.177907712008,63245.281465866246,64510.187095183574,65800.390837087252,67116.398653829005,68458.726626905584,69827.901159443703,71224.459182632578,72648.948366285229,74101.927333610933,75583.965880283155,77095.645197888822,78637.558101846604,80210.309263883537,81814.515449161205,83450.80575814443,85119.821873307315,288,57283.200000000004,{"$f":"OFFSET(B581,0,$C$51-Map!$T$13+1)","v":85119.821873307315},81]
[82,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X582,FALSE)","v":57720},58874.400000000001,60051.887999999999,61252.925759999998,62477.984275199997,63727.543960703995,65002.094839918078,66302.136736716435,67628.179471450771,68980.743060879788,70360.357922097392,71767.565080539338,73202.916382150128,74666.974709793125,76160.314203988994,77683.520488068782,79237.190897830165,80821.934715786774,82438.373410102504,84087.140878304563,85768.883695870652,87484.261369788073,289,58874.400000000001,{"$f":"OFFSET(B582,0,$C$51-Map!$T$13+1)","v":87484.261369788073},82]
[83,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X583,FALSE)","v":58760},59935.200000000004,61133.904000000002,62356.58208,63603.713721600005,64875.787996032006,66173.303755952642,67496.769831071695,68846.705227693135,70223.639332246996,71628.112118891935,73060.674361269776,74521.887848495171,76012.32560546507,77532.572117574367,79083.223559925857,80664.88803112437,82278.185791746859,83923.749507581801,85602.224497733434,87314.268987688105,89060.554367441873,290,59935.200000000004,{"$f":"OFFSET(B583,0,$C$51-Map!$T$13+1)","v":89060.554367441873},83]
[84,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X584,FALSE)","v":60320},61526.400000000001,62756.928,64012.066559999999,65292.307891199998,66598.154049024,67930.117130004481,69288.719472604571,70674.493862056668,72087.983739297808,73529.743414083772,75000.338282365454,76500.345048012765,78030.351948973024,79590.958987952486,81182.778167711542,82806.433731065772,84462.562405687087,86151.813653800826,87874.84992687685,89632.346925414386,91424.993863922675,291,61526.400000000001,{"$f":"OFFSET(B584,0,$C$51-Map!$T$13+1)","v":91424.993863922675},84]
[85,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X585,FALSE)","v":62400},63648,64920.959999999999,66219.379199999996,67543.766783999992,68894.642119679993,70272.534962073594,71677.985661315062,73111.545374541369,74573.776282032195,76065.251807672845,77586.5568438263,79138.287980702822,80721.053740316886,82335.47481512322,83982.184311425692,85661.827997654211,87375.0645576073,89122.565848759448,90905.017165734636,92723.117509049334,94577.579859230318,292,63648,{"$f":"OFFSET(B585,0,$C$51-Map!$T$13+1)","v":94577.579859230318},85]
[86,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X586,FALSE)","v":63960},65239.200000000004,66543.984000000011,67874.863680000009,69232.360953600015,70617.008172672024,72029.348336125462,73469.935302847967,74939.334008904931,76438.120689083036,77966.883102864696,79526.220764921993,81116.74518022043,82739.08008382484,84393.861685501339,86081.738919211362,87803.373697595598,89559.441171547514,91350.629994978473,93177.642594878038,95041.1954467756,96942.01935571112,293,65239.200000000004,{"$f":"OFFSET(B586,0,$C$51-Map!$T$13+1)","v":96942.01935571112},86]
[87,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X587,FALSE)","v":66040},67360.800000000003,68708.016000000003,70082.176319999999,71483.819846400002,72913.496243328002,74371.766168194561,75859.201491558459,77376.385521389631,78923.913231817423,80502.391496453769,82112.439326382839,83754.688112910502,85429.781875168715,87138.377512672087,88881.145062925527,90658.767964184037,92471.943323467713,94321.382189937067,96207.80983373581,98131.966030410535,100094.60535101875,294,67360.800000000003,{"$f":"OFFSET(B587,0,$C$51-Map!$T$13+1)","v":100094.60535101875},87]
[88,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X588,FALSE)","v":68120},69482.399999999994,70872.047999999995,72289.488960000002,73735.278739200003,75209.984313984009,76714.184000263689,78248.467680268965,79813.437033874347,81409.70577455184,83037.899890042871,84698.657887843729,86392.631045600603,88120.48366651262,89882.893339842878,91680.551206639735,93514.162230772534,95384.445475387984,97292.134384895748,99237.977072593669,101222.73661404554,103247.19134632645,295,69482.399999999994,{"$f":"OFFSET(B588,0,$C$51-Map!$T$13+1)","v":103247.19134632645},88]
[89,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X589,FALSE)","v":69680},71073.600000000006,72495.072,73944.973440000002,75423.872908799996,76932.350366975996,78470.997374315513,80040.417321801826,81641.225668237865,83274.050181602623,84939.531185234679,86638.321808939378,88371.088245118168,90138.510010020531,91941.280210220939,93780.105814425362,95655.707930713877,97568.822089328154,99520.198531114715,101510.60250173701,103540.81455177175,105611.63084280719,296,71073.600000000006,{"$f":"OFFSET(B589,0,$C$51-Map!$T$13+1)","v":105611.63084280719},89]
[90,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X590,FALSE)","v":72280},73725.600000000006,75200.112000000008,76704.11424000001,78238.196524800005,79802.960455296008,81399.019664401931,83027.000057689977,84687.540058843777,86381.290860020657,88108.916677221074,89871.095010765493,91668.516910980805,93501.887249200416,95371.924994184432,97279.363494068122,{"$f":"Q590*(1+R$409)+Q$550*(-(50-$A590)*(R$410/40))","v":99224.950763949484},101209.44977922848,103233.63877481305,105298.31155030931,107404.2777813155,109552.36333694181,297,73725.600000000006,{"$f":"OFFSET(B590,0,$C$51-Map!$T$13+1)","v":109552.36333694181},90]
[]
[]
["Households Over 75"]
[2010,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,187,FALSE)","v":0}]
[2015,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,188,FALSE)","v":0}]
[2020,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,189,FALSE)","v":0}]
[2025,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,190,FALSE)","v":0}]
[2030,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,191,FALSE)","v":0}]

{"sheet":"S1","index":3,"n_rows":598,"n_cols":37,"rows_kept":598,"cut":false,"hidden":false,"merged":[[0,0,0,7],[24,0,24,2],[117,0,118,2]]}
[{"$f":"Data!D1","v":"2-Aberdeen City Council-Aberdeen HMA"},null,null,null,null,null,null,null,null,null,{"$f":"Map!T13","v":2018}]
[]
["1. Household Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["   Choose NRS household projection variant.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"D11-1","v":2017},{"$f":"D16","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Enter Projections Here",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N11+1","v":2029},{"$f":"D13+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["1a. Household growth Adjustment",null,null,{"$f":"C300","v":2018},{"$f":"D16+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N16+1","v":2029},{"$f":"D18+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["2. Existing Need"]
["Either"]
[]
[]
["  Total From HoTOC method",null,null,{"$f":"IF(B312=TRUE,SUM(C312:W312),\"-\")","v":790}]
[" Or own exisiting need figures"]
[]
[]
["    Existing Need",0]
[]
["2a. Years to clear exisiting need"]
[]
[]
["Existing \"Cleared\" In?  Enter Years",5]
[]
[]
[]
[]
[]
[]
["3. Income, Growth and Distribution"]
[]
["   Growth in median income scenario"]
[]
["   Change in income distribution"]
[]
[]
["   Select part of income distribution interested in"]
[null,"Example A",75,"%ile"]
[null,"Example B",25,"%ile"]
[null,"Example Year",2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
["4. Prices and Afforability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"Percentile",0.25]
[]
[]
[null,"Income Ratio",3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["5. Split Need into Tenure"]
[null,"Proportion of market who buy",0.6]
[null,"Upper income-to-rent threshold",0.25]
["Lower income-to-rent treshohld","Lower I-rent income limit",0.35]
["   Rent Growth Assumption"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["User 1"]
["User 2"]
["User 3"]
["2016 Principal"]
["2016 Low Migration"]
["2016 High Migration"]
[]
[]
[]
["Scottish Government Small Area Income Estimates "]
["Own Income data"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Households"]
["Year",{"$f":"Map!T13-1","v":2017},{"$f":"B300+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,"Ref"]
[{"$f":"CONCATENATE(CHOOSE(Y4,A269,A270,A271,A272,A273,A274))","v":"2016 Principal"},null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":108547},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":109290},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":109936},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":110563},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":111179},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":111654},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":112129},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":112623},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":113128},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":113687},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":114241},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":114818},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":115391},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":116014},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":116617},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":117212},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":117835},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":118449},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":119020},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":119531},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":120082}]
[{"$f":"CONCATENATE(CHOOSE(X4,A269,A270,A271,A272,A273,A274))","v":"2016 Principal"},null,{"$f":"IF($B$308=TRUE,D12,HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":108547},{"$f":"IF($B$308=TRUE,E12,HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":109290},{"$f":"IF($B$308=TRUE,F12,HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":109936},{"$f":"IF($B$308=TRUE,G12,HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":110563},{"$f":"IF($B$308=TRUE,H12,HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":111179},{"$f":"IF($B$308=TRUE,I12,HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":111654},{"$f":"IF($B$308=TRUE,J12,HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":112129},{"$f":"IF($B$308=TRUE,K12,HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":112623},{"$f":"IF($B$308=TRUE,L12,HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":113128},{"$f":"IF($B$308=TRUE,M12,HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":113687},{"$f":"IF($B$308=TRUE,N12,HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":114241},{"$f":"IF($B$308=TRUE,D14,HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":114818},{"$f":"IF($B$308=TRUE,E14,HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":115391},{"$f":"IF($B$308=TRUE,F14,HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":116014},{"$f":"IF($B$308=TRUE,G14,HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":116617},{"$f":"IF($B$308=TRUE,H14,HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":117212},{"$f":"IF($B$308=TRUE,I14,HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":117835},{"$f":"IF($B$308=TRUE,J14,HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":118449},{"$f":"IF($B$308=TRUE,K14,HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":119020},{"$f":"IF($B$308=TRUE,L14,HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":119531},{"$f":"IF($B$308=TRUE,M14,HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":120082},17]
[null,null,{"$f":"D302-C302","v":743},{"$f":"E302-D302","v":646},627,616,475,475,494,505,559,554,{"$f":"N302-M302","v":577},573,623,603,595,623,614,571,511,551,{"$f":"V303","v":551}]
[{"$f":"A302","v":"2016 Principal"},null,{"$f":"(C302)*(1+E17)","v":108547},{"$f":"(C304+C303)*(1+F17)","v":109290},{"$f":"(D304+D303)*(1+G17)","v":109936},110563,111179,111654,112129,112623,113128,113687,{"$f":"(L304+L303)*(1+D19)","v":114241},{"$f":"(M304+M303)*(1+E19)","v":114818},115391,116014,116617,117212,117835,118449,119020,119531,120082]
[{"$f":"CONCATENATE(A301,\" Change\")","v":"2016 Principal Change"},null,{"$f":"D301-C301","v":743},{"$f":"E301-D301","v":646},627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"V305","v":551}]
[{"$f":"CONCATENATE(A302,\" Change\")","v":"2016 Principal Change"},null,{"$f":"D304-C304","v":743},{"$f":"E304-D304","v":646},627,{"$f":"G304-F304","v":616},475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"V306","v":551}]
[]
[null,false]
["Backlog Need",false,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),$B$29/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),$B$29/'S1'!$B$34,0)","v":0}]
["Backlog Need (TA)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":158},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":158},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":158},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":158},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":158},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/'S1'!$B$34,0)","v":0},202]
["Backlog Need (Traditional)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,'S1'!$X311,FALSE)/'S1'!$B$34,0)","v":0},199]
[{"$f":"CONCATENATE(\"Exisiting \",A302)","v":"Exisiting 2016 Principal"},true,{"$f":"IF($B$312=TRUE,C310,IF($B$310=TRUE,C311,C309))","v":158},158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Overall",null,{"$f":"C300","v":2018},{"$f":"D300","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"CONCATENATE(\"Exisiting \",A301)","v":"Exisiting 2016 Principal"},null,{"$f":"IF(AND(C300-$K$1+1<=CoreAssumptions!$F$10,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(D300-$K$1+1<=CoreAssumptions!$F$10,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(E300-$K$1+1<=CoreAssumptions!$F$10,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(F300-$K$1+1<=CoreAssumptions!$F$10,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(G300-$K$1+1<=CoreAssumptions!$F$10,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(H300-$K$1+1<=CoreAssumptions!$F$10,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=CoreAssumptions!$F$10,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=CoreAssumptions!$F$10,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=CoreAssumptions!$F$10,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=CoreAssumptions!$F$10,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=CoreAssumptions!$F$10,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=CoreAssumptions!$F$10,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=CoreAssumptions!$F$10,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=CoreAssumptions!$F$10,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=CoreAssumptions!$F$10,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=CoreAssumptions!$F$10,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=CoreAssumptions!$F$10,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=CoreAssumptions!$F$10,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=CoreAssumptions!$F$10,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=CoreAssumptions!$F$10,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=CoreAssumptions!$F$10,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,'S1'!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0}]
[{"$f":"CONCATENATE(\"Newly Arising \",A301)","v":"Newly Arising 2016 Principal"},null,{"$f":"C305","v":743},{"$f":"D305","v":646},627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Newly Arising \",A302)","v":"Newly Arising 2016 Principal"},null,{"$f":"C306","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Total \",A301)","v":"Total 2016 Principal"},null,{"$f":"C316+C317","v":901},{"$f":"D316+D317","v":804},785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Total \",A302)","v":"Total 2016 Principal"},null,{"$f":"C318+C312","v":901},{"$f":"D318+D312","v":804},785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[]
["In Current Proportions",null,{"$f":"C315","v":2018},{"$f":"D315","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Private",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*C319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*D319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*E319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*F319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*G319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*H319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*I319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*J319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*K319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*L319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*M319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*N319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*O319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*P319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*Q319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*R319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*S319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*T319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*U319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*V319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X323,FALSE)*W319/100","v":0},216]
["Principal Social",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*C319/100","v":-103074.4},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*D319/100","v":-91977.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*E319/100","v":-89804},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*F319/100","v":-88545.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*G319/100","v":-72415.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*H319/100","v":-54340},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*I319/100","v":-56513.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*J319/100","v":-57772},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*K319/100","v":-63949.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*L319/100","v":-63377.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*M319/100","v":-66008.800000000003},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*N319/100","v":-65551.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*O319/100","v":-71271.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*P319/100","v":-68983.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*Q319/100","v":-68068},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*R319/100","v":-71271.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*S319/100","v":-70241.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*T319/100","v":-65322.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*U319/100","v":-58458.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*V319/100","v":-63034.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X324,FALSE)*W319/100","v":-63034.400000000001},217]
["Principal PRS",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*C319/100","v":-107759.6},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*D319/100","v":-96158.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*E319/100","v":-93886},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*F319/100","v":-92570.4},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*G319/100","v":-75706.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*H319/100","v":-56810},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*I319/100","v":-59082.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*J319/100","v":-60398},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*K319/100","v":-66856.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*L319/100","v":-66258.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*M319/100","v":-69009.2},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*N319/100","v":-68530.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*O319/100","v":-74510.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*P319/100","v":-72118.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*Q319/100","v":-71162},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*R319/100","v":-74510.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*S319/100","v":-73434.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*T319/100","v":-68291.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*U319/100","v":-61115.6},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*V319/100","v":-65899.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X325,FALSE)*W319/100","v":-65899.600000000006},218]
["Scenario Private",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*C320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*D320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*E320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*F320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*G320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*H320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*I320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*J320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*K320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*L320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*M320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*N320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*O320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*P320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*Q320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*R320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*S320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*T320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*U320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*V320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X326,FALSE)*W320/100","v":0},216]
["Scenario Social",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*C320/100","v":103074.4},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*D320/100","v":91977.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*E320/100","v":89804},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*F320/100","v":88545.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*G320/100","v":72415.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*H320/100","v":54340},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*I320/100","v":56513.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*J320/100","v":57772},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*K320/100","v":63949.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*L320/100","v":63377.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*M320/100","v":66008.800000000003},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*N320/100","v":65551.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*O320/100","v":71271.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*P320/100","v":68983.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*Q320/100","v":68068},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*R320/100","v":71271.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*S320/100","v":70241.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*T320/100","v":65322.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*U320/100","v":58458.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*V320/100","v":63034.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X327,FALSE)*W320/100","v":63034.400000000001},217]
["Scenario PRS",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*C320/100","v":107759.6},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*D320/100","v":96158.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*E320/100","v":93886},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*F320/100","v":92570.4},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*G320/100","v":75706.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*H320/100","v":56810},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*I320/100","v":59082.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*J320/100","v":60398},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*K320/100","v":66856.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*L320/100","v":66258.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*M320/100","v":69009.2},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*N320/100","v":68530.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*O320/100","v":74510.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*P320/100","v":72118.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*Q320/100","v":71162},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*R320/100","v":74510.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*S320/100","v":73434.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*T320/100","v":68291.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*U320/100","v":61115.6},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*V320/100","v":65899.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,'S1'!$X328,FALSE)*W320/100","v":65899.600000000006},218]
[]
["Pri ces",{"$f":"B300","v":2017},{"$f":"B330+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Scenario",{"$f":"HLOOKUP(B330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(C330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(D330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(E330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(F330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(G330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(H330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(I330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(J330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(K330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(L330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(M330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(N330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(O330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(P330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(Q330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(R330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(S330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(T330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(U330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(V330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(W330,PriceScenarios!$C$2:$AE$15,3)","v":0.04}]
["Principal Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,'S1'!$X332,FALSE)","v":225015.40352787456},{"$f":"B332*(1+B331)","v":234016.01966898955},{"$f":"C332*(1+C331)","v":243376.66045574914},253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724,206]
["Principal Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,'S1'!$X333,FALSE)","v":195000},{"$f":"B333*(1+B331)","v":202800},{"$f":"C333*(1+C331)","v":210912},219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771,207]
["U",{"$f":"IF(B333<>0,LN(B333),0)","v":12.180754837545884},12.219975550699164,12.259196263852447,12.298416977005727,12.33763769015901,12.376858403312291,12.416079116465571,12.455299829618854,12.494520542772134,12.533741255925415,12.572961969078698,12.612182682231978,12.651403395385259,12.690624108538541,12.729844821691822,12.769065534845103,12.808286247998385,12.847506961151666,12.886727674304948,12.925948387458229,12.96516910061151,13.004389813764792]
["Sigma2",{"$f":"IF(B332<>0,2*LN(B332)-2*B334,0)","v":0.28633860284254808},0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453]
[]
[]
[{"$f":"CONCATENATE(\"Principal \",$C$61*100,\"%ile\")","v":"Principal 25%ile"},{"$f":"EXP(SQRT(B335)*NORMSINV(CoreAssumptions!$F$2)+B334)","v":135921.28591509082},{"$f":"EXP(SQRT(C335)*NORMSINV(CoreAssumptions!$F$2)+C334)","v":141358.13735169437},{"$f":"EXP(SQRT(D335)*NORMSINV(CoreAssumptions!$F$2)+D334)","v":147012.46284576258},{"$f":"EXP(SQRT(E335)*NORMSINV(CoreAssumptions!$F$2)+E334)","v":152892.96135959245},{"$f":"EXP(SQRT(F335)*NORMSINV(CoreAssumptions!$F$2)+F334)","v":159008.67981397689},{"$f":"EXP(SQRT(G335)*NORMSINV(CoreAssumptions!$F$2)+G334)","v":165369.02700653588},{"$f":"EXP(SQRT(H335)*NORMSINV(CoreAssumptions!$F$2)+H334)","v":171983.78808679688},{"$f":"EXP(SQRT(I335)*NORMSINV(CoreAssumptions!$F$2)+I334)","v":178863.13961026928},{"$f":"EXP(SQRT(J335)*NORMSINV(CoreAssumptions!$F$2)+J334)","v":186017.66519467928},{"$f":"EXP(SQRT(K335)*NORMSINV(CoreAssumptions!$F$2)+K334)","v":193458.37180246634},{"$f":"EXP(SQRT(L335)*NORMSINV(CoreAssumptions!$F$2)+L334)","v":201196.70667456594},{"$f":"EXP(SQRT(M335)*NORMSINV(CoreAssumptions!$F$2)+M334)","v":209244.57494154808},{"$f":"EXP(SQRT(N335)*NORMSINV(CoreAssumptions!$F$2)+N334)","v":217614.35793920988},{"$f":"EXP(SQRT(O335)*NORMSINV(CoreAssumptions!$F$2)+O334)","v":226318.93225677893},{"$f":"EXP(SQRT(P335)*NORMSINV(CoreAssumptions!$F$2)+P334)","v":235371.68954704911},{"$f":"EXP(SQRT(Q335)*NORMSINV(CoreAssumptions!$F$2)+Q334)","v":244786.55712893093},{"$f":"EXP(SQRT(R335)*NORMSINV(CoreAssumptions!$F$2)+R334)","v":254578.01941408936},{"$f":"EXP(SQRT(S335)*NORMSINV(CoreAssumptions!$F$2)+S334)","v":264761.14019065228},{"$f":"EXP(SQRT(T335)*NORMSINV(CoreAssumptions!$F$2)+T334)","v":275351.58579827921},{"$f":"EXP(SQRT(U335)*NORMSINV(CoreAssumptions!$F$2)+U334)","v":286365.64923021017},{"$f":"EXP(SQRT(V335)*NORMSINV(CoreAssumptions!$F$2)+V334)","v":297820.27519941737},{"$f":"EXP(SQRT(W335)*NORMSINV(CoreAssumptions!$F$2)+W334)","v":309733.08620739554}]
["Income from Afford",{"$f":"IF(B338/CoreAssumptions!$F$3<=B419,B419,B338/CoreAssumptions!$F$3)","v":37755.912754191893},{"$f":"IF(C338/CoreAssumptions!$F$3<=C419,C419,C338/CoreAssumptions!$F$3)","v":39266.149264359548},{"$f":"IF(D338/CoreAssumptions!$F$3<=D419,D419,D338/CoreAssumptions!$F$3)","v":40836.795234934048},{"$f":"IF(E338/CoreAssumptions!$F$3<=E419,E419,E338/CoreAssumptions!$F$3)","v":42470.267044331231},{"$f":"IF(F338/CoreAssumptions!$F$3<=F419,F419,F338/CoreAssumptions!$F$3)","v":44169.07772610469},{"$f":"IF(G338/CoreAssumptions!$F$3<=G419,G419,G338/CoreAssumptions!$F$3)","v":45935.840835148854},{"$f":"IF(H338/CoreAssumptions!$F$3<=H419,H419,H338/CoreAssumptions!$F$3)","v":47773.274468554686},{"$f":"IF(I338/CoreAssumptions!$F$3<=I419,I419,I338/CoreAssumptions!$F$3)","v":49684.205447297019},{"$f":"IF(J338/CoreAssumptions!$F$3<=J419,J419,J338/CoreAssumptions!$F$3)","v":51671.573665188691},{"$f":"IF(K338/CoreAssumptions!$F$3<=K419,K419,K338/CoreAssumptions!$F$3)","v":53738.436611796205},{"$f":"IF(L338/CoreAssumptions!$F$3<=L419,L419,L338/CoreAssumptions!$F$3)","v":55887.974076268314},{"$f":"IF(M338/CoreAssumptions!$F$3<=M419,M419,M338/CoreAssumptions!$F$3)","v":58123.493039318913},{"$f":"IF(N338/CoreAssumptions!$F$3<=N419,N419,N338/CoreAssumptions!$F$3)","v":60448.432760891628},{"$f":"IF(O338/CoreAssumptions!$F$3<=O419,O419,O338/CoreAssumptions!$F$3)","v":62866.370071327481},{"$f":"IF(P338/CoreAssumptions!$F$3<=P419,P419,P338/CoreAssumptions!$F$3)","v":65381.024874180308},{"$f":"IF(Q338/CoreAssumptions!$F$3<=Q419,Q419,Q338/CoreAssumptions!$F$3)","v":67996.265869147479},{"$f":"IF(R338/CoreAssumptions!$F$3<=R419,R419,R338/CoreAssumptions!$F$3)","v":70716.116503913712},{"$f":"IF(S338/CoreAssumptions!$F$3<=S419,S419,S338/CoreAssumptions!$F$3)","v":73544.761164070078},{"$f":"IF(T338/CoreAssumptions!$F$3<=T419,T419,T338/CoreAssumptions!$F$3)","v":76486.551610633105},{"$f":"IF(U338/CoreAssumptions!$F$3<=U419,U419,U338/CoreAssumptions!$F$3)","v":79546.013675058377},{"$f":"IF(V338/CoreAssumptions!$F$3<=V419,V419,V338/CoreAssumptions!$F$3)","v":82727.854222060385},{"$f":"IF(W338/CoreAssumptions!$F$3<=W419,W419,W338/CoreAssumptions!$F$3)","v":86036.968390943206}]
[null,{"$f":"IF(B339>B419,VLOOKUP(B339,B$419:$AA$499,B$418+3),10)","v":60},{"$f":"IF(C339>C419,VLOOKUP(C339,C$419:$AA$499,C$418+3),10)","v":62},{"$f":"IF(D339>D419,VLOOKUP(D339,D$419:$AA$499,D$418+3),10)","v":63},{"$f":"IF(E339>E419,VLOOKUP(E339,E$419:$AA$499,E$418+3),10)","v":63},{"$f":"IF(F339>F419,VLOOKUP(F339,F$419:$AA$499,F$418+3),10)","v":65},{"$f":"IF(G339>G419,VLOOKUP(G339,G$419:$AA$499,G$418+3),10)","v":66},{"$f":"IF(H339>H419,VLOOKUP(H339,H$419:$AA$499,H$418+3),10)","v":67},{"$f":"IF(I339>I419,VLOOKUP(I339,I$419:$AA$499,I$418+3),10)","v":68},{"$f":"IF(J339>J419,VLOOKUP(J339,J$419:$AA$499,J$418+3),10)","v":69},{"$f":"IF(K339>K419,VLOOKUP(K339,K$419:$AA$499,K$418+3),10)","v":70},{"$f":"IF(L339>L419,VLOOKUP(L339,L$419:$AA$499,L$418+3),10)","v":71},{"$f":"IF(M339>M419,VLOOKUP(M339,M$419:$AA$499,M$418+3),10)","v":72},{"$f":"IF(N339>N419,VLOOKUP(N339,N$419:$AA$499,N$418+3),10)","v":73},{"$f":"IF(O339>O419,VLOOKUP(O339,O$419:$AA$499,O$418+3),10)","v":74},{"$f":"IF(P339>P419,VLOOKUP(P339,P$419:$AA$499,P$418+3),10)","v":75},{"$f":"IF(Q339>Q419,VLOOKUP(Q339,Q$419:$AA$499,Q$418+3),10)","v":76},{"$f":"IF(R339>R419,VLOOKUP(R339,R$419:$AA$499,R$418+3),10)","v":77},{"$f":"IF(S339>S419,VLOOKUP(S339,S$419:$AA$499,S$418+3),10)","v":78},{"$f":"IF(T339>T419,VLOOKUP(T339,T$419:$AA$499,T$418+3),10)","v":78},{"$f":"IF(U339>U419,VLOOKUP(U339,U$419:$AA$499,U$418+3),10)","v":79},{"$f":"IF(V339>V419,VLOOKUP(V339,V$419:$AA$499,V$418+3),10)","v":80},{"$f":"IF(W339>W419,VLOOKUP(W339,W$419:$AA$499,W$418+3),10)","v":81}]
["Principal Market",null,{"$f":"C317*(100-C340)/100","v":282.33999999999997},{"$f":"D317*(100-D340)/100","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
["Princpal Subsidy",null,{"$f":"C316+(C317*(C340)/100)","v":618.66000000000008},{"$f":"D316+(D317*(D340)/100)","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[null,null," "]
[]
[]
["Scenario",{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,B330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,C330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,D330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,E330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,F330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,G330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,H330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,I330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,J330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,K330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,L330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,M330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,N330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,O330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,P330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,Q330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,R330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,S330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,T330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,U330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,V330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,W330-2009,FALSE)","v":0.04},{"$f":"CHOOSE(X60,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"Modest Growth"}]
["Scenario Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,'S1'!$X348,FALSE)","v":225015.40352787456},{"$f":"B348*(1+B347)","v":234016.01966898955},{"$f":"C348*(1+C347)","v":243376.66045574914},253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,{"$f":"U348*(1+U347)","v":493036.45820893004},{"$f":"V348*(1+V347)","v":512757.91653728724},206]
["Scenario Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,'S1'!$X349,FALSE)","v":195000},{"$f":"B349*(1+B347)","v":202800},{"$f":"C349*(1+C347)","v":210912},219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,{"$f":"U349*(1+U347)","v":427269.01289151702},{"$f":"V349*(1+V347)","v":444359.77340717771},207]
["U",{"$f":"IF(B349<>0,LN(B349),0)","v":12.180754837545884},12.219975550699164,12.259196263852447,12.298416977005727,12.33763769015901,12.376858403312291,12.416079116465571,12.455299829618854,12.494520542772134,12.533741255925415,12.572961969078698,12.612182682231978,12.651403395385259,12.690624108538541,12.729844821691822,12.769065534845103,12.808286247998385,12.847506961151666,12.886727674304948,12.925948387458229,{"$f":"IF(V349<>0,LN(V349),0)","v":12.96516910061151},{"$f":"IF(W349<>0,LN(W349),0)","v":13.004389813764792}]
["Sigma2",{"$f":"IF(B348<>0,2*LN(B348)-2*B350,0)","v":0.28633860284254808},0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,{"$f":"IF(V348<>0,2*LN(V348)-2*V350,0)","v":0.28633860284254808},{"$f":"IF(W348<>0,2*LN(W348)-2*W350,0)","v":0.28633860284254453}]
[]
[{"$f":"CONCATENATE(\"Scenario \",$C$61*100,\"%ile\")","v":"Scenario 25%ile"},{"$f":"EXP(SQRT(B351)*NORMSINV($C$61)+B350)","v":135921.28591509082},141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,{"$f":"EXP(SQRT(V351)*NORMSINV($C$61)+V350)","v":297820.27519941737},{"$f":"EXP(SQRT(W351)*NORMSINV($C$61)+W350)","v":309733.08620739554}]
["Income from Afford",{"$f":"IF(B353/$C$64<=B510,B510,B353/$C$64)","v":37755.912754191893},{"$f":"IF(C353/$C$64<=C510,C510,C353/$C$64)","v":39266.149264359548},40836.795234934048,42470.267044331231,44169.07772610469,45935.840835148854,47773.274468554686,49684.205447297019,51671.573665188691,53738.436611796205,55887.974076268314,58123.493039318913,60448.432760891628,62866.370071327481,65381.024874180308,67996.265869147479,70716.116503913712,73544.761164070078,76486.551610633105,79546.013675058377,82727.854222060385,86036.968390943206]
[null,{"$f":"IF(B354>B510,VLOOKUP(B354,B510:$AA$590,B509+3),10)","v":60},{"$f":"IF(C354>C510,VLOOKUP(C354,C510:$AA$590,C509+3),10)","v":62},{"$f":"IF(D354>D510,VLOOKUP(D354,D510:$AA$590,D509+3),10)","v":63},{"$f":"IF(E354>E510,VLOOKUP(E354,E510:$AA$590,E509+3),10)","v":63},{"$f":"IF(F354>F510,VLOOKUP(F354,F510:$AA$590,F509+3),10)","v":65},{"$f":"IF(G354>G510,VLOOKUP(G354,G510:$AA$590,G509+3),10)","v":66},{"$f":"IF(H354>H510,VLOOKUP(H354,H510:$AA$590,H509+3),10)","v":67},{"$f":"IF(I354>I510,VLOOKUP(I354,I510:$AA$590,I509+3),10)","v":68},{"$f":"IF(J354>J510,VLOOKUP(J354,J510:$AA$590,J509+3),10)","v":69},{"$f":"IF(K354>K510,VLOOKUP(K354,K510:$AA$590,K509+3),10)","v":70},{"$f":"IF(L354>L510,VLOOKUP(L354,L510:$AA$590,L509+3),10)","v":71},{"$f":"IF(M354>M510,VLOOKUP(M354,M510:$AA$590,M509+3),10)","v":72},{"$f":"IF(N354>N510,VLOOKUP(N354,N510:$AA$590,N509+3),10)","v":73},{"$f":"IF(O354>O510,VLOOKUP(O354,O510:$AA$590,O509+3),10)","v":74},{"$f":"IF(P354>P510,VLOOKUP(P354,P510:$AA$590,P509+3),10)","v":75},{"$f":"IF(Q354>Q510,VLOOKUP(Q354,Q510:$AA$590,Q509+3),10)","v":76},{"$f":"IF(R354>R510,VLOOKUP(R354,R510:$AA$590,R509+3),10)","v":77},{"$f":"IF(S354>S510,VLOOKUP(S354,S510:$AA$590,S509+3),10)","v":78},{"$f":"IF(T354>T510,VLOOKUP(T354,T510:$AA$590,T509+3),10)","v":78},{"$f":"IF(U354>U510,VLOOKUP(U354,U510:$AA$590,U509+3),10)","v":79},{"$f":"IF(V354>V510,VLOOKUP(V354,V510:$AA$590,V509+3),10)","v":80},{"$f":"IF(W354>W510,VLOOKUP(W354,W510:$AA$590,W509+3),10)","v":81}]
["Scenario Market",null,{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),C318*(100-C355)/100,C320*(100-C355)/100)","v":282.33999999999997},{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),D318*(100-D355)/100,D320*(100-D355)/100)","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
["Scenario Subsidy",null,{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),C312+(C318*(C355)/100),C320*(C355)/100)","v":618.66000000000008},{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),D312+(D318*(D355)/100),D320*(D355)/100)","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[]
["Intermediate"]
[]
["Rents (Principal)"]
["Rises Principal",{"$f":"B331","v":0.04},{"$f":"C331","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Rent Median (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,'S1'!$X365,FALSE)","v":173.07692307692307},{"$f":"B365*(1+B363)","v":180},{"$f":"C365*(1+C363)","v":187.20000000000002},194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578,210]
["Rent 30th%ile (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,'S1'!$X366,FALSE)","v":150},{"$f":"B366*(1+B363)","v":156},{"$f":"C366*(1+C363)","v":162.24},168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137,211]
["Annual Rent Medain",{"$f":"B365*52","v":9000},{"$f":"C365*52","v":9360},9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
["Annual Rent 30th",{"$f":"B366*52","v":7800},8112,8436.48,8773.9392000000007,9124.8967680000005,9489.8926387200008,9869.4883442688006,10264.267878039553,10674.838593161136,11101.83213688758,11545.905422363085,12007.741639257609,12488.051304827914,12987.57335702103,13507.076291301873,14047.359342953949,14609.253716672109,15193.623865338994,15801.368819952555,16433.423572750657,17090.760515660684,17774.390936287113]
[]
["Income above",{"$f":"B367/CoreAssumptions!$F$6","v":36000},{"$f":"C367/CoreAssumptions!$F$6","v":37440},{"$f":"D367/CoreAssumptions!$F$6","v":38937.600000000006},{"$f":"E367/CoreAssumptions!$F$6","v":40495.104000000007},{"$f":"F367/CoreAssumptions!$F$6","v":42114.908160000006},{"$f":"G367/CoreAssumptions!$F$6","v":43799.504486400008},{"$f":"H367/CoreAssumptions!$F$6","v":45551.484665856005},{"$f":"I367/CoreAssumptions!$F$6","v":47373.544052490251},{"$f":"J367/CoreAssumptions!$F$6","v":49268.485814589862},{"$f":"K367/CoreAssumptions!$F$6","v":51239.225247173461},{"$f":"L367/CoreAssumptions!$F$6","v":53288.794257060406},{"$f":"M367/CoreAssumptions!$F$6","v":55420.346027342821},{"$f":"N367/CoreAssumptions!$F$6","v":57637.159868436538},{"$f":"O367/CoreAssumptions!$F$6","v":59942.646263174},{"$f":"P367/CoreAssumptions!$F$6","v":62340.352113700967},{"$f":"Q367/CoreAssumptions!$F$6","v":64833.966198249007},{"$f":"R367/CoreAssumptions!$F$6","v":67427.324846178963},{"$f":"S367/CoreAssumptions!$F$6","v":70124.41784002613},{"$f":"T367/CoreAssumptions!$F$6","v":72929.394553627179},{"$f":"U367/CoreAssumptions!$F$6","v":75846.570335772267},{"$f":"V367/CoreAssumptions!$F$6","v":78880.433149203149},{"$f":"W367/CoreAssumptions!$F$6","v":82035.650475171278}]
["Income below",{"$f":"B368/CoreAssumptions!$F$5","v":22285.714285714286},{"$f":"C368/CoreAssumptions!$F$5","v":23177.142857142859},{"$f":"D368/CoreAssumptions!$F$5","v":24104.228571428572},{"$f":"E368/CoreAssumptions!$F$5","v":25068.397714285718},{"$f":"F368/CoreAssumptions!$F$5","v":26071.133622857145},{"$f":"G368/CoreAssumptions!$F$5","v":27113.978967771433},{"$f":"H368/CoreAssumptions!$F$5","v":28198.53812648229},{"$f":"I368/CoreAssumptions!$F$5","v":29326.47965154158},{"$f":"J368/CoreAssumptions!$F$5","v":30499.538837603246},{"$f":"K368/CoreAssumptions!$F$5","v":31719.520391107373},{"$f":"L368/CoreAssumptions!$F$5","v":32988.301206751676},{"$f":"M368/CoreAssumptions!$F$5","v":34307.833255021738},{"$f":"N368/CoreAssumptions!$F$5","v":35680.14658522261},{"$f":"O368/CoreAssumptions!$F$5","v":37107.352448631515},{"$f":"P368/CoreAssumptions!$F$5","v":38591.646546576783},{"$f":"Q368/CoreAssumptions!$F$5","v":40135.312408439859},{"$f":"R368/CoreAssumptions!$F$5","v":41740.724904777453},{"$f":"S368/CoreAssumptions!$F$5","v":43410.353900968556},{"$f":"T368/CoreAssumptions!$F$5","v":45146.768057007306},{"$f":"U368/CoreAssumptions!$F$5","v":46952.63877928759},{"$f":"V368/CoreAssumptions!$F$5","v":48830.7443304591},{"$f":"W368/CoreAssumptions!$F$5","v":50783.974103677465}]
["Above percentile",{"$f":"VLOOKUP(B370,B$419:$AA$499,B$418+3)","v":58},{"$f":"VLOOKUP(C370,C$419:$AA$499,C$418+3)","v":59},{"$f":"VLOOKUP(D370,D$419:$AA$499,D$418+3)","v":60},{"$f":"VLOOKUP(E370,E$419:$AA$499,E$418+3)","v":61},{"$f":"VLOOKUP(F370,F$419:$AA$499,F$418+3)","v":62},{"$f":"VLOOKUP(G370,G$419:$AA$499,G$418+3)","v":63},{"$f":"VLOOKUP(H370,H$419:$AA$499,H$418+3)","v":64},{"$f":"VLOOKUP(I370,I$419:$AA$499,I$418+3)","v":65},{"$f":"VLOOKUP(J370,J$419:$AA$499,J$418+3)","v":66},{"$f":"VLOOKUP(K370,K$419:$AA$499,K$418+3)","v":67},{"$f":"VLOOKUP(L370,L$419:$AA$499,L$418+3)","v":69},{"$f":"VLOOKUP(M370,M$419:$AA$499,M$418+3)","v":69},{"$f":"VLOOKUP(N370,N$419:$AA$499,N$418+3)","v":70},{"$f":"VLOOKUP(O370,O$419:$AA$499,O$418+3)","v":72},{"$f":"VLOOKUP(P370,P$419:$AA$499,P$418+3)","v":72},{"$f":"VLOOKUP(Q370,Q$419:$AA$499,Q$418+3)","v":73},{"$f":"VLOOKUP(R370,R$419:$AA$499,R$418+3)","v":74},{"$f":"VLOOKUP(S370,S$419:$AA$499,S$418+3)","v":75},{"$f":"VLOOKUP(T370,T$419:$AA$499,T$418+3)","v":76},{"$f":"VLOOKUP(U370,U$419:$AA$499,U$418+3)","v":77},{"$f":"VLOOKUP(V370,V$419:$AA$499,V$418+3)","v":78},{"$f":"VLOOKUP(W370,W$419:$AA$499,W$418+3)","v":79}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B371,B$419:$AA$499,B$418+3)),10,VLOOKUP(B371,B$419:$AA$499,B$418+3))","v":33},{"$f":"VLOOKUP(C371,C$419:$AA$499,C$418+3)","v":35},{"$f":"VLOOKUP(D371,D$419:$AA$499,D$418+3)","v":36},{"$f":"VLOOKUP(E371,E$419:$AA$499,E$418+3)","v":37},{"$f":"VLOOKUP(F371,F$419:$AA$499,F$418+3)","v":38},{"$f":"VLOOKUP(G371,G$419:$AA$499,G$418+3)","v":39},{"$f":"VLOOKUP(H371,H$419:$AA$499,H$418+3)","v":40},{"$f":"VLOOKUP(I371,I$419:$AA$499,I$418+3)","v":41},{"$f":"VLOOKUP(J371,J$419:$AA$499,J$418+3)","v":42},{"$f":"VLOOKUP(K371,K$419:$AA$499,K$418+3)","v":43},{"$f":"VLOOKUP(L371,L$419:$AA$499,L$418+3)","v":44},{"$f":"VLOOKUP(M371,M$419:$AA$499,M$418+3)","v":45},{"$f":"VLOOKUP(N371,N$419:$AA$499,N$418+3)","v":45},{"$f":"VLOOKUP(O371,O$419:$AA$499,O$418+3)","v":46},{"$f":"VLOOKUP(P371,P$419:$AA$499,P$418+3)","v":47},{"$f":"VLOOKUP(Q371,Q$419:$AA$499,Q$418+3)","v":48},{"$f":"VLOOKUP(R371,R$419:$AA$499,R$418+3)","v":49},{"$f":"VLOOKUP(S371,S$419:$AA$499,S$418+3)","v":50},{"$f":"VLOOKUP(T371,T$419:$AA$499,T$418+3)","v":51},{"$f":"VLOOKUP(U371,U$419:$AA$499,U$418+3)","v":52},{"$f":"VLOOKUP(V371,V$419:$AA$499,V$418+3)","v":53},{"$f":"VLOOKUP(W371,W$419:$AA$499,W$418+3)","v":54}]
[]
[]
[]
["Social Rent",null,{"$f":"C319-C378-C379-C380","v":418.05000000000007},{"$f":"D319-D378-D379-D380","v":390.55999999999995},389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
["BM Rent",null,{"$f":"(C372-C373)/100*C317","v":178.32},{"$f":"(D372-D373)/100*D317","v":155.04},150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
["PRS",null,{"$f":"(100-C372)/100*C317-C380","v":135.22600000000003},{"$f":"(100-D372)/100*D317-D380","v":114.98800000000003},105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
["Buyers",null,{"$f":"C341*CoreAssumptions!$F$8","v":169.40399999999997},{"$f":"D341*CoreAssumptions!$F$8","v":143.41200000000001},{"$f":"E341*CoreAssumptions!$F$8","v":139.19399999999999},{"$f":"F341*CoreAssumptions!$F$8","v":129.35999999999999},{"$f":"G341*CoreAssumptions!$F$8","v":96.899999999999991},{"$f":"H341*CoreAssumptions!$F$8","v":94.05},{"$f":"I341*CoreAssumptions!$F$8","v":94.847999999999999},{"$f":"J341*CoreAssumptions!$F$8","v":93.93},{"$f":"K341*CoreAssumptions!$F$8","v":100.61999999999999},{"$f":"L341*CoreAssumptions!$F$8","v":96.396000000000001},{"$f":"M341*CoreAssumptions!$F$8","v":96.935999999999993},{"$f":"N341*CoreAssumptions!$F$8","v":92.826000000000008},{"$f":"O341*CoreAssumptions!$F$8","v":97.187999999999988},{"$f":"P341*CoreAssumptions!$F$8","v":90.45},{"$f":"Q341*CoreAssumptions!$F$8","v":85.68},{"$f":"R341*CoreAssumptions!$F$8","v":85.97399999999999},{"$f":"S341*CoreAssumptions!$F$8","v":81.048000000000002},{"$f":"T341*CoreAssumptions!$F$8","v":75.372},{"$f":"U341*CoreAssumptions!$F$8","v":64.385999999999996},{"$f":"V341*CoreAssumptions!$F$8","v":66.12},{"$f":"W341*CoreAssumptions!$F$8","v":62.813999999999993}]
[]
["Rents Scenario",{"$f":"B330","v":2017},{"$f":"B382+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Rises Scenario",{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,B382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,C382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,D382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,E382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,F382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,G382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,H382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,I382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,J382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,K382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,L382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,M382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,N382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,O382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,P382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,Q382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,R382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,S382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,T382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,U382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,V382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,W382-2009,FALSE)","v":0.04},{"$f":"CHOOSE(X123,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"Modest Growth"}]
[]
["Rent Median (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,'S1'!$X385,FALSE)","v":173.07692307692307},{"$f":"B385*(1+B383)","v":180},{"$f":"C385*(1+C383)","v":187.20000000000002},194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,{"$f":"U385*(1+U383)","v":379.23285167886132},{"$f":"V385*(1+V383)","v":394.40216574601578},210]
["Rent 30th (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,'S1'!$X386,FALSE)","v":150},{"$f":"B386*(1+B383)","v":156},{"$f":"C386*(1+C383)","v":162.24},168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,{"$f":"U386*(1+U383)","v":328.66847145501316},{"$f":"V386*(1+V383)","v":341.8152103132137},211]
["Annual Rent Medain",{"$f":"B385*52","v":9000},{"$f":"C385*52","v":9360},9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,{"$f":"V385*52","v":19720.108287300787},{"$f":"W385*52","v":20508.91261879282}]
["Annual Rent 30th",{"$f":"B386*52","v":7800},8112,8436.48,8773.9392000000007,9124.8967680000005,9489.8926387200008,9869.4883442688006,10264.267878039553,10674.838593161136,11101.83213688758,11545.905422363085,12007.741639257609,12488.051304827914,12987.57335702103,13507.076291301873,14047.359342953949,14609.253716672109,15193.623865338994,15801.368819952555,16433.423572750657,{"$f":"V386*52","v":17090.760515660684},{"$f":"W386*52","v":17774.390936287113}]
[]
["Income above",{"$f":"B387/$C$116","v":36000},37440,38937.600000000006,40495.104000000007,42114.908160000006,43799.504486400008,45551.484665856005,47373.544052490251,49268.485814589862,51239.225247173461,53288.794257060406,55420.346027342821,57637.159868436538,59942.646263174,62340.352113700967,64833.966198249007,67427.324846178963,70124.41784002613,72929.394553627179,75846.570335772267,{"$f":"V387/$C$116","v":78880.433149203149},{"$f":"W387/$C$116","v":82035.650475171278}]
["Income below",{"$f":"B388/$C$117","v":22285.714285714286},23177.142857142859,24104.228571428572,25068.397714285718,26071.133622857145,27113.978967771433,28198.53812648229,29326.47965154158,30499.538837603246,31719.520391107373,32988.301206751676,34307.833255021738,35680.14658522261,37107.352448631515,38591.646546576783,40135.312408439859,41740.724904777453,43410.353900968556,45146.768057007306,46952.63877928759,{"$f":"V388/$C$117","v":48830.7443304591},{"$f":"W388/$C$117","v":50783.974103677465}]
["Above percentile",{"$f":"IF(ISERROR(VLOOKUP(B390,B$510:$AA$590,B$509+3)),10,VLOOKUP(B390,B$510:$AA$590,B$509+3))","v":58},{"$f":"IF(ISERROR(VLOOKUP(C390,C$510:$AA$590,C$509+3)),10,VLOOKUP(C390,C$510:$AA$590,C$509+3))","v":59},{"$f":"IF(ISERROR(VLOOKUP(D390,D$510:$AA$590,D$509+3)),10,VLOOKUP(D390,D$510:$AA$590,D$509+3))","v":60},{"$f":"IF(ISERROR(VLOOKUP(E390,E$510:$AA$590,E$509+3)),10,VLOOKUP(E390,E$510:$AA$590,E$509+3))","v":61},{"$f":"IF(ISERROR(VLOOKUP(F390,F$510:$AA$590,F$509+3)),10,VLOOKUP(F390,F$510:$AA$590,F$509+3))","v":62},{"$f":"IF(ISERROR(VLOOKUP(G390,G$510:$AA$590,G$509+3)),10,VLOOKUP(G390,G$510:$AA$590,G$509+3))","v":63},{"$f":"IF(ISERROR(VLOOKUP(H390,H$510:$AA$590,H$509+3)),10,VLOOKUP(H390,H$510:$AA$590,H$509+3))","v":64},{"$f":"IF(ISERROR(VLOOKUP(I390,I$510:$AA$590,I$509+3)),10,VLOOKUP(I390,I$510:$AA$590,I$509+3))","v":65},{"$f":"IF(ISERROR(VLOOKUP(J390,J$510:$AA$590,J$509+3)),10,VLOOKUP(J390,J$510:$AA$590,J$509+3))","v":66},{"$f":"IF(ISERROR(VLOOKUP(K390,K$510:$AA$590,K$509+3)),10,VLOOKUP(K390,K$510:$AA$590,K$509+3))","v":67},{"$f":"IF(ISERROR(VLOOKUP(L390,L$510:$AA$590,L$509+3)),10,VLOOKUP(L390,L$510:$AA$590,L$509+3))","v":69},{"$f":"IF(ISERROR(VLOOKUP(M390,M$510:$AA$590,M$509+3)),10,VLOOKUP(M390,M$510:$AA$590,M$509+3))","v":69},{"$f":"IF(ISERROR(VLOOKUP(N390,N$510:$AA$590,N$509+3)),10,VLOOKUP(N390,N$510:$AA$590,N$509+3))","v":70},{"$f":"IF(ISERROR(VLOOKUP(O390,O$510:$AA$590,O$509+3)),10,VLOOKUP(O390,O$510:$AA$590,O$509+3))","v":72},{"$f":"IF(ISERROR(VLOOKUP(P390,P$510:$AA$590,P$509+3)),10,VLOOKUP(P390,P$510:$AA$590,P$509+3))","v":72},{"$f":"IF(ISERROR(VLOOKUP(Q390,Q$510:$AA$590,Q$509+3)),10,VLOOKUP(Q390,Q$510:$AA$590,Q$509+3))","v":73},{"$f":"IF(ISERROR(VLOOKUP(R390,R$510:$AA$590,R$509+3)),10,VLOOKUP(R390,R$510:$AA$590,R$509+3))","v":74},{"$f":"IF(ISERROR(VLOOKUP(S390,S$510:$AA$590,S$509+3)),10,VLOOKUP(S390,S$510:$AA$590,S$509+3))","v":75},{"$f":"IF(ISERROR(VLOOKUP(T390,T$510:$AA$590,T$509+3)),10,VLOOKUP(T390,T$510:$AA$590,T$509+3))","v":76},{"$f":"IF(ISERROR(VLOOKUP(U390,U$510:$AA$590,U$509+3)),10,VLOOKUP(U390,U$510:$AA$590,U$509+3))","v":77},{"$f":"IF(ISERROR(VLOOKUP(V390,V$510:$AA$590,V$509+3)),10,VLOOKUP(V390,V$510:$AA$590,V$509+3))","v":78},{"$f":"IF(ISERROR(VLOOKUP(W390,W$510:$AA$590,W$509+3)),10,VLOOKUP(W390,W$510:$AA$590,W$509+3))","v":79}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B391,B$510:$AA$590,B$509+3)),10,(VLOOKUP(B391,B$510:$AA$590,B$509+3)))","v":33},{"$f":"IF(ISERROR(VLOOKUP(C391,C$510:$AA$590,C$509+3)),10,(VLOOKUP(C391,C$510:$AA$590,C$509+3)))","v":35},{"$f":"IF(ISERROR(VLOOKUP(D391,D$510:$AA$590,D$509+3)),10,(VLOOKUP(D391,D$510:$AA$590,D$509+3)))","v":36},{"$f":"IF(ISERROR(VLOOKUP(E391,E$510:$AA$590,E$509+3)),10,(VLOOKUP(E391,E$510:$AA$590,E$509+3)))","v":37},{"$f":"IF(ISERROR(VLOOKUP(F391,F$510:$AA$590,F$509+3)),10,(VLOOKUP(F391,F$510:$AA$590,F$509+3)))","v":38},{"$f":"IF(ISERROR(VLOOKUP(G391,G$510:$AA$590,G$509+3)),10,(VLOOKUP(G391,G$510:$AA$590,G$509+3)))","v":39},{"$f":"IF(ISERROR(VLOOKUP(H391,H$510:$AA$590,H$509+3)),10,(VLOOKUP(H391,H$510:$AA$590,H$509+3)))","v":40},{"$f":"IF(ISERROR(VLOOKUP(I391,I$510:$AA$590,I$509+3)),10,(VLOOKUP(I391,I$510:$AA$590,I$509+3)))","v":41},{"$f":"IF(ISERROR(VLOOKUP(J391,J$510:$AA$590,J$509+3)),10,(VLOOKUP(J391,J$510:$AA$590,J$509+3)))","v":42},{"$f":"IF(ISERROR(VLOOKUP(K391,K$510:$AA$590,K$509+3)),10,(VLOOKUP(K391,K$510:$AA$590,K$509+3)))","v":43},{"$f":"IF(ISERROR(VLOOKUP(L391,L$510:$AA$590,L$509+3)),10,(VLOOKUP(L391,L$510:$AA$590,L$509+3)))","v":44},{"$f":"IF(ISERROR(VLOOKUP(M391,M$510:$AA$590,M$509+3)),10,(VLOOKUP(M391,M$510:$AA$590,M$509+3)))","v":45},{"$f":"IF(ISERROR(VLOOKUP(N391,N$510:$AA$590,N$509+3)),10,(VLOOKUP(N391,N$510:$AA$590,N$509+3)))","v":45},{"$f":"IF(ISERROR(VLOOKUP(O391,O$510:$AA$590,O$509+3)),10,(VLOOKUP(O391,O$510:$AA$590,O$509+3)))","v":46},{"$f":"IF(ISERROR(VLOOKUP(P391,P$510:$AA$590,P$509+3)),10,(VLOOKUP(P391,P$510:$AA$590,P$509+3)))","v":47},{"$f":"IF(ISERROR(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)),10,(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)))","v":48},{"$f":"IF(ISERROR(VLOOKUP(R391,R$510:$AA$590,R$509+3)),10,(VLOOKUP(R391,R$510:$AA$590,R$509+3)))","v":49},{"$f":"IF(ISERROR(VLOOKUP(S391,S$510:$AA$590,S$509+3)),10,(VLOOKUP(S391,S$510:$AA$590,S$509+3)))","v":50},{"$f":"IF(ISERROR(VLOOKUP(T391,T$510:$AA$590,T$509+3)),10,(VLOOKUP(T391,T$510:$AA$590,T$509+3)))","v":51},{"$f":"IF(ISERROR(VLOOKUP(U391,U$510:$AA$590,U$509+3)),10,(VLOOKUP(U391,U$510:$AA$590,U$509+3)))","v":52},{"$f":"IF(ISERROR(VLOOKUP(V391,V$510:$AA$590,V$509+3)),10,(VLOOKUP(V391,V$510:$AA$590,V$509+3)))","v":53},{"$f":"IF(ISERROR(VLOOKUP(W391,W$510:$AA$590,W$509+3)),10,(VLOOKUP(W391,W$510:$AA$590,W$509+3)))","v":54}]
[]
[]
[]
["Social Rent",null,{"$f":"C320-C398-C399-C400","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
["BM Rent",null,{"$f":"IF($B$312=TRUE,(C392-C393)/100*C318,IF($B$309=TRUE,(C392-C393)/100*C320,(C392-C393)/100*C318))","v":178.32},{"$f":"IF($B$312=TRUE,(D392-D393)/100*D318,IF($B$309=TRUE,(D392-D393)/100*D320,(D392-D393)/100*D318))","v":155.04},150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
["PRS",null,{"$f":"IF($B$312=TRUE,(100-C392)/100*C318-C400,IF($B$309=TRUE,(100-C392)/100*C320-C400,(100-C392)/100*C318-C400))","v":135.22600000000003},{"$f":"IF($B$312=TRUE,(100-D392)/100*D318-D400,IF($B$309=TRUE,(100-D392)/100*D320-D400,(100-D392)/100*D318-D400))","v":114.98800000000003},105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
["Buyers",null,{"$f":"C356*$C$115","v":169.40399999999997},{"$f":"D356*$C$115","v":143.41200000000001},139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[]
[]
[]
[]
["Income Change"]
["Principal",null,{"$f":"OFFSET(IncomeScenarios!D4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!E4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!F4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!X4,0,Map!$T$13-2012)","v":0.02}]
["Principle Distribution",null,{"$f":"OFFSET(IncomeScenarios!D26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!E26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!F26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!G26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!H26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!I26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!J26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!K26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!L26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!M26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!N26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!O26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!P26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!Q26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!R26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!S26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!T26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!U26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!V26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!W26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!X26,0,Map!$T$13-2012)","v":0}]
["Scenario",null,{"$f":"OFFSET(IncomeScenarios!D2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!E2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!F2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!X2,$X$53,Map!$T$13-2012)","v":0.02}]
["Scenario Distribution",null,{"$f":"OFFSET(IncomeScenarios!D24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!E24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!F24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!G24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!H24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!I24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!J24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!K24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!L24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!M24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!N24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!O24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!P24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!Q24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!R24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!S24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!T24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!U24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!V24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!W24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!X24,$X$54,Map!$T$13-2012)","v":0}]
[]
["Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Income"]
[null,{"$f":"B382","v":2017},{"$f":"B414+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Median",{"$f":"B459","v":30680},{"$f":"C459","v":31293.600000000002},31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252]
[{"$f":"CONCATENATE(\"Principal \",C49,\"%ile\")","v":"Principal 75%ile"},{"$f":"VLOOKUP($C$49,$A$419:$W$499,25-B418,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355]
[{"$f":"CONCATENATE(\"Principal\",C50,\"%ile\")","v":"Principal25%ile"},{"$f":"VLOOKUP($C$50,$A$419:$W$499,25-B418,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177]
[1,23,{"$f":"B418-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,{"$f":"2018","v":2018},{"$f":"CONCATENATE(\"Principal \",C51)","v":"Principal 2038"}]
[{"$f":"Data!B299","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X419,FALSE)","v":11440},{"$f":"B419*(1+C$407+(-(50-$A419)*(C$408/40)))","v":11668.800000000001},{"$f":"C419*(1+D$407+(-(50-$A419)*(D$408/40)))","v":11902.176000000001},12140.219520000002,12383.023910400003,12630.684388608002,12883.298076380162,13140.964037907766,13403.783318665923,13671.858985039242,13945.296164740026,14224.202088034826,14508.686129795524,14798.859852391435,15094.837049439264,15396.73379042805,15704.668466236611,16018.761835561343,{"$f":"S419*(1+T$407+(-(50-$A419)*(T$408/40)))","v":16339.13707227257},16665.919813718021,16999.238209992382,17339.222974192231,217,{"$f":"C419","v":11668.800000000001},{"$f":"OFFSET(B419,0,$C$51-Map!$T$13+1)","v":17339.222974192231},{"$f":"A419","v":10}]
[{"$f":"Data!B300","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X420,FALSE)","v":11960},{"$f":"B420*(1+C$407+(-(50-$A420)*(C$408/40)))","v":12199.2},12443.184000000001,12692.047680000001,12945.888633600001,13204.806406272002,13468.902534397443,13738.280585085391,14013.0461967871,14293.307120722842,14579.1732631373,14870.756728400045,15168.171862968047,15471.535300227408,15780.966006231956,16096.585326356595,16418.517032883727,16746.887373541402,17081.825121012229,17423.461623432475,17771.930855901126,18127.369473019149,{"$f":"X419+1","v":218},12199.2,{"$f":"OFFSET(B420,0,$C$51-Map!$T$13+1)","v":18127.369473019149},11]
[{"$f":"Data!B301","v":12},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X421,FALSE)","v":12480},12729.6,12984.192000000001,13243.875840000001,13508.753356800002,13778.928423936002,14054.506992414723,14335.597132263018,14622.309074908278,14914.755256406444,15213.050361534573,15517.311368765266,15827.657596140571,16144.210748063382,16467.09496302465,16796.436862285143,17132.365599530847,17475.012911521466,17824.513169751895,18181.003433146932,18544.623501809871,18915.515971846067,{"$f":"X420+1","v":219},12729.6,{"$f":"OFFSET(B421,0,$C$51-Map!$T$13+1)","v":18915.515971846067},12]
[{"$f":"Data!B302","v":13},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X422,FALSE)","v":13000},13260,13525.2,13795.704000000002,14071.618080000002,14353.050441600002,14640.111450432003,14932.913679440644,15231.571953029457,15536.203392090047,15846.927459931849,16163.866009130486,16487.143329313098,16816.886195899358,17153.223919817345,17496.288398213692,17846.214166177964,18203.138449501523,18567.201218491555,18938.545242861386,19317.316147718615,19703.662470672989,220,13260,{"$f":"OFFSET(B422,0,$C$51-Map!$T$13+1)","v":19703.662470672989},13]
[{"$f":"Data!B303","v":14},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X423,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,221,13790.4,{"$f":"OFFSET(B423,0,$C$51-Map!$T$13+1)","v":20491.808969499903},14]
[{"$f":"Data!B304","v":15},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X424,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,222,13790.4,{"$f":"OFFSET(B424,0,$C$51-Map!$T$13+1)","v":20491.808969499903},15]
[{"$f":"Data!B305","v":16},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X425,FALSE)","v":14040},14320.800000000001,14607.216000000002,14899.360320000002,15197.347526400003,15501.294476928002,15811.320366466562,16127.546773795893,16450.097709271813,16779.099663457251,17114.681656726396,17456.975289860926,17806.114795658144,18162.237091571307,18525.481833402733,18895.991470070789,19273.911299472205,19659.389525461651,20052.577315970884,20453.628862290301,20862.701439536108,21279.955468326829,223,14320.800000000001,{"$f":"OFFSET(B425,0,$C$51-Map!$T$13+1)","v":21279.955468326829},16]
[{"$f":"Data!B306","v":17},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X426,FALSE)","v":14560},14851.2,15148.224,15451.188480000001,15760.212249600001,16075.416494592002,16396.924824483842,16724.86332097352,17059.360587392992,17400.547799140852,17748.558755123668,18103.529930226141,18465.600528830662,18834.912539407276,19211.610790195424,19595.843005999333,19987.759866119319,20387.515063441704,20795.26536471054,21211.170672004751,21635.394085444848,22068.101967153747,224,14851.2,{"$f":"OFFSET(B426,0,$C$51-Map!$T$13+1)","v":22068.101967153747},17]
[{"$f":"Data!B307","v":18},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X427,FALSE)","v":15080},15381.6,15689.232,16003.01664,16323.0769728,16649.538512256,16982.52928250112,17322.179868151143,17668.623465514167,18021.995934824452,18382.435853520943,18750.084570591363,19125.086262003191,19507.587987243256,19897.739746988122,20295.694541927885,20701.608432766443,21115.640601421772,21537.953413450206,21968.712481719213,22408.086731353596,22856.248465980669,225,15381.6,{"$f":"OFFSET(B427,0,$C$51-Map!$T$13+1)","v":22856.248465980669},18]
[{"$f":"Data!B308","v":19},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X428,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,226,15912,{"$f":"OFFSET(B428,0,$C$51-Map!$T$13+1)","v":23644.39496480758},19]
[{"$f":"Data!B309","v":20},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X429,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,227,15912,{"$f":"OFFSET(B429,0,$C$51-Map!$T$13+1)","v":23644.39496480758},20]
[{"$f":"Data!B310","v":21},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X430,FALSE)","v":16120},16442.400000000001,16771.248000000003,17106.672960000004,17448.806419200006,17797.782547584007,18153.738198535688,18516.812962506403,18887.149221756532,19264.892206191664,19650.190050315498,20043.193851321808,20444.057728348245,20852.938882915212,21269.997660573517,21695.39761378499,22129.305566060691,22571.891677381907,23023.329510929547,23483.796101148138,23953.4720231711,24432.541463634523,228,16442.400000000001,{"$f":"OFFSET(B430,0,$C$51-Map!$T$13+1)","v":24432.541463634523},21]
[{"$f":"Data!B311","v":22},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X431,FALSE)","v":16640},16972.8,17312.256000000001,17658.501120000001,18011.671142400002,18371.904565248002,18739.342656552963,19114.129509684022,19496.412099877703,19886.340341875257,20284.067148712762,20689.748491687016,21103.543461520756,21525.61433075117,21956.126617366193,22395.249149713516,22843.154132707787,23300.017215361942,23766.017559669181,24241.337910862563,24726.164669079815,25220.687962461412,229,16972.8,{"$f":"OFFSET(B431,0,$C$51-Map!$T$13+1)","v":25220.687962461412},22]
[{"$f":"Data!B312","v":23},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X432,FALSE)","v":17160},17503.2,17853.264000000003,18210.329280000002,18574.535865600003,18946.026582912004,19324.947114570245,19711.446056861649,20105.674977998882,20507.788477558861,20917.944247110037,21336.303132052239,21763.029194693285,22198.28977858715,22642.255574158895,23095.100685642072,23557.002699354915,24028.142753342014,24508.705608408854,24998.879720577032,25498.857314988574,26008.834461288345,230,17503.2,{"$f":"OFFSET(B432,0,$C$51-Map!$T$13+1)","v":26008.834461288345},23]
[{"$f":"Data!B313","v":24},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X433,FALSE)","v":17680},18033.599999999999,18394.271999999997,18762.157439999999,19137.400588799999,19520.148600575998,19910.551572587519,20308.762604039272,20714.937856120057,21129.236613242458,21551.821345507306,21982.857772417454,22422.514927865803,22870.965226423119,23328.384530951582,23794.952221570613,24270.851266002024,24756.268291322063,25251.393657148506,25756.421530291478,26271.549960897308,26796.980960115256,231,18033.599999999999,{"$f":"OFFSET(B433,0,$C$51-Map!$T$13+1)","v":26796.980960115256},24]
[{"$f":"Data!B314","v":25},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X434,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,232,18564,{"$f":"OFFSET(B434,0,$C$51-Map!$T$13+1)","v":27585.127458942177},25]
[{"$f":"Data!B315","v":26},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X435,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,{"$f":"Q435*(1+R$407+(-(50-$A435)*(R$408/40)))","v":24984.699832649148},25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,233,18564,{"$f":"OFFSET(B435,0,$C$51-Map!$T$13+1)","v":27585.127458942177},26]
[{"$f":"Data!B316","v":27},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X436,FALSE)","v":18720},{"$f":"B436*(1+C$407+(-(50-$A436)*(C$408/40)))","v":19094.400000000001},19476.288,19865.813760000001,20263.1300352,20668.392635904002,21081.760488622083,21503.395698394525,21933.463612362415,22372.132884609662,22819.575542301856,23275.967053147895,23741.486394210853,24216.316122095071,24700.642444536974,25194.655293427713,25698.548399296269,26212.519367282195,26736.76975462784,27271.505149720397,27816.935252714804,28373.273957769099,234,19094.400000000001,{"$f":"OFFSET(B436,0,$C$51-Map!$T$13+1)","v":28373.273957769099},27]
[{"$f":"Data!B317","v":28},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X437,FALSE)","v":19240},19624.8,20017.295999999998,20417.641919999998,20825.9947584,21242.514653568,21667.364946639362,22100.712245572151,22542.726490483594,22993.581020293266,23453.452640699132,23922.521693513114,24400.972127383375,24888.991569931044,25386.771401329665,25894.506829356258,26412.396965943382,26940.644905262252,27479.457803367499,28029.046959434851,28589.627898623548,29161.420456596021,235,19624.8,{"$f":"OFFSET(B437,0,$C$51-Map!$T$13+1)","v":29161.420456596021},28]
[{"$f":"Data!B318","v":29},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X438,FALSE)","v":19760},20155.2,20558.304,20969.470079999999,21388.8594816,21816.636671232001,22252.96940465664,22698.028792749774,23151.989368604769,23615.029155976863,24087.3297390964,24569.076333878329,25060.457860555896,25561.667017767013,26072.900358122355,26594.358365284803,27126.245532590499,27668.770443242309,28222.145852107154,28786.588769149297,29362.320544532282,29949.566955422928,236,20155.2,{"$f":"OFFSET(B438,0,$C$51-Map!$T$13+1)","v":29949.566955422928},29]
[{"$f":"Data!B319","v":30},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X439,FALSE)","v":20280},20685.599999999999,21099.311999999998,21521.29824,21951.724204800001,22390.758688896,22838.573862673918,23295.345339927397,23761.252246725944,24236.477291660463,24721.206837493672,25215.630974243544,25719.943593728414,26234.342465602982,26759.029314915042,27294.209901213344,27840.094099237613,28396.895981222366,28964.833900846814,29544.130578863751,30135.013190441026,30737.713454249846,237,20685.599999999999,{"$f":"OFFSET(B439,0,$C$51-Map!$T$13+1)","v":30737.713454249846},30]
[{"$f":"Data!B320","v":31},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X440,FALSE)","v":20800},21216,21640.32,22073.126400000001,22514.588928000001,22964.880706560001,23424.1783206912,23892.661887105023,24370.515124847123,24857.925427344067,25355.083935890951,25862.18561460877,26379.429326900947,26907.017913438965,27445.158271707744,27994.0614371419,28553.942665884737,29125.021519202433,29707.521949586484,30301.672388578216,30907.705836349782,31525.859953076779,238,21216,{"$f":"OFFSET(B440,0,$C$51-Map!$T$13+1)","v":31525.859953076779},31]
[{"$f":"Data!B321","v":32},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X441,FALSE)","v":21320},21746.400000000001,22181.328000000001,22624.954560000002,23077.453651200001,23539.002724224003,24009.782778708483,24489.978434282653,24979.778002968305,25479.373563027671,25988.961034288226,26508.740254973993,27038.915060073472,27579.693361274942,28131.287228500441,28693.912973070452,29267.791232531861,29853.147057182498,30450.209998326147,31059.21419829267,31680.398482258523,32314.006451903693,239,21746.400000000001,{"$f":"OFFSET(B441,0,$C$51-Map!$T$13+1)","v":32314.006451903693},32]
[{"$f":"Data!B322","v":33},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X442,FALSE)","v":21840},22276.799999999999,22722.335999999999,23176.782719999999,23640.318374399998,24113.124741887998,24595.387236725757,25087.294981460273,25589.040881089477,26100.821698711268,26622.838132685494,27155.294895339204,27698.40079324599,28252.368809110911,28817.416185293128,29393.764508998993,29981.639799178974,30581.272595162554,31192.898047065806,31816.756008007123,32453.091128167267,33102.152950730611,240,22276.799999999999,{"$f":"OFFSET(B442,0,$C$51-Map!$T$13+1)","v":33102.152950730611},33]
[{"$f":"Data!B323","v":34},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X443,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,241,22807.200000000001,{"$f":"OFFSET(B443,0,$C$51-Map!$T$13+1)","v":33890.29944955754},34]
[{"$f":"Data!B324","v":35},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X444,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,242,22807.200000000001,{"$f":"OFFSET(B444,0,$C$51-Map!$T$13+1)","v":33890.29944955754},35]
[{"$f":"Data!B325","v":36},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X445,FALSE)","v":22880},23337.600000000002,23804.352000000003,24280.439040000005,24766.047820800006,25261.368777216005,25766.596152760325,26281.928075815533,26807.566637331845,27343.717970078484,27890.592329480052,28448.404176069653,29017.372259591048,29597.71970478287,30189.674098878528,30793.467580856101,31409.336932473223,32037.523671122686,32678.274144545139,33331.839627436042,33998.476419984763,34678.445948384462,243,23337.600000000002,{"$f":"OFFSET(B445,0,$C$51-Map!$T$13+1)","v":34678.445948384462},36]
[{"$f":"Data!B326","v":37},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X446,FALSE)","v":23400},23868,24345.360000000001,24832.267200000002,25328.912544000003,25835.490794880003,26352.200610777603,26879.244622993156,27416.829515453021,27965.16610576208,28524.469427877324,29094.958816434872,29676.857992763569,30270.395152618839,30875.803055671218,31493.319116784642,32123.185499120336,32765.649209102743,33420.962193284795,34089.381437150492,34771.169065893504,35466.592447211377,244,23868,{"$f":"OFFSET(B446,0,$C$51-Map!$T$13+1)","v":35466.592447211377},37]
[{"$f":"Data!B327","v":38},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X447,FALSE)","v":23920},24398.400000000001,24886.368000000002,25384.095360000003,25891.777267200003,26409.612812544005,26937.805068794885,27476.561170170782,28026.092393574199,28586.614241445684,29158.346526274599,29741.51345680009,30336.343725936094,30943.070600454816,31561.932012463913,32193.17065271319,32837.034065767453,33493.774747082804,34163.650242024458,34846.92324686495,35543.861711802252,36254.738946038298,245,24398.400000000001,{"$f":"OFFSET(B447,0,$C$51-Map!$T$13+1)","v":36254.738946038298},38]
[{"$f":"Data!B328","v":39},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X448,FALSE)","v":24440},24928.799999999999,25427.376,25935.92352,26454.641990399999,26983.734830207999,27523.40952681216,28073.877717348405,28635.355271695375,29208.062377129281,29792.223624671868,30388.068097165306,30995.829459108612,31615.746048290785,32248.060969256599,32893.022188641735,33550.88263241457,34221.90028506286,34906.338290764121,35604.465056579407,36316.554357710993,37042.885444865213,246,24928.799999999999,{"$f":"OFFSET(B448,0,$C$51-Map!$T$13+1)","v":37042.885444865213},39]
[{"$f":"Data!B329","v":40},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X449,FALSE)","v":24960},25459.200000000001,25968.384000000002,26487.751680000001,27017.506713600003,27557.856847872004,28109.013984829446,28671.194264526035,29244.618149816557,29829.510512812889,30426.100723069147,31034.622737530532,31655.315192281141,32288.421496126764,32934.189926049301,33592.873724570287,34264.731199061694,34950.025823042932,35649.026339503791,36362.006866293865,37089.247003619741,37831.031943692135,247,25459.200000000001,{"$f":"OFFSET(B449,0,$C$51-Map!$T$13+1)","v":37831.031943692135},40]
[{"$f":"Data!B330","v":41},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X450,FALSE)","v":25480},25989.600000000002,26509.392000000003,27039.579840000006,27580.371436800007,28131.978865536006,28694.618442846728,29268.510811703662,29853.881027937736,30450.958648496489,31059.977821466418,31681.177377895747,32314.800925453663,32961.096943962737,33620.318882841995,34292.725260498839,34978.579765708819,35678.151361022996,36391.714388243454,37119.548676008322,37861.939649528489,38619.178442519056,248,25989.600000000002,{"$f":"OFFSET(B450,0,$C$51-Map!$T$13+1)","v":38619.178442519056},41]
[{"$f":"Data!B331","v":42},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X451,FALSE)","v":26000},26520,27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,{"$f":"R451*(1+S$407+(-(50-$A451)*(S$408/40)))","v":36406.276899003045},37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,249,26520,{"$f":"OFFSET(B451,0,$C$51-Map!$T$13+1)","v":39407.324941345978},42]
[{"$f":"Data!B332","v":43},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X452,FALSE)","v":26520},{"$f":"B452*(1+C$407+(-(50-$A452)*(C$408/40)))","v":27050.400000000001},27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,40195.4714401729,250,27050.400000000001,{"$f":"OFFSET(B452,0,$C$51-Map!$T$13+1)","v":40195.4714401729},43]
[{"$f":"Data!B333","v":44},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X453,FALSE)","v":27040},27580.799999999999,28132.416000000001,28695.064320000001,29268.965606400001,29854.344918528001,30451.431816898563,31060.460453236534,31681.669662301265,32315.303055547291,32961.609116658234,33620.8412989914,34293.258124971231,34979.123287470655,35678.705753220071,36392.279868284473,37120.125465650162,37862.527974963166,38619.778534462428,39392.17410515168,40180.017587254712,40983.617938999807,251,27580.799999999999,{"$f":"OFFSET(B453,0,$C$51-Map!$T$13+1)","v":40983.617938999807},44]
[{"$f":"Data!B334","v":45},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X454,FALSE)","v":27560},28111.200000000001,28673.424000000003,29246.892480000002,29831.830329600001,30428.466936192002,31037.036274915841,31657.77700041416,32290.932540422444,32936.751191230891,33595.486215055513,34267.395939356626,34952.74385814376,35651.798735306635,36364.834710012765,37092.131404213018,37833.974032297279,38590.653512943223,39362.466583202091,40149.71591486613,40952.710233163452,41771.764437826721,252,28111.200000000001,{"$f":"OFFSET(B454,0,$C$51-Map!$T$13+1)","v":41771.764437826721},45]
[{"$f":"Data!B335","v":46},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X455,FALSE)","v":28600},29172,29755.440000000002,30350.548800000004,30957.559776000006,31576.710971520006,32208.245190950405,32852.410094769417,33509.458296664809,34179.647462598106,34863.240411850071,35560.50522008707,36271.71532448881,36997.149630978587,37737.092623598161,38491.834476070122,39261.671165591528,40046.904588903359,40847.842680681424,41664.799534295053,42498.095524980956,43348.057435480572,253,29172,{"$f":"OFFSET(B455,0,$C$51-Map!$T$13+1)","v":43348.057435480572},46]
[{"$f":"Data!B336","v":47},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X456,FALSE)","v":29120},29702.400000000001,30296.448,30902.376960000001,31520.424499200002,32150.832989184004,32793.849648967684,33449.72664194704,34118.721174785984,34801.095598281703,35497.117510247335,36207.059860452282,36931.201057661325,37669.825078814552,38423.221580390848,39191.686011998667,39975.519732238638,40775.030126883408,41590.53072942108,42422.341344009503,43270.788170889697,44136.203934307494,254,29702.400000000001,{"$f":"OFFSET(B456,0,$C$51-Map!$T$13+1)","v":44136.203934307494},47]
[{"$f":"Data!B337","v":48},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X457,FALSE)","v":29640},30232.799999999999,30837.455999999998,31454.205119999999,32083.289222399999,32724.955006847998,33379.454106984958,34047.043189124655,34727.984052907152,35422.543733965293,36130.9946086446,36853.614500817494,37590.686790833846,38342.500526650525,39109.350537183534,39891.537547927204,40689.368298885747,41503.155664863465,42333.218778160735,43179.883153723953,44043.48081679843,44924.350433134401,255,30232.799999999999,{"$f":"OFFSET(B457,0,$C$51-Map!$T$13+1)","v":44924.350433134401},48]
[{"$f":"Data!B338","v":49},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X458,FALSE)","v":30160},30763.200000000001,31378.464,32006.03328,32646.153945599999,33299.077024512,33965.05856500224,34644.359736302285,35337.246931028334,36043.991869648904,36764.871707041886,37500.169141182727,38250.172524006382,39015.175974486512,39795.479493976243,40591.389083855771,41403.216865532886,42231.281202843544,43075.906826900413,43937.424963438425,44816.173462707193,45712.496931961337,256,30763.200000000001,{"$f":"OFFSET(B458,0,$C$51-Map!$T$13+1)","v":45712.496931961337},49]
[{"$f":"Data!B339","v":50},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X459,FALSE)","v":30680},31293.600000000002,31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252,257,31293.600000000002,{"$f":"OFFSET(B459,0,$C$51-Map!$T$13+1)","v":46500.643430788252},50]
[{"$f":"Data!B340","v":51},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X460,FALSE)","v":31200},31824,32460.48,33109.689599999998,33771.883391999996,34447.321059839996,35136.267481036797,35838.992830657531,36555.772687270684,37286.888141016098,38032.625903836422,38793.27842191315,39569.143990351411,40360.526870158443,41167.73740756161,41991.092155712846,42830.913998827105,43687.53227880365,44561.282924379724,45452.508582867318,46361.558754524667,47288.789929615159,258,31824,{"$f":"OFFSET(B460,0,$C$51-Map!$T$13+1)","v":47288.789929615159},51]
[{"$f":"Data!B341","v":52},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X461,FALSE)","v":31720},32354.400000000001,33001.488000000005,33661.517760000002,34334.748115200004,35021.443077504002,35721.871939054079,36436.309377835161,37165.035565391867,37908.336276699702,38666.503002233694,39439.833062278369,40228.62972352394,41033.202317994423,41853.866364354311,42690.943691641398,43544.76256547423,44415.657816783714,45303.970973119387,46210.050392581776,47134.251400433415,48076.936428442081,259,32354.400000000001,{"$f":"OFFSET(B461,0,$C$51-Map!$T$13+1)","v":48076.936428442081},52]
[{"$f":"Data!B342","v":53},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X462,FALSE)","v":32240},32884.800000000003,33542.496000000006,34213.345920000007,34897.612838400011,35595.565095168015,36307.476397071376,37033.625925012806,37774.298443513064,38529.784412383327,39300.380100630995,40086.387702643617,40888.115456696491,41705.877765830424,42539.995321147035,43390.795227569979,44258.611132121383,45143.783354763815,46046.659021859094,46967.592202296277,47906.9440463422,48865.082927269046,260,32884.800000000003,{"$f":"OFFSET(B462,0,$C$51-Map!$T$13+1)","v":48865.082927269046},53]
[{"$f":"Data!B343","v":54},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X463,FALSE)","v":33280},33945.599999999999,34624.512000000002,35317.002240000002,36023.342284800005,36743.809130496003,37478.685313105925,38228.259019368044,38992.824199755407,39772.680683750514,40568.134297425524,41379.496983374032,42207.086923041512,43051.22866150234,43912.253234732387,44790.498299427032,45686.308265415573,46600.034430723885,47532.035119338361,48482.675821725126,49452.32933815963,50441.375924922824,261,33945.599999999999,{"$f":"OFFSET(B463,0,$C$51-Map!$T$13+1)","v":50441.375924922824},54]
[{"$f":"Data!B344","v":55},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X464,FALSE)","v":33800},34476,35165.520000000004,35868.830400000006,36586.207008000005,37317.931148160009,38064.289771123207,38825.575566545675,39602.087077876589,40394.128819434125,41202.01139582281,42026.051623739266,42866.572656214055,43723.904109338335,44598.382191525103,45490.349835355606,46400.156832062719,47328.159968703978,48274.723168078061,49240.21763143962,50225.021984068415,51229.522423749782,262,34476,{"$f":"OFFSET(B464,0,$C$51-Map!$T$13+1)","v":51229.522423749782},55]
[{"$f":"Data!B345","v":56},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X465,FALSE)","v":34320},35006.400000000001,35706.528000000006,36420.658560000003,37149.071731200005,37892.053165824007,38649.894229140489,39422.892113723297,40211.349955997764,41015.576955117722,41835.888494220075,42672.606264104477,43526.05838938657,44396.5795571743,45284.51114831779,46190.201371284144,47114.005398709829,48056.285506684027,49017.411216817709,49997.759441154063,50997.714629977148,52017.66892257669,263,35006.400000000001,{"$f":"OFFSET(B465,0,$C$51-Map!$T$13+1)","v":52017.66892257669},56]
[{"$f":"Data!B346","v":57},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X466,FALSE)","v":34840},35536.800000000003,36247.536,36972.486720000001,37711.936454399998,38466.175183487998,39235.498687157757,40020.208660900913,40820.612834118932,41637.025090801311,42469.765592617339,43319.160904469689,44185.544122559084,45069.255005010265,45970.640105110469,46890.052907212681,47827.853965356939,48784.411044664077,49760.099265557357,50755.301250868506,51770.407275885875,52805.815421403597,264,35536.800000000003,{"$f":"OFFSET(B466,0,$C$51-Map!$T$13+1)","v":52805.815421403597},57]
[{"$f":"Data!B347","v":58},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X467,FALSE)","v":35880},36597.599999999999,37329.551999999996,38076.143039999995,38837.665900799999,39614.419218816001,40406.707603192321,41214.841755256166,42039.13859036129,42879.921362168519,43737.51978941189,44612.270185200126,45504.515588904127,46414.605900682211,47342.898018695858,48289.755979069778,49255.551098651173,{"$f":"R467*(1+S$407+(-(50-$A467)*(S$408/40)))","v":50240.662120624198},51245.475363036683,52270.384870297421,53315.792567703371,54382.10841905744,265,36597.599999999999,{"$f":"OFFSET(B467,0,$C$51-Map!$T$13+1)","v":54382.10841905744},58]
[{"$f":"Data!B348","v":59},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X468,FALSE)","v":36400},{"$f":"B468*(1+C$407+(-(50-$A468)*(C$408/40)))","v":37128},37870.559999999998,38627.9712,39400.530623999999,40188.541236479999,40992.312061209603,41812.158302433796,42648.401468482472,43501.369497852123,44371.396887809169,45258.824825565353,46164.001322076663,47087.281348518198,48029.026975488559,48989.60751499833,49969.399665298297,50968.787658604262,51988.163411776346,53027.926680011871,54088.485213612112,55170.254917884355,266,37128,{"$f":"OFFSET(B468,0,$C$51-Map!$T$13+1)","v":55170.254917884355},59]
[{"$f":"Data!B349","v":60},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X469,FALSE)","v":36920},37658.400000000001,38411.567999999999,39179.799359999997,39963.395347199999,40762.663254143998,41577.916519226877,42409.474849611419,43257.664346603648,44122.81763353572,45005.273986206434,45905.379465930564,46823.487055249178,47759.956796354163,48715.155932281246,49689.459050926875,50683.248231945414,51696.913196584326,52730.851460516016,53785.468489726336,54861.177859520867,55958.401416711284,267,37658.400000000001,{"$f":"OFFSET(B469,0,$C$51-Map!$T$13+1)","v":55958.401416711284},60]
[{"$f":"Data!B350","v":61},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X470,FALSE)","v":37960},38719.199999999997,39493.583999999995,40283.455679999999,41089.1247936,41910.907289472001,42749.125435261441,43604.107943966672,44476.190102846005,45365.713904902928,46273.028183000984,47198.488746661002,48142.458521594221,49105.307692026108,50087.413845866635,51089.162122783971,52110.945365239655,53153.164272544447,54216.227557995335,55300.552109155244,56406.563151338349,57534.69441436512,268,38719.199999999997,{"$f":"OFFSET(B470,0,$C$51-Map!$T$13+1)","v":57534.69441436512},61]
[{"$f":"Data!B351","v":62},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X471,FALSE)","v":38480},39249.599999999999,40034.591999999997,40835.283839999996,41651.9895168,42485.029307135999,43334.729893278723,44201.424491144302,45085.452980967188,45987.162040586532,46906.905281398263,47845.043387026228,48801.94425476675,49777.983139862088,50773.542802659329,51789.013658712516,52824.793931886765,53881.289810524504,54958.915606734998,56058.093918869701,57179.255797247097,58322.840913192042,269,39249.599999999999,{"$f":"OFFSET(B471,0,$C$51-Map!$T$13+1)","v":58322.840913192042},62]
[{"$f":"Data!B352","v":63},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X472,FALSE)","v":39000},39780,40575.599999999999,41387.112000000001,42214.854240000001,43059.151324800005,43920.334351296005,44798.741038321925,45694.715859088363,46608.610176270129,47540.782379795535,48491.598027391447,49461.429987939278,50450.658587698068,51459.671759452031,52488.865194641076,53538.642498533896,54609.415348504575,55701.603655474668,56815.635728584159,57951.948443155845,59110.987412018963,270,39780,{"$f":"OFFSET(B472,0,$C$51-Map!$T$13+1)","v":59110.987412018963},63]
[{"$f":"Data!B353","v":64},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X473,FALSE)","v":40040},40840.800000000003,41657.616000000002,42490.768320000003,43340.583686400001,44207.395360128001,45091.543267330562,45993.374132677178,46913.24161533072,47851.506447637337,48808.536576590086,49784.707308121891,50780.401454284329,51796.009483370013,52831.929673037412,53888.568266498158,54966.339631828123,56065.666424464689,57186.979752953986,58330.719348013066,59497.333734973327,60687.280409672792,271,40840.800000000003,{"$f":"OFFSET(B473,0,$C$51-Map!$T$13+1)","v":60687.280409672792},64]
[{"$f":"Data!B354","v":65},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X474,FALSE)","v":40560},41371.199999999997,42198.623999999996,43042.59648,43903.448409600001,44781.517377791999,45677.147725347837,46590.690679854793,47522.504493451888,48472.954583320927,49442.413674987343,50431.261948487088,51439.887187456829,52468.684931205964,53518.058629830084,54588.419802426688,55680.188198475225,56793.791962444731,57929.667801693628,59088.261157727502,60270.026380882053,61475.426908499692,272,41371.199999999997,{"$f":"OFFSET(B474,0,$C$51-Map!$T$13+1)","v":61475.426908499692},65]
[{"$f":"Data!B355","v":66},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X475,FALSE)","v":41600},42432,43280.639999999999,44146.252800000002,45029.177856000002,45929.761413120003,46848.356641382401,47785.323774210046,48741.030249694246,49715.850854688135,50710.167871781901,51724.371229217541,52758.858653801894,53814.035826877931,54890.316543415487,55988.122874283799,57107.885331769474,58250.043038404867,59415.043899172968,60603.344777156432,61815.411672699563,63051.719906153558,273,42432,{"$f":"OFFSET(B475,0,$C$51-Map!$T$13+1)","v":63051.719906153558},66]
[{"$f":"Data!B356","v":67},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X476,FALSE)","v":42120},42962.400000000001,43821.648000000001,44698.080959999999,45592.042579200002,46503.883430784001,47433.961099399683,48382.640321387677,49350.293127815428,50337.298990371739,51344.044970179173,52370.925869582759,53418.344386974415,54486.711274713904,55576.445500208181,56687.974410212344,57821.733898416591,58978.168576384924,60157.731947912624,61360.886586870874,62588.10431860829,63839.866404980457,274,42962.400000000001,{"$f":"OFFSET(B476,0,$C$51-Map!$T$13+1)","v":63839.866404980457},67]
[{"$f":"Data!B357","v":68},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X477,FALSE)","v":43160},44023.200000000004,44903.664000000004,45801.737280000008,46717.77202560001,47652.127466112011,48605.170015434254,49577.273415742937,50568.818884057793,51580.195261738947,52611.799166973724,53664.035150313197,54737.315853319458,55832.062170385849,56948.70341379357,58087.677482069441,59249.431031710832,60434.419652345052,61643.108045391957,62875.970206299797,64133.489610425793,65416.159402634308,275,44023.200000000004,{"$f":"OFFSET(B477,0,$C$51-Map!$T$13+1)","v":65416.159402634308},68]
[{"$f":"Data!B358","v":69},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X478,FALSE)","v":43680},44553.599999999999,45444.671999999999,46353.565439999998,47280.636748799996,48226.249483775995,49190.774473451514,50174.589962920545,51178.081762178954,52201.643397422537,53245.676265370988,54310.589790678408,55396.80158649198,56504.737618221821,57634.832370586257,58787.529017997986,59963.279598357949,61162.545190325109,62385.796094131612,63633.512016014247,64906.182256334534,66204.305901461223,276,44553.599999999999,{"$f":"OFFSET(B478,0,$C$51-Map!$T$13+1)","v":66204.305901461223},69]
[{"$f":"Data!B359","v":70},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X479,FALSE)","v":44720},45614.400000000001,46526.688000000002,47457.22176,48406.366195200004,49374.493519104006,50361.983389486086,51369.223057275805,52396.607518421326,53444.539668789752,54513.430462165546,55603.699071408861,56715.773052837038,57850.088513893781,59007.09028417166,60187.232089855097,61390.976731652197,62618.796266285244,63871.172191610953,65148.595635443176,66451.567548152045,67780.598899115081,277,45614.400000000001,{"$f":"OFFSET(B479,0,$C$51-Map!$T$13+1)","v":67780.598899115081},70]
[{"$f":"Data!B360","v":71},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X480,FALSE)","v":45760},46675.200000000004,47608.704000000005,48560.87808000001,49532.095641600012,50522.737554432009,51533.19230552065,52563.856151631066,53615.133274663691,54687.435940156967,55781.184658960105,56896.808352139305,58034.744519182095,59195.439409565741,60379.348197757055,61586.935161712201,62818.673864946446,64075.047342245372,65356.548289090279,66663.679254872084,67996.952839969526,69356.891896768924,278,46675.200000000004,{"$f":"OFFSET(B480,0,$C$51-Map!$T$13+1)","v":69356.891896768924},71]
[{"$f":"Data!B361","v":72},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X481,FALSE)","v":46280},47205.599999999999,48149.712,49112.70624,50094.960364799997,51096.859572096,52118.796763537925,53161.172698808681,54224.396152784859,55308.884075840557,56415.061757357369,57543.362992504517,58694.23025235461,59868.114857401706,61065.477154549742,62286.786697640739,63532.522431593556,64803.172880225429,66099.236337829934,67421.221064586527,68769.645485878253,70145.038395595824,279,47205.599999999999,{"$f":"OFFSET(B481,0,$C$51-Map!$T$13+1)","v":70145.038395595824},72]
[{"$f":"Data!B362","v":73},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X482,FALSE)","v":47320},48266.400000000001,49231.728000000003,50216.362560000001,51220.689811200005,52245.103607424004,53290.005679572481,54355.805793163934,55442.921909027216,56551.780347207765,57682.81595415192,58836.472273234962,60013.20171869966,61213.465753073651,62437.735068135124,63686.489769497828,64960.219564887782,66259.423956185536,67584.612435309245,68936.304684015427,70315.030777695734,71721.331393249653,280,48266.400000000001,{"$f":"OFFSET(B482,0,$C$51-Map!$T$13+1)","v":71721.331393249653},73]
[{"$f":"Data!B363","v":74},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X483,FALSE)","v":48360},49327.200000000004,50313.744000000006,51320.018880000011,52346.419257600013,53393.347642752015,54461.214595607053,55550.438887519194,56661.447665269581,57794.676618574973,58950.570150946471,60129.5815539654,61332.17318504471,62558.816648745604,63809.992981720519,65086.192841354932,66387.916698182031,{"$f":"R483*(1+S$407+(-(50-$A483)*(S$408/40)))","v":67715.675032145678},69069.9885327886,70451.388303444372,71860.41606951326,73297.624390903526,281,{"$f":"C483","v":49327.200000000004},{"$f":"OFFSET(B483,0,$C$51-Map!$T$13+1)","v":73297.624390903526},{"$f":"A483","v":74}]
[{"$f":"Data!B364","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X484,FALSE)","v":49400},{"$f":"B484*(1+C$407+(-(50-$A484)*(C$408/40)))","v":50388},51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355,282,50388,{"$f":"OFFSET(B484,0,$C$51-Map!$T$13+1)","v":74873.917388557355},75]
[{"$f":"Data!B365","v":76},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X485,FALSE)","v":50440},51448.800000000003,52477.776000000005,53527.331520000007,54597.878150400007,55689.835713408007,56803.632427676166,57939.705076229693,59098.499177754289,60280.469161309375,61486.078544535565,62715.800115426275,63970.116117734804,65249.518440089501,66554.508808891289,67885.598985069111,69243.310964770499,70628.177184065906,72040.740727747223,73481.555542302172,74951.186653148223,76450.210386211184,{"$f":"X484+1","v":283},51448.800000000003,{"$f":"OFFSET(B485,0,$C$51-Map!$T$13+1)","v":76450.210386211184},76]
[{"$f":"Data!B366","v":77},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X486,FALSE)","v":51480},52509.599999999999,53559.792000000001,54630.987840000002,55723.6075968,56838.079748736003,57974.841343710723,59134.338170584939,60317.024933996639,61523.365432676575,62753.832741330109,64008.909396156712,65289.087584079847,66594.869335761439,67926.766722476663,69285.302056926201,70671.008098064733,72084.428260026034,73526.116825226549,74996.639161731087,76496.571944965704,78026.503383865027,284,52509.599999999999,{"$f":"OFFSET(B486,0,$C$51-Map!$T$13+1)","v":78026.503383865027},77]
[{"$f":"Data!B367","v":78},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X487,FALSE)","v":52520},53570.400000000001,54641.808000000005,55734.644160000003,56849.337043200001,57986.323784063999,59146.05025974528,60328.971264940184,61535.55069023899,62766.261704043769,64021.586938124645,65302.018676887135,66608.059050424883,67940.220231433384,69299.024636062051,70685.00512878329,72098.705231358952,73540.679335986133,75011.49292270586,76511.722781159973,78041.957236783172,79602.796381518841,285,53570.400000000001,{"$f":"OFFSET(B487,0,$C$51-Map!$T$13+1)","v":79602.796381518841},78]
[{"$f":"Data!B368","v":79},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X488,FALSE)","v":53560},54631.200000000004,55723.824000000008,56838.300480000005,57975.066489600009,59134.56781939201,60317.259175779851,61523.604359295452,62754.076446481362,64009.157975410992,65289.34113491921,66595.127957617602,67927.030516769955,69285.571127105359,70671.282549647469,72084.708200640423,73526.40236465323,74996.93041194629,76496.869020185215,78026.806400588917,79587.342528600697,81179.089379172714,286,54631.200000000004,{"$f":"OFFSET(B488,0,$C$51-Map!$T$13+1)","v":81179.089379172714},79]
[{"$f":"Data!B369","v":80},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X489,FALSE)","v":55120},56222.400000000001,57346.848000000005,58493.784960000005,59663.660659200003,60856.933872384005,62074.072549831682,63315.554000828321,64581.865080844887,65873.502382461782,67190.972430111025,68534.791878713251,69905.48771628752,71303.597470613269,72729.66942002553,74184.262808426036,75667.948064594559,77181.307025886446,78724.933166404182,80299.431829732261,81905.420466326905,83543.528875653443,287,56222.400000000001,{"$f":"OFFSET(B489,0,$C$51-Map!$T$13+1)","v":83543.528875653443},80]
[{"$f":"Data!B370","v":81},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X490,FALSE)","v":56160},57283.200000000004,58428.864000000009,59597.441280000006,60789.39010560001,62005.177907712008,63245.281465866246,64510.187095183574,65800.390837087252,67116.398653829005,68458.726626905584,69827.901159443703,71224.459182632578,72648.948366285229,74101.927333610933,75583.965880283155,77095.645197888822,78637.558101846604,80210.309263883537,81814.515449161205,83450.80575814443,85119.821873307315,288,57283.200000000004,{"$f":"OFFSET(B490,0,$C$51-Map!$T$13+1)","v":85119.821873307315},81]
[{"$f":"Data!B371","v":82},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X491,FALSE)","v":57720},58874.400000000001,60051.887999999999,61252.925759999998,62477.984275199997,63727.543960703995,65002.094839918078,66302.136736716435,67628.179471450771,68980.743060879788,70360.357922097392,71767.565080539338,73202.916382150128,74666.974709793125,76160.314203988994,77683.520488068782,79237.190897830165,80821.934715786774,82438.373410102504,84087.140878304563,85768.883695870652,87484.261369788073,289,58874.400000000001,{"$f":"OFFSET(B491,0,$C$51-Map!$T$13+1)","v":87484.261369788073},82]
[{"$f":"Data!B372","v":83},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X492,FALSE)","v":58760},59935.200000000004,61133.904000000002,62356.58208,63603.713721600005,64875.787996032006,66173.303755952642,67496.769831071695,68846.705227693135,70223.639332246996,71628.112118891935,73060.674361269776,74521.887848495171,76012.32560546507,77532.572117574367,79083.223559925857,80664.88803112437,82278.185791746859,83923.749507581801,85602.224497733434,87314.268987688105,89060.554367441873,290,59935.200000000004,{"$f":"OFFSET(B492,0,$C$51-Map!$T$13+1)","v":89060.554367441873},83]
[{"$f":"Data!B373","v":84},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X493,FALSE)","v":60320},61526.400000000001,62756.928,64012.066559999999,65292.307891199998,66598.154049024,67930.117130004481,69288.719472604571,70674.493862056668,72087.983739297808,73529.743414083772,75000.338282365454,76500.345048012765,78030.351948973024,79590.958987952486,81182.778167711542,82806.433731065772,84462.562405687087,86151.813653800826,87874.84992687685,89632.346925414386,91424.993863922675,291,61526.400000000001,{"$f":"OFFSET(B493,0,$C$51-Map!$T$13+1)","v":91424.993863922675},84]
[{"$f":"Data!B374","v":85},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X494,FALSE)","v":62400},63648,64920.959999999999,66219.379199999996,67543.766783999992,68894.642119679993,70272.534962073594,71677.985661315062,73111.545374541369,74573.776282032195,76065.251807672845,77586.5568438263,79138.287980702822,80721.053740316886,82335.47481512322,83982.184311425692,85661.827997654211,87375.0645576073,89122.565848759448,90905.017165734636,92723.117509049334,94577.579859230318,292,63648,{"$f":"OFFSET(B494,0,$C$51-Map!$T$13+1)","v":94577.579859230318},85]
[{"$f":"Data!B375","v":86},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X495,FALSE)","v":63960},65239.200000000004,66543.984000000011,67874.863680000009,69232.360953600015,70617.008172672024,72029.348336125462,73469.935302847967,74939.334008904931,76438.120689083036,77966.883102864696,79526.220764921993,81116.74518022043,82739.08008382484,84393.861685501339,86081.738919211362,87803.373697595598,89559.441171547514,91350.629994978473,93177.642594878038,95041.1954467756,96942.01935571112,293,65239.200000000004,{"$f":"OFFSET(B495,0,$C$51-Map!$T$13+1)","v":96942.01935571112},86]
[{"$f":"Data!B376","v":87},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X496,FALSE)","v":66040},67360.800000000003,68708.016000000003,70082.176319999999,71483.819846400002,72913.496243328002,74371.766168194561,75859.201491558459,77376.385521389631,78923.913231817423,80502.391496453769,82112.439326382839,83754.688112910502,85429.781875168715,87138.377512672087,88881.145062925527,90658.767964184037,92471.943323467713,94321.382189937067,96207.80983373581,98131.966030410535,100094.60535101875,294,67360.800000000003,{"$f":"OFFSET(B496,0,$C$51-Map!$T$13+1)","v":100094.60535101875},87]
[{"$f":"Data!B377","v":88},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X497,FALSE)","v":68120},69482.399999999994,70872.047999999995,72289.488960000002,73735.278739200003,75209.984313984009,76714.184000263689,78248.467680268965,79813.437033874347,81409.70577455184,83037.899890042871,84698.657887843729,86392.631045600603,88120.48366651262,89882.893339842878,91680.551206639735,93514.162230772534,95384.445475387984,97292.134384895748,99237.977072593669,101222.73661404554,103247.19134632645,295,69482.399999999994,{"$f":"OFFSET(B497,0,$C$51-Map!$T$13+1)","v":103247.19134632645},88]
[{"$f":"Data!B378","v":89},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X498,FALSE)","v":69680},71073.600000000006,72495.072,73944.973440000002,75423.872908799996,76932.350366975996,78470.997374315513,80040.417321801826,81641.225668237865,83274.050181602623,84939.531185234679,86638.321808939378,88371.088245118168,90138.510010020531,91941.280210220939,93780.105814425362,95655.707930713877,97568.822089328154,99520.198531114715,101510.60250173701,103540.81455177175,105611.63084280719,296,71073.600000000006,{"$f":"OFFSET(B498,0,$C$51-Map!$T$13+1)","v":105611.63084280719},89]
[{"$f":"Data!B379","v":90},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X499,FALSE)","v":72280},73725.600000000006,75200.112000000008,76704.11424000001,78238.196524800005,79802.960455296008,81399.019664401931,83027.000057689977,84687.540058843777,86381.290860020657,88108.916677221074,89871.095010765493,91668.516910980805,93501.887249200416,95371.924994184432,97279.363494068122,{"$f":"Q499*(1+R$407+(-(50-$A499)*(R$408/40)))","v":99224.950763949484},101209.44977922848,103233.63877481305,105298.31155030931,107404.2777813155,109552.36333694181,297,73725.600000000006,{"$f":"OFFSET(B499,0,$C$51-Map!$T$13+1)","v":109552.36333694181},90]
[]
[]
[]
[]
["Income"]
[null,{"$f":"B414","v":2017},{"$f":"B505+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Scenario Median",{"$f":"B550","v":30680},{"$f":"C550","v":31293.600000000002},31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252]
[{"$f":"CONCATENATE(\"Scenario \",C49,\"%ile\")","v":"Scenario 75%ile"},{"$f":"VLOOKUP($C$49,$A$510:$W$590,25-B509,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355]
[{"$f":"CONCATENATE(\"Scenario \",C50,\"%ile\")","v":"Scenario 25%ile"},{"$f":"VLOOKUP($C$50,$A$510:$W$590,25-B509,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177]
[null,23,{"$f":"B509-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,2018,{"$f":"CONCATENATE(\"Scenario \",C51)","v":"Scenario 2038"}]
[{"$f":"A419","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X510,FALSE)","v":11440},{"$f":"B510*(1+C$409)+B$550*(-(50-$A510)*(C$410/40))","v":11668.800000000001},{"$f":"C510*(1+D$409)+C$550*(-(50-$A510)*(D$410/40))","v":11902.176000000001},12140.219520000002,12383.023910400003,12630.684388608002,12883.298076380162,13140.964037907766,13403.783318665923,13671.858985039242,13945.296164740026,14224.202088034826,14508.686129795524,14798.859852391435,15094.837049439264,15396.73379042805,15704.668466236611,16018.761835561343,{"$f":"S510*(1+T$409)+S$550*(-(50-$A510)*(T$410/40))","v":16339.13707227257},16665.919813718021,16999.238209992382,17339.222974192231,217,{"$f":"C510","v":11668.800000000001},{"$f":"OFFSET(B510,0,$C$51-Map!$T$13+1)","v":17339.222974192231},{"$f":"A510","v":10}]
[{"$f":"A420","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X511,FALSE)","v":11960},{"$f":"B511*(1+C$409)+B$550*(-(50-$A511)*(C$410/40))","v":12199.2},12443.184000000001,12692.047680000001,12945.888633600001,13204.806406272002,13468.902534397443,13738.280585085391,14013.0461967871,14293.307120722842,14579.1732631373,14870.756728400045,15168.171862968047,15471.535300227408,15780.966006231956,16096.585326356595,16418.517032883727,16746.887373541402,17081.825121012229,17423.461623432475,17771.930855901126,18127.369473019149,{"$f":"X510+1","v":218},12199.2,{"$f":"OFFSET(B511,0,$C$51-Map!$T$13+1)","v":18127.369473019149},11]
[12,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X512,FALSE)","v":12480},12729.6,12984.192000000001,13243.875840000001,13508.753356800002,13778.928423936002,14054.506992414723,14335.597132263018,14622.309074908278,14914.755256406444,15213.050361534573,15517.311368765266,15827.657596140571,16144.210748063382,16467.09496302465,16796.436862285143,17132.365599530847,17475.012911521466,17824.513169751895,18181.003433146932,18544.623501809871,18915.515971846067,{"$f":"X511+1","v":219},12729.6,{"$f":"OFFSET(B512,0,$C$51-Map!$T$13+1)","v":18915.515971846067},12]
[13,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X513,FALSE)","v":13000},13260,13525.2,13795.704000000002,14071.618080000002,14353.050441600002,14640.111450432003,14932.913679440644,15231.571953029457,15536.203392090047,15846.927459931849,16163.866009130486,16487.143329313098,16816.886195899358,17153.223919817345,17496.288398213692,17846.214166177964,18203.138449501523,18567.201218491555,18938.545242861386,19317.316147718615,19703.662470672989,220,13260,{"$f":"OFFSET(B513,0,$C$51-Map!$T$13+1)","v":19703.662470672989},13]
[14,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X514,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,221,13790.4,{"$f":"OFFSET(B514,0,$C$51-Map!$T$13+1)","v":20491.808969499903},14]
[15,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X515,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,222,13790.4,{"$f":"OFFSET(B515,0,$C$51-Map!$T$13+1)","v":20491.808969499903},15]
[16,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X516,FALSE)","v":14040},14320.800000000001,14607.216000000002,14899.360320000002,15197.347526400003,15501.294476928002,15811.320366466562,16127.546773795893,16450.097709271813,16779.099663457251,17114.681656726396,17456.975289860926,17806.114795658144,18162.237091571307,18525.481833402733,18895.991470070789,19273.911299472205,19659.389525461651,20052.577315970884,20453.628862290301,20862.701439536108,21279.955468326829,223,14320.800000000001,{"$f":"OFFSET(B516,0,$C$51-Map!$T$13+1)","v":21279.955468326829},16]
[17,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X517,FALSE)","v":14560},14851.2,15148.224,15451.188480000001,15760.212249600001,16075.416494592002,16396.924824483842,16724.86332097352,17059.360587392992,17400.547799140852,17748.558755123668,18103.529930226141,18465.600528830662,18834.912539407276,19211.610790195424,19595.843005999333,19987.759866119319,20387.515063441704,20795.26536471054,21211.170672004751,21635.394085444848,22068.101967153747,224,14851.2,{"$f":"OFFSET(B517,0,$C$51-Map!$T$13+1)","v":22068.101967153747},17]
[18,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X518,FALSE)","v":15080},15381.6,15689.232,16003.01664,16323.0769728,16649.538512256,16982.52928250112,17322.179868151143,17668.623465514167,18021.995934824452,18382.435853520943,18750.084570591363,19125.086262003191,19507.587987243256,19897.739746988122,20295.694541927885,20701.608432766443,21115.640601421772,21537.953413450206,21968.712481719213,22408.086731353596,22856.248465980669,225,15381.6,{"$f":"OFFSET(B518,0,$C$51-Map!$T$13+1)","v":22856.248465980669},18]
[19,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X519,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,226,15912,{"$f":"OFFSET(B519,0,$C$51-Map!$T$13+1)","v":23644.39496480758},19]
[20,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X520,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,227,15912,{"$f":"OFFSET(B520,0,$C$51-Map!$T$13+1)","v":23644.39496480758},20]
[21,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X521,FALSE)","v":16120},16442.400000000001,16771.248000000003,17106.672960000004,17448.806419200006,17797.782547584007,18153.738198535688,18516.812962506403,18887.149221756532,19264.892206191664,19650.190050315498,20043.193851321808,20444.057728348245,20852.938882915212,21269.997660573517,21695.39761378499,22129.305566060691,22571.891677381907,23023.329510929547,23483.796101148138,23953.4720231711,24432.541463634523,228,16442.400000000001,{"$f":"OFFSET(B521,0,$C$51-Map!$T$13+1)","v":24432.541463634523},21]
[22,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X522,FALSE)","v":16640},16972.8,17312.256000000001,17658.501120000001,18011.671142400002,18371.904565248002,18739.342656552963,19114.129509684022,19496.412099877703,19886.340341875257,20284.067148712762,20689.748491687016,21103.543461520756,21525.61433075117,21956.126617366193,22395.249149713516,22843.154132707787,23300.017215361942,23766.017559669181,24241.337910862563,24726.164669079815,25220.687962461412,229,16972.8,{"$f":"OFFSET(B522,0,$C$51-Map!$T$13+1)","v":25220.687962461412},22]
[23,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X523,FALSE)","v":17160},17503.2,17853.264000000003,18210.329280000002,18574.535865600003,18946.026582912004,19324.947114570245,19711.446056861649,20105.674977998882,20507.788477558861,20917.944247110037,21336.303132052239,21763.029194693285,22198.28977858715,22642.255574158895,23095.100685642072,23557.002699354915,24028.142753342014,24508.705608408854,24998.879720577032,25498.857314988574,26008.834461288345,230,17503.2,{"$f":"OFFSET(B523,0,$C$51-Map!$T$13+1)","v":26008.834461288345},23]
[24,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X524,FALSE)","v":17680},18033.599999999999,18394.271999999997,18762.157439999999,19137.400588799999,19520.148600575998,19910.551572587519,20308.762604039272,20714.937856120057,21129.236613242458,21551.821345507306,21982.857772417454,22422.514927865803,22870.965226423119,23328.384530951582,23794.952221570613,24270.851266002024,24756.268291322063,25251.393657148506,25756.421530291478,26271.549960897308,26796.980960115256,231,18033.599999999999,{"$f":"OFFSET(B524,0,$C$51-Map!$T$13+1)","v":26796.980960115256},24]
[25,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X525,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,232,18564,{"$f":"OFFSET(B525,0,$C$51-Map!$T$13+1)","v":27585.127458942177},25]
[26,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X526,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,{"$f":"Q526*(1+R$409)+Q$550*(-(50-$A526)*(R$410/40))","v":24984.699832649148},25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,233,18564,{"$f":"OFFSET(B526,0,$C$51-Map!$T$13+1)","v":27585.127458942177},26]
[27,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X527,FALSE)","v":18720},{"$f":"B527*(1+C$409)+B$550*(-(50-$A527)*(C$410/40))","v":19094.400000000001},19476.288,19865.813760000001,20263.1300352,20668.392635904002,21081.760488622083,21503.395698394525,21933.463612362415,22372.132884609662,22819.575542301856,23275.967053147895,23741.486394210853,24216.316122095071,24700.642444536974,25194.655293427713,25698.548399296269,26212.519367282195,26736.76975462784,27271.505149720397,27816.935252714804,28373.273957769099,234,19094.400000000001,{"$f":"OFFSET(B527,0,$C$51-Map!$T$13+1)","v":28373.273957769099},27]
[28,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X528,FALSE)","v":19240},19624.8,20017.295999999998,20417.641919999998,20825.9947584,21242.514653568,21667.364946639362,22100.712245572151,22542.726490483594,22993.581020293266,23453.452640699132,23922.521693513114,24400.972127383375,24888.991569931044,25386.771401329665,25894.506829356258,26412.396965943382,26940.644905262252,27479.457803367499,28029.046959434851,28589.627898623548,29161.420456596021,235,19624.8,{"$f":"OFFSET(B528,0,$C$51-Map!$T$13+1)","v":29161.420456596021},28]
[29,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X529,FALSE)","v":19760},20155.2,20558.304,20969.470079999999,21388.8594816,21816.636671232001,22252.96940465664,22698.028792749774,23151.989368604769,23615.029155976863,24087.3297390964,24569.076333878329,25060.457860555896,25561.667017767013,26072.900358122355,26594.358365284803,27126.245532590499,27668.770443242309,28222.145852107154,28786.588769149297,29362.320544532282,29949.566955422928,236,20155.2,{"$f":"OFFSET(B529,0,$C$51-Map!$T$13+1)","v":29949.566955422928},29]
[30,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X530,FALSE)","v":20280},20685.599999999999,21099.311999999998,21521.29824,21951.724204800001,22390.758688896,22838.573862673918,23295.345339927397,23761.252246725944,24236.477291660463,24721.206837493672,25215.630974243544,25719.943593728414,26234.342465602982,26759.029314915042,27294.209901213344,27840.094099237613,28396.895981222366,28964.833900846814,29544.130578863751,30135.013190441026,30737.713454249846,237,20685.599999999999,{"$f":"OFFSET(B530,0,$C$51-Map!$T$13+1)","v":30737.713454249846},30]
[31,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X531,FALSE)","v":20800},21216,21640.32,22073.126400000001,22514.588928000001,22964.880706560001,23424.1783206912,23892.661887105023,24370.515124847123,24857.925427344067,25355.083935890951,25862.18561460877,26379.429326900947,26907.017913438965,27445.158271707744,27994.0614371419,28553.942665884737,29125.021519202433,29707.521949586484,30301.672388578216,30907.705836349782,31525.859953076779,238,21216,{"$f":"OFFSET(B531,0,$C$51-Map!$T$13+1)","v":31525.859953076779},31]
[32,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X532,FALSE)","v":21320},21746.400000000001,22181.328000000001,22624.954560000002,23077.453651200001,23539.002724224003,24009.782778708483,24489.978434282653,24979.778002968305,25479.373563027671,25988.961034288226,26508.740254973993,27038.915060073472,27579.693361274942,28131.287228500441,28693.912973070452,29267.791232531861,29853.147057182498,30450.209998326147,31059.21419829267,31680.398482258523,32314.006451903693,239,21746.400000000001,{"$f":"OFFSET(B532,0,$C$51-Map!$T$13+1)","v":32314.006451903693},32]
[33,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X533,FALSE)","v":21840},22276.799999999999,22722.335999999999,23176.782719999999,23640.318374399998,24113.124741887998,24595.387236725757,25087.294981460273,25589.040881089477,26100.821698711268,26622.838132685494,27155.294895339204,27698.40079324599,28252.368809110911,28817.416185293128,29393.764508998993,29981.639799178974,30581.272595162554,31192.898047065806,31816.756008007123,32453.091128167267,33102.152950730611,240,22276.799999999999,{"$f":"OFFSET(B533,0,$C$51-Map!$T$13+1)","v":33102.152950730611},33]
[34,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X534,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,241,22807.200000000001,{"$f":"OFFSET(B534,0,$C$51-Map!$T$13+1)","v":33890.29944955754},34]
[35,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X535,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,242,22807.200000000001,{"$f":"OFFSET(B535,0,$C$51-Map!$T$13+1)","v":33890.29944955754},35]
[36,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X536,FALSE)","v":22880},23337.600000000002,23804.352000000003,24280.439040000005,24766.047820800006,25261.368777216005,25766.596152760325,26281.928075815533,26807.566637331845,27343.717970078484,27890.592329480052,28448.404176069653,29017.372259591048,29597.71970478287,30189.674098878528,30793.467580856101,31409.336932473223,32037.523671122686,32678.274144545139,33331.839627436042,33998.476419984763,34678.445948384462,243,23337.600000000002,{"$f":"OFFSET(B536,0,$C$51-Map!$T$13+1)","v":34678.445948384462},36]
[37,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X537,FALSE)","v":23400},23868,24345.360000000001,24832.267200000002,25328.912544000003,25835.490794880003,26352.200610777603,26879.244622993156,27416.829515453021,27965.16610576208,28524.469427877324,29094.958816434872,29676.857992763569,30270.395152618839,30875.803055671218,31493.319116784642,32123.185499120336,32765.649209102743,33420.962193284795,34089.381437150492,34771.169065893504,35466.592447211377,244,23868,{"$f":"OFFSET(B537,0,$C$51-Map!$T$13+1)","v":35466.592447211377},37]
[38,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X538,FALSE)","v":23920},24398.400000000001,24886.368000000002,25384.095360000003,25891.777267200003,26409.612812544005,26937.805068794885,27476.561170170782,28026.092393574199,28586.614241445684,29158.346526274599,29741.51345680009,30336.343725936094,30943.070600454816,31561.932012463913,32193.17065271319,32837.034065767453,33493.774747082804,34163.650242024458,34846.92324686495,35543.861711802252,36254.738946038298,245,24398.400000000001,{"$f":"OFFSET(B538,0,$C$51-Map!$T$13+1)","v":36254.738946038298},38]
[39,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X539,FALSE)","v":24440},24928.799999999999,25427.376,25935.92352,26454.641990399999,26983.734830207999,27523.40952681216,28073.877717348405,28635.355271695375,29208.062377129281,29792.223624671868,30388.068097165306,30995.829459108612,31615.746048290785,32248.060969256599,32893.022188641735,33550.88263241457,34221.90028506286,34906.338290764121,35604.465056579407,36316.554357710993,37042.885444865213,246,24928.799999999999,{"$f":"OFFSET(B539,0,$C$51-Map!$T$13+1)","v":37042.885444865213},39]
[40,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X540,FALSE)","v":24960},25459.200000000001,25968.384000000002,26487.751680000001,27017.506713600003,27557.856847872004,28109.013984829446,28671.194264526035,29244.618149816557,29829.510512812889,30426.100723069147,31034.622737530532,31655.315192281141,32288.421496126764,32934.189926049301,33592.873724570287,34264.731199061694,34950.025823042932,35649.026339503791,36362.006866293865,37089.247003619741,37831.031943692135,247,25459.200000000001,{"$f":"OFFSET(B540,0,$C$51-Map!$T$13+1)","v":37831.031943692135},40]
[41,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X541,FALSE)","v":25480},25989.600000000002,26509.392000000003,27039.579840000006,27580.371436800007,28131.978865536006,28694.618442846728,29268.510811703662,29853.881027937736,30450.958648496489,31059.977821466418,31681.177377895747,32314.800925453663,32961.096943962737,33620.318882841995,34292.725260498839,34978.579765708819,35678.151361022996,36391.714388243454,37119.548676008322,37861.939649528489,38619.178442519056,248,25989.600000000002,{"$f":"OFFSET(B541,0,$C$51-Map!$T$13+1)","v":38619.178442519056},41]
[42,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X542,FALSE)","v":26000},26520,27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,{"$f":"Q542*(1+R$409)+Q$550*(-(50-$A542)*(R$410/40))","v":35692.428332355928},36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,249,26520,{"$f":"OFFSET(B542,0,$C$51-Map!$T$13+1)","v":39407.324941345978},42]
[43,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X543,FALSE)","v":26520},{"$f":"B543*(1+C$409)+B$550*(-(50-$A543)*(C$410/40))","v":27050.400000000001},27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,40195.4714401729,250,27050.400000000001,{"$f":"OFFSET(B543,0,$C$51-Map!$T$13+1)","v":40195.4714401729},43]
[44,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X544,FALSE)","v":27040},27580.799999999999,28132.416000000001,28695.064320000001,29268.965606400001,29854.344918528001,30451.431816898563,31060.460453236534,31681.669662301265,32315.303055547291,32961.609116658234,33620.8412989914,34293.258124971231,34979.123287470655,35678.705753220071,36392.279868284473,37120.125465650162,37862.527974963166,38619.778534462428,39392.17410515168,40180.017587254712,40983.617938999807,251,27580.799999999999,{"$f":"OFFSET(B544,0,$C$51-Map!$T$13+1)","v":40983.617938999807},44]
[45,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X545,FALSE)","v":27560},28111.200000000001,28673.424000000003,29246.892480000002,29831.830329600001,30428.466936192002,31037.036274915841,31657.77700041416,32290.932540422444,32936.751191230891,33595.486215055513,34267.395939356626,34952.74385814376,35651.798735306635,36364.834710012765,37092.131404213018,37833.974032297279,38590.653512943223,39362.466583202091,40149.71591486613,40952.710233163452,41771.764437826721,252,28111.200000000001,{"$f":"OFFSET(B545,0,$C$51-Map!$T$13+1)","v":41771.764437826721},45]
[46,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X546,FALSE)","v":28600},29172,29755.440000000002,30350.548800000004,30957.559776000006,31576.710971520006,32208.245190950405,32852.410094769417,33509.458296664809,34179.647462598106,34863.240411850071,35560.50522008707,36271.71532448881,36997.149630978587,37737.092623598161,38491.834476070122,39261.671165591528,40046.904588903359,40847.842680681424,41664.799534295053,42498.095524980956,43348.057435480572,253,29172,{"$f":"OFFSET(B546,0,$C$51-Map!$T$13+1)","v":43348.057435480572},46]
[47,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X547,FALSE)","v":29120},29702.400000000001,30296.448,30902.376960000001,31520.424499200002,32150.832989184004,32793.849648967684,33449.72664194704,34118.721174785984,34801.095598281703,35497.117510247335,36207.059860452282,36931.201057661325,37669.825078814552,38423.221580390848,39191.686011998667,39975.519732238638,40775.030126883408,41590.53072942108,42422.341344009503,43270.788170889697,44136.203934307494,254,29702.400000000001,{"$f":"OFFSET(B547,0,$C$51-Map!$T$13+1)","v":44136.203934307494},47]
[48,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X548,FALSE)","v":29640},30232.799999999999,30837.455999999998,31454.205119999999,32083.289222399999,32724.955006847998,33379.454106984958,34047.043189124655,34727.984052907152,35422.543733965293,36130.9946086446,36853.614500817494,37590.686790833846,38342.500526650525,39109.350537183534,39891.537547927204,40689.368298885747,41503.155664863465,42333.218778160735,43179.883153723953,44043.48081679843,44924.350433134401,255,30232.799999999999,{"$f":"OFFSET(B548,0,$C$51-Map!$T$13+1)","v":44924.350433134401},48]
[49,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X549,FALSE)","v":30160},30763.200000000001,31378.464,32006.03328,32646.153945599999,33299.077024512,33965.05856500224,34644.359736302285,35337.246931028334,36043.991869648904,36764.871707041886,37500.169141182727,38250.172524006382,39015.175974486512,39795.479493976243,40591.389083855771,41403.216865532886,42231.281202843544,43075.906826900413,43937.424963438425,44816.173462707193,45712.496931961337,256,30763.200000000001,{"$f":"OFFSET(B549,0,$C$51-Map!$T$13+1)","v":45712.496931961337},49]
[50,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X550,FALSE)","v":30680},31293.600000000002,31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252,257,31293.600000000002,{"$f":"OFFSET(B550,0,$C$51-Map!$T$13+1)","v":46500.643430788252},50]
[51,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X551,FALSE)","v":31200},31824,32460.48,33109.689599999998,33771.883391999996,34447.321059839996,35136.267481036797,35838.992830657531,36555.772687270684,37286.888141016098,38032.625903836422,38793.27842191315,39569.143990351411,40360.526870158443,41167.73740756161,41991.092155712846,42830.913998827105,43687.53227880365,44561.282924379724,45452.508582867318,46361.558754524667,47288.789929615159,258,31824,{"$f":"OFFSET(B551,0,$C$51-Map!$T$13+1)","v":47288.789929615159},51]
[52,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X552,FALSE)","v":31720},32354.400000000001,33001.488000000005,33661.517760000002,34334.748115200004,35021.443077504002,35721.871939054079,36436.309377835161,37165.035565391867,37908.336276699702,38666.503002233694,39439.833062278369,40228.62972352394,41033.202317994423,41853.866364354311,42690.943691641398,43544.76256547423,44415.657816783714,45303.970973119387,46210.050392581776,47134.251400433415,48076.936428442081,259,32354.400000000001,{"$f":"OFFSET(B552,0,$C$51-Map!$T$13+1)","v":48076.936428442081},52]
[53,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X553,FALSE)","v":32240},32884.800000000003,33542.496000000006,34213.345920000007,34897.612838400011,35595.565095168015,36307.476397071376,37033.625925012806,37774.298443513064,38529.784412383327,39300.380100630995,40086.387702643617,40888.115456696491,41705.877765830424,42539.995321147035,43390.795227569979,44258.611132121383,45143.783354763815,46046.659021859094,46967.592202296277,47906.9440463422,48865.082927269046,260,32884.800000000003,{"$f":"OFFSET(B553,0,$C$51-Map!$T$13+1)","v":48865.082927269046},53]
[54,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X554,FALSE)","v":33280},33945.599999999999,34624.512000000002,35317.002240000002,36023.342284800005,36743.809130496003,37478.685313105925,38228.259019368044,38992.824199755407,39772.680683750514,40568.134297425524,41379.496983374032,42207.086923041512,43051.22866150234,43912.253234732387,44790.498299427032,45686.308265415573,46600.034430723885,47532.035119338361,48482.675821725126,49452.32933815963,50441.375924922824,261,33945.599999999999,{"$f":"OFFSET(B554,0,$C$51-Map!$T$13+1)","v":50441.375924922824},54]
[55,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X555,FALSE)","v":33800},34476,35165.520000000004,35868.830400000006,36586.207008000005,37317.931148160009,38064.289771123207,38825.575566545675,39602.087077876589,40394.128819434125,41202.01139582281,42026.051623739266,42866.572656214055,43723.904109338335,44598.382191525103,45490.349835355606,46400.156832062719,47328.159968703978,48274.723168078061,49240.21763143962,50225.021984068415,51229.522423749782,262,34476,{"$f":"OFFSET(B555,0,$C$51-Map!$T$13+1)","v":51229.522423749782},55]
[56,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X556,FALSE)","v":34320},35006.400000000001,35706.528000000006,36420.658560000003,37149.071731200005,37892.053165824007,38649.894229140489,39422.892113723297,40211.349955997764,41015.576955117722,41835.888494220075,42672.606264104477,43526.05838938657,44396.5795571743,45284.51114831779,46190.201371284144,47114.005398709829,48056.285506684027,49017.411216817709,49997.759441154063,50997.714629977148,52017.66892257669,263,35006.400000000001,{"$f":"OFFSET(B556,0,$C$51-Map!$T$13+1)","v":52017.66892257669},56]
[57,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X557,FALSE)","v":34840},35536.800000000003,36247.536,36972.486720000001,37711.936454399998,38466.175183487998,39235.498687157757,40020.208660900913,40820.612834118932,41637.025090801311,42469.765592617339,43319.160904469689,44185.544122559084,45069.255005010265,45970.640105110469,46890.052907212681,47827.853965356939,48784.411044664077,49760.099265557357,50755.301250868506,51770.407275885875,52805.815421403597,264,35536.800000000003,{"$f":"OFFSET(B557,0,$C$51-Map!$T$13+1)","v":52805.815421403597},57]
[58,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X558,FALSE)","v":35880},36597.599999999999,37329.551999999996,38076.143039999995,38837.665900799999,39614.419218816001,40406.707603192321,41214.841755256166,42039.13859036129,42879.921362168519,43737.51978941189,44612.270185200126,45504.515588904127,46414.605900682211,47342.898018695858,48289.755979069778,{"$f":"Q558*(1+R$409)+Q$550*(-(50-$A558)*(R$410/40))","v":49255.551098651173},50240.662120624198,51245.475363036683,52270.384870297421,53315.792567703371,54382.10841905744,265,36597.599999999999,{"$f":"OFFSET(B558,0,$C$51-Map!$T$13+1)","v":54382.10841905744},58]
[59,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X559,FALSE)","v":36400},{"$f":"B559*(1+C$409)+B$550*(-(50-$A559)*(C$410/40))","v":37128},37870.559999999998,38627.9712,39400.530623999999,40188.541236479999,40992.312061209603,41812.158302433796,42648.401468482472,43501.369497852123,44371.396887809169,45258.824825565353,46164.001322076663,47087.281348518198,48029.026975488559,48989.60751499833,49969.399665298297,50968.787658604262,51988.163411776346,53027.926680011871,54088.485213612112,55170.254917884355,266,37128,{"$f":"OFFSET(B559,0,$C$51-Map!$T$13+1)","v":55170.254917884355},59]
[60,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X560,FALSE)","v":36920},37658.400000000001,38411.567999999999,39179.799359999997,39963.395347199999,40762.663254143998,41577.916519226877,42409.474849611419,43257.664346603648,44122.81763353572,45005.273986206434,45905.379465930564,46823.487055249178,47759.956796354163,48715.155932281246,49689.459050926875,50683.248231945414,51696.913196584326,52730.851460516016,53785.468489726336,54861.177859520867,55958.401416711284,267,37658.400000000001,{"$f":"OFFSET(B560,0,$C$51-Map!$T$13+1)","v":55958.401416711284},60]
[61,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X561,FALSE)","v":37960},38719.199999999997,39493.583999999995,40283.455679999999,41089.1247936,41910.907289472001,42749.125435261441,43604.107943966672,44476.190102846005,45365.713904902928,46273.028183000984,47198.488746661002,48142.458521594221,49105.307692026108,50087.413845866635,51089.162122783971,52110.945365239655,53153.164272544447,54216.227557995335,55300.552109155244,56406.563151338349,57534.69441436512,268,38719.199999999997,{"$f":"OFFSET(B561,0,$C$51-Map!$T$13+1)","v":57534.69441436512},61]
[62,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X562,FALSE)","v":38480},39249.599999999999,40034.591999999997,40835.283839999996,41651.9895168,42485.029307135999,43334.729893278723,44201.424491144302,45085.452980967188,45987.162040586532,46906.905281398263,47845.043387026228,48801.94425476675,49777.983139862088,50773.542802659329,51789.013658712516,52824.793931886765,53881.289810524504,54958.915606734998,56058.093918869701,57179.255797247097,58322.840913192042,269,39249.599999999999,{"$f":"OFFSET(B562,0,$C$51-Map!$T$13+1)","v":58322.840913192042},62]
[63,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X563,FALSE)","v":39000},39780,40575.599999999999,41387.112000000001,42214.854240000001,43059.151324800005,43920.334351296005,44798.741038321925,45694.715859088363,46608.610176270129,47540.782379795535,48491.598027391447,49461.429987939278,50450.658587698068,51459.671759452031,52488.865194641076,53538.642498533896,54609.415348504575,55701.603655474668,56815.635728584159,57951.948443155845,59110.987412018963,270,39780,{"$f":"OFFSET(B563,0,$C$51-Map!$T$13+1)","v":59110.987412018963},63]
[64,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X564,FALSE)","v":40040},40840.800000000003,41657.616000000002,42490.768320000003,43340.583686400001,44207.395360128001,45091.543267330562,45993.374132677178,46913.24161533072,47851.506447637337,48808.536576590086,49784.707308121891,50780.401454284329,51796.009483370013,52831.929673037412,53888.568266498158,54966.339631828123,56065.666424464689,57186.979752953986,58330.719348013066,59497.333734973327,60687.280409672792,271,40840.800000000003,{"$f":"OFFSET(B564,0,$C$51-Map!$T$13+1)","v":60687.280409672792},64]
[65,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X565,FALSE)","v":40560},41371.199999999997,42198.623999999996,43042.59648,43903.448409600001,44781.517377791999,45677.147725347837,46590.690679854793,47522.504493451888,48472.954583320927,49442.413674987343,50431.261948487088,51439.887187456829,52468.684931205964,53518.058629830084,54588.419802426688,55680.188198475225,56793.791962444731,57929.667801693628,59088.261157727502,60270.026380882053,61475.426908499692,272,41371.199999999997,{"$f":"OFFSET(B565,0,$C$51-Map!$T$13+1)","v":61475.426908499692},65]
[66,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X566,FALSE)","v":41600},42432,43280.639999999999,44146.252800000002,45029.177856000002,45929.761413120003,46848.356641382401,47785.323774210046,48741.030249694246,49715.850854688135,50710.167871781901,51724.371229217541,52758.858653801894,53814.035826877931,54890.316543415487,55988.122874283799,57107.885331769474,58250.043038404867,59415.043899172968,60603.344777156432,61815.411672699563,63051.719906153558,273,42432,{"$f":"OFFSET(B566,0,$C$51-Map!$T$13+1)","v":63051.719906153558},66]
[67,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X567,FALSE)","v":42120},42962.400000000001,43821.648000000001,44698.080959999999,45592.042579200002,46503.883430784001,47433.961099399683,48382.640321387677,49350.293127815428,50337.298990371739,51344.044970179173,52370.925869582759,53418.344386974415,54486.711274713904,55576.445500208181,56687.974410212344,57821.733898416591,58978.168576384924,60157.731947912624,61360.886586870874,62588.10431860829,63839.866404980457,274,42962.400000000001,{"$f":"OFFSET(B567,0,$C$51-Map!$T$13+1)","v":63839.866404980457},67]
[68,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X568,FALSE)","v":43160},44023.200000000004,44903.664000000004,45801.737280000008,46717.77202560001,47652.127466112011,48605.170015434254,49577.273415742937,50568.818884057793,51580.195261738947,52611.799166973724,53664.035150313197,54737.315853319458,55832.062170385849,56948.70341379357,58087.677482069441,59249.431031710832,60434.419652345052,61643.108045391957,62875.970206299797,64133.489610425793,65416.159402634308,275,44023.200000000004,{"$f":"OFFSET(B568,0,$C$51-Map!$T$13+1)","v":65416.159402634308},68]
[69,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X569,FALSE)","v":43680},44553.599999999999,45444.671999999999,46353.565439999998,47280.636748799996,48226.249483775995,49190.774473451514,50174.589962920545,51178.081762178954,52201.643397422537,53245.676265370988,54310.589790678408,55396.80158649198,56504.737618221821,57634.832370586257,58787.529017997986,59963.279598357949,61162.545190325109,62385.796094131612,63633.512016014247,64906.182256334534,66204.305901461223,276,44553.599999999999,{"$f":"OFFSET(B569,0,$C$51-Map!$T$13+1)","v":66204.305901461223},69]
[70,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X570,FALSE)","v":44720},45614.400000000001,46526.688000000002,47457.22176,48406.366195200004,49374.493519104006,50361.983389486086,51369.223057275805,52396.607518421326,53444.539668789752,54513.430462165546,55603.699071408861,56715.773052837038,57850.088513893781,59007.09028417166,60187.232089855097,61390.976731652197,62618.796266285244,63871.172191610953,65148.595635443176,66451.567548152045,67780.598899115081,277,45614.400000000001,{"$f":"OFFSET(B570,0,$C$51-Map!$T$13+1)","v":67780.598899115081},70]
[71,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X571,FALSE)","v":45760},46675.200000000004,47608.704000000005,48560.87808000001,49532.095641600012,50522.737554432009,51533.19230552065,52563.856151631066,53615.133274663691,54687.435940156967,55781.184658960105,56896.808352139305,58034.744519182095,59195.439409565741,60379.348197757055,61586.935161712201,62818.673864946446,64075.047342245372,65356.548289090279,66663.679254872084,67996.952839969526,69356.891896768924,278,46675.200000000004,{"$f":"OFFSET(B571,0,$C$51-Map!$T$13+1)","v":69356.891896768924},71]
[72,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X572,FALSE)","v":46280},47205.599999999999,48149.712,49112.70624,50094.960364799997,51096.859572096,52118.796763537925,53161.172698808681,54224.396152784859,55308.884075840557,56415.061757357369,57543.362992504517,58694.23025235461,59868.114857401706,61065.477154549742,62286.786697640739,63532.522431593556,64803.172880225429,66099.236337829934,67421.221064586527,68769.645485878253,70145.038395595824,279,47205.599999999999,{"$f":"OFFSET(B572,0,$C$51-Map!$T$13+1)","v":70145.038395595824},72]
[73,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X573,FALSE)","v":47320},48266.400000000001,49231.728000000003,50216.362560000001,51220.689811200005,52245.103607424004,53290.005679572481,54355.805793163934,55442.921909027216,56551.780347207765,57682.81595415192,58836.472273234962,60013.20171869966,61213.465753073651,62437.735068135124,63686.489769497828,64960.219564887782,66259.423956185536,67584.612435309245,68936.304684015427,70315.030777695734,71721.331393249653,280,48266.400000000001,{"$f":"OFFSET(B573,0,$C$51-Map!$T$13+1)","v":71721.331393249653},73]
[74,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X574,FALSE)","v":48360},49327.200000000004,50313.744000000006,51320.018880000011,52346.419257600013,53393.347642752015,54461.214595607053,55550.438887519194,56661.447665269581,57794.676618574973,58950.570150946471,60129.5815539654,61332.17318504471,62558.816648745604,63809.992981720519,65086.192841354932,{"$f":"Q574*(1+R$409)+Q$550*(-(50-$A574)*(R$410/40))","v":66387.916698182031},67715.675032145678,69069.9885327886,70451.388303444372,71860.41606951326,73297.624390903526,281,{"$f":"C574","v":49327.200000000004},{"$f":"OFFSET(B574,0,$C$51-Map!$T$13+1)","v":73297.624390903526},{"$f":"A574","v":74}]
[{"$f":"A484","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X575,FALSE)","v":49400},{"$f":"B575*(1+C$409)+B$550*(-(50-$A575)*(C$410/40))","v":50388},51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355,282,50388,{"$f":"OFFSET(B575,0,$C$51-Map!$T$13+1)","v":74873.917388557355},75]
[76,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X576,FALSE)","v":50440},51448.800000000003,52477.776000000005,53527.331520000007,54597.878150400007,55689.835713408007,56803.632427676166,57939.705076229693,59098.499177754289,60280.469161309375,61486.078544535565,62715.800115426275,63970.116117734804,65249.518440089501,66554.508808891289,67885.598985069111,69243.310964770499,70628.177184065906,72040.740727747223,73481.555542302172,74951.186653148223,76450.210386211184,{"$f":"X575+1","v":283},51448.800000000003,{"$f":"OFFSET(B576,0,$C$51-Map!$T$13+1)","v":76450.210386211184},76]
[77,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X577,FALSE)","v":51480},52509.599999999999,53559.792000000001,54630.987840000002,55723.6075968,56838.079748736003,57974.841343710723,59134.338170584939,60317.024933996639,61523.365432676575,62753.832741330109,64008.909396156712,65289.087584079847,66594.869335761439,67926.766722476663,69285.302056926201,70671.008098064733,72084.428260026034,73526.116825226549,74996.639161731087,76496.571944965704,78026.503383865027,284,52509.599999999999,{"$f":"OFFSET(B577,0,$C$51-Map!$T$13+1)","v":78026.503383865027},77]
[78,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X578,FALSE)","v":52520},53570.400000000001,54641.808000000005,55734.644160000003,56849.337043200001,57986.323784063999,59146.05025974528,60328.971264940184,61535.55069023899,62766.261704043769,64021.586938124645,65302.018676887135,66608.059050424883,67940.220231433384,69299.024636062051,70685.00512878329,72098.705231358952,73540.679335986133,75011.49292270586,76511.722781159973,78041.957236783172,79602.796381518841,285,53570.400000000001,{"$f":"OFFSET(B578,0,$C$51-Map!$T$13+1)","v":79602.796381518841},78]
[79,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X579,FALSE)","v":53560},54631.200000000004,55723.824000000008,56838.300480000005,57975.066489600009,59134.56781939201,60317.259175779851,61523.604359295452,62754.076446481362,64009.157975410992,65289.34113491921,66595.127957617602,67927.030516769955,69285.571127105359,70671.282549647469,72084.708200640423,73526.40236465323,74996.93041194629,76496.869020185215,78026.806400588917,79587.342528600697,81179.089379172714,286,54631.200000000004,{"$f":"OFFSET(B579,0,$C$51-Map!$T$13+1)","v":81179.089379172714},79]
[80,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X580,FALSE)","v":55120},56222.400000000001,57346.848000000005,58493.784960000005,59663.660659200003,60856.933872384005,62074.072549831682,63315.554000828321,64581.865080844887,65873.502382461782,67190.972430111025,68534.791878713251,69905.48771628752,71303.597470613269,72729.66942002553,74184.262808426036,75667.948064594559,77181.307025886446,78724.933166404182,80299.431829732261,81905.420466326905,83543.528875653443,287,56222.400000000001,{"$f":"OFFSET(B580,0,$C$51-Map!$T$13+1)","v":83543.528875653443},80]
[81,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X581,FALSE)","v":56160},57283.200000000004,58428.864000000009,59597.441280000006,60789.39010560001,62005.177907712008,63245.281465866246,64510.187095183574,65800.390837087252,67116.398653829005,68458.726626905584,69827.901159443703,71224.459182632578,72648.948366285229,74101.927333610933,75583.965880283155,77095.645197888822,78637.558101846604,80210.309263883537,81814.515449161205,83450.80575814443,85119.821873307315,288,57283.200000000004,{"$f":"OFFSET(B581,0,$C$51-Map!$T$13+1)","v":85119.821873307315},81]
[82,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X582,FALSE)","v":57720},58874.400000000001,60051.887999999999,61252.925759999998,62477.984275199997,63727.543960703995,65002.094839918078,66302.136736716435,67628.179471450771,68980.743060879788,70360.357922097392,71767.565080539338,73202.916382150128,74666.974709793125,76160.314203988994,77683.520488068782,79237.190897830165,80821.934715786774,82438.373410102504,84087.140878304563,85768.883695870652,87484.261369788073,289,58874.400000000001,{"$f":"OFFSET(B582,0,$C$51-Map!$T$13+1)","v":87484.261369788073},82]
[83,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X583,FALSE)","v":58760},59935.200000000004,61133.904000000002,62356.58208,63603.713721600005,64875.787996032006,66173.303755952642,67496.769831071695,68846.705227693135,70223.639332246996,71628.112118891935,73060.674361269776,74521.887848495171,76012.32560546507,77532.572117574367,79083.223559925857,80664.88803112437,82278.185791746859,83923.749507581801,85602.224497733434,87314.268987688105,89060.554367441873,290,59935.200000000004,{"$f":"OFFSET(B583,0,$C$51-Map!$T$13+1)","v":89060.554367441873},83]
[84,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X584,FALSE)","v":60320},61526.400000000001,62756.928,64012.066559999999,65292.307891199998,66598.154049024,67930.117130004481,69288.719472604571,70674.493862056668,72087.983739297808,73529.743414083772,75000.338282365454,76500.345048012765,78030.351948973024,79590.958987952486,81182.778167711542,82806.433731065772,84462.562405687087,86151.813653800826,87874.84992687685,89632.346925414386,91424.993863922675,291,61526.400000000001,{"$f":"OFFSET(B584,0,$C$51-Map!$T$13+1)","v":91424.993863922675},84]
[85,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X585,FALSE)","v":62400},63648,64920.959999999999,66219.379199999996,67543.766783999992,68894.642119679993,70272.534962073594,71677.985661315062,73111.545374541369,74573.776282032195,76065.251807672845,77586.5568438263,79138.287980702822,80721.053740316886,82335.47481512322,83982.184311425692,85661.827997654211,87375.0645576073,89122.565848759448,90905.017165734636,92723.117509049334,94577.579859230318,292,63648,{"$f":"OFFSET(B585,0,$C$51-Map!$T$13+1)","v":94577.579859230318},85]
[86,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X586,FALSE)","v":63960},65239.200000000004,66543.984000000011,67874.863680000009,69232.360953600015,70617.008172672024,72029.348336125462,73469.935302847967,74939.334008904931,76438.120689083036,77966.883102864696,79526.220764921993,81116.74518022043,82739.08008382484,84393.861685501339,86081.738919211362,87803.373697595598,89559.441171547514,91350.629994978473,93177.642594878038,95041.1954467756,96942.01935571112,293,65239.200000000004,{"$f":"OFFSET(B586,0,$C$51-Map!$T$13+1)","v":96942.01935571112},86]
[87,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X587,FALSE)","v":66040},67360.800000000003,68708.016000000003,70082.176319999999,71483.819846400002,72913.496243328002,74371.766168194561,75859.201491558459,77376.385521389631,78923.913231817423,80502.391496453769,82112.439326382839,83754.688112910502,85429.781875168715,87138.377512672087,88881.145062925527,90658.767964184037,92471.943323467713,94321.382189937067,96207.80983373581,98131.966030410535,100094.60535101875,294,67360.800000000003,{"$f":"OFFSET(B587,0,$C$51-Map!$T$13+1)","v":100094.60535101875},87]
[88,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X588,FALSE)","v":68120},69482.399999999994,70872.047999999995,72289.488960000002,73735.278739200003,75209.984313984009,76714.184000263689,78248.467680268965,79813.437033874347,81409.70577455184,83037.899890042871,84698.657887843729,86392.631045600603,88120.48366651262,89882.893339842878,91680.551206639735,93514.162230772534,95384.445475387984,97292.134384895748,99237.977072593669,101222.73661404554,103247.19134632645,295,69482.399999999994,{"$f":"OFFSET(B588,0,$C$51-Map!$T$13+1)","v":103247.19134632645},88]
[89,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X589,FALSE)","v":69680},71073.600000000006,72495.072,73944.973440000002,75423.872908799996,76932.350366975996,78470.997374315513,80040.417321801826,81641.225668237865,83274.050181602623,84939.531185234679,86638.321808939378,88371.088245118168,90138.510010020531,91941.280210220939,93780.105814425362,95655.707930713877,97568.822089328154,99520.198531114715,101510.60250173701,103540.81455177175,105611.63084280719,296,71073.600000000006,{"$f":"OFFSET(B589,0,$C$51-Map!$T$13+1)","v":105611.63084280719},89]
[90,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X590,FALSE)","v":72280},73725.600000000006,75200.112000000008,76704.11424000001,78238.196524800005,79802.960455296008,81399.019664401931,83027.000057689977,84687.540058843777,86381.290860020657,88108.916677221074,89871.095010765493,91668.516910980805,93501.887249200416,95371.924994184432,97279.363494068122,{"$f":"Q590*(1+R$409)+Q$550*(-(50-$A590)*(R$410/40))","v":99224.950763949484},101209.44977922848,103233.63877481305,105298.31155030931,107404.2777813155,109552.36333694181,297,73725.600000000006,{"$f":"OFFSET(B590,0,$C$51-Map!$T$13+1)","v":109552.36333694181},90]
[]
[]
["Households Over 75"]
[2010,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,187,FALSE)","v":0}]
[2015,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,188,FALSE)","v":0}]
[2020,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,189,FALSE)","v":0}]
[2025,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,190,FALSE)","v":0}]
[2030,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,191,FALSE)","v":0}]

{"sheet":"Tool Schematic","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Map","index":5,"n_rows":90,"n_cols":29,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,21,1,32]]}
[]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area Selection Screen"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"             3.  PRESS SET AREA",null,null,null,null," "]
[1,null,null,null,null,null,null,null,null,null,"AberdeenCity","Aberdeen City",{"$f":"IF($A$2=A7,TRUE,FALSE)","v":true},null,"        1. SELECT AREA"]
[{"$f":"A7+1","v":2},null,null,null,null,null,null,null,null,null,"Aberdeenshire","Aberdeenshire",{"$f":"IF($A$2=A8,TRUE,FALSE)","v":false}]
[{"$f":"A8+1","v":3},null,null,null,null,null,null,null,null,null,"Angus","Angus",false]
[4,null,null,null,null,null,null,null,null,null,"ArgyllBute","Argyll & Bute",false]
[5,null,null,null,null,null,null,null,null,null,"Clackmannanshire","Clackmannanshire",false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructions",{"$f":"O12","v":"2-Aberdeen City Council-Aberdeen HMA"}]
[6,null,null,null,null,null,null,null,null,null,"DumfriesGalloway","Dumfries & Galloway",false,null,"2-Aberdeen City Council-Aberdeen HMA",null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(O12<>\"\",CONCATENATE(\"S\",Z12),\"Blank\")","v":"S1"},"All",{"$f":"O13","v":0}]
[7,null,null,null,null,null,null,null,null,null,"DundeeCity","Dundee City",false,null,null,null,null,null,"2.  ENTER START YEAR",2018,null,null,null,null,null,{"$f":"Z12+1","v":2},{"$f":"IF(O13<>\"\",CONCATENATE(\"S\",Z13),\"Blank\")","v":"Blank"},{"$f":"O12","v":"2-Aberdeen City Council-Aberdeen HMA"},{"$f":"O14","v":0}]
[8,null,null,null,null,null,null,null,null,null,"EastAyrshire","East Ayrshire",false,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z13+1","v":3},"Blank",{"$f":"O13","v":0},{"$f":"O15","v":0}]
[9,null,null,null,null,null,null,null,null,null,"EastDunbartonshire","East Dunbartonshire",false,null,null,null,null,null,null,null,null,null,null,null,null,4,"Blank",0,0]
[10,null,null,null,null,null,null,null,null,null,"EastLothian","East Lothian",false,null,null,null,null,null,null,null,null,null,null,null,null,5,"Blank",0,0]
[11,null,null,null,null,null,null,null,null,null,"EastRenfrewshire","East Renfrewshire",false,null,null,null,null,null,null,null,null,null,null,null,null,6,"Blank",0,0]
[12,null,null,null,null,null,null,null,null,null,"Edinburgh","Edinburgh City",false,null,null,null,null,null,null,null,null,null,null,null,null,7,"Blank",0,0]
[13,null,null,null,null,null,null,null,null,null,"EileanSiar","Eilean Siar",false,null,null,null,null,null,null,null,null,null,null,null,null,8,"Blank",0,0]
[14,null,null,null,null,null,null,null,null,null,"Falkirk","Falkirk",false,null,null,null,null,null,null,null,null,null,null,null,null,9,"Blank",0,0]
[15,null,null,null,null,null,null,null,null,null,"Fife","Fife",false,null,null,null,null,null,null,null,null,null,null,null,null,10,"Blank",0,0]
[16,null,null,null,null,null,null,null,null,null,"GlasgowCity","Glasgow City",false,null,null,null,null,null,null,null,null,null,null,null,null,11,"Blank",0,0]
[17,null,null,null,null,null,null,null,null,null,"Highland","Highland",false,null,null,null,null,null,null,null,null,null,null,null,null,12,"Blank",0,0]
[18,null,null,null,null,null,null,null,null,null,"Inverclyde","Inverclyde",false,null,null,null,null,null,null,null,null,null,null,null,null,13,"Blank",0,0]
[19,null,null,null,null,null,null,null,null,null,"Midlothian","Midlothian",false,null,null,null,null,null,null,null,null,null,null,null,null,14,"Blank",0,0]
[20,null,null,null,null,null,null,null,null,null,"Moray","Moray",false,null,null,null,null,null,null,null,null,null,null,null,null,15,"Blank",0,0]
[21,null,null,null,null,null,null,null,null,null,"NorthAyrshire","North Ayrshire",false,null,null,null,null,null,null,null,null,null,null,null,null,16,"Blank",0,0]
[22,null,null,null,null,null,null,null,null,null,"NorthLanarkshire","North Lanarkshire",false,null,null,null,null,null,null,null,null,null,null,null,null,17,"Blank",0,0]
[23,null,null,null,null,null,null,null,null,null,"OrkneyIslands","Orkney Islands",false,null,null,null,null,null,null,null,null,null,null,null,null,18,"Blank",0,0]
[24,null,null,null,null,null,null,null,null,null,"PerthKinross","Perth & Kinross",false,null,null,null,null,null,null,null,null,null,null,null,null,19,"Blank",0,0]
[25,null,null,null,null,null,null,null,null,null,"Renfrewshire","Renfrewshire",false,null,null,null,null,null,null,null,null,null,null,null,null,20,"Blank",0,0]
[26,null,null,null,null,null,null,null,null,null,"ScottishBorders","Scottish Borders",false,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"IF(O32<>\"\",CONCATENATE(\"S\",Z32),\"Blank\")","v":"Blank"}]
[27,null,null,null,null,null,null,null,null,null,"ShetlandIslands","Shetland Islands",false,null,null,null,null,null,null,null,null,null,null,null,null,22,"Blank"]
[28,null,null,null,null,null,null,null,null,null,"SouthAyrshire","South Ayrshire",false,null,null,null,null,null,null,null,null,null,null,null,null,23,"Blank"]
[29,null,null,null,null,null,null,null,null,null,"SouthLanarkshire","South Lanarkshire",false,null,null,null,null,null,null,null,null,null,null,null,null,24,"Blank"]
[30,null,null,null,null,null,null,null,null,null,"Stirling","Stirling",false,null,null,null,null,null,null,null,null,null,null,null,null,25,"Blank"]
[31,null,null,null,null,null,null,null,null,null,"WestDunbartonshire","West Dunbartonshire",false,null,null,null,null,null,null,null,null,null,null,null,null,26,"Blank"]
[32,null,null,null,null,null,null,null,null,null,"WestLothian","West Lothian",false,null,null,null,null,null,null,null,null,null,null,null,null,27,"Blank"]
[33,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,28,"Blank"]
[34,null,null,null,null,null,null,null,null,null,"Aberdeen/Shire","Aberdeen/Shire",false,null,null,null,null,null,null,null,null,null,null,null,null,29,"Blank"]
[35,null,null,null,null,null,null,null,null,null,"GCV","GCV",false,null,null,null,null,null,null,null,null,null,null,null,null,30,"Blank"]
[36,null,null,null,null,null,null,null,null,null,"SESPlan LA","SESPlan LA",false,null,null,null,null,null,null,null,null,null,null,null,null,31,"Blank"]
[37,null,null,null,null,null,null,null,null,null,"SESPlan HMA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Blank"]
[{"$f":"A43+1","v":38},null,null,null,null,null,null,null,null,null,"TayPlan","TayPlan",{"$f":"IF($A$2=A44,TRUE,FALSE)","v":false}]
[39]
[{"$f":"A45+1","v":40},null,null,null,null,null,null,null,null,null,"Cairngorms","Cairngorms NP",{"$f":"IF($A$2=A46,TRUE,FALSE)","v":false}]
[41,null,null,null,null,null,null,null,null,null,"Loch Lomond & Trossachs NP","Loch Lomond & Trossachs NP",false]
[42,null,null,null,null,null,null,null,null,null,"Loch Lomond & Trossachs NP","Loch Lomond & Trossachs NP",{"$f":"IF($A$2=A48,TRUE,FALSE)","v":false}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"GreaterDundee","Greater Dundee",{"$f":"IF($A$2=A46,TRUE,FALSE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,"SESPlan HMA",{"$f":"IF($A$2=A44,TRUE,FALSE)","v":false}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[false]
[false]

{"sheet":"MapCheck","index":6,"n_rows":63,"n_cols":37,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[null,null,"Link To Map Sheet",null,null,"HMA Area Which Get Returned to Map Sheet "]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,{"$f":"O2+1","v":11},12,13,14,15,16,{"$f":"U2+1","v":17},18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ2+1","v":32}]
[null,null,{"$f":"Map!L7","v":"Aberdeen City"},{"$f":"Map!K7","v":"AberdeenCity"},{"$f":"Map!M7","v":true},"2-Aberdeen City Council-Aberdeen HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L8","v":"Aberdeenshire"},{"$f":"Map!K8","v":"Aberdeenshire"},{"$f":"Map!M8","v":false},"2-Aberdeenshire Council-Aberdeen HMA","2-Aberdeenshire Council-Rural HMA ",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L9","v":"Angus"},{"$f":"Map!K9","v":"Angus"},{"$f":"Map!M9","v":false},"2-Angus Council-East Angus HMA","2-Angus Council-Greater Dundee HMA","2-Angus Council-North Angus HMA","2-Angus Council-West Angus HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L10","v":"Argyll & Bute"},{"$f":"Map!K10","v":"ArgyllBute"},{"$f":"Map!M10","v":false},"2-Argyll & Bute Council-Bute HMA","2-Argyll & Bute Council-Coll & Tiree HMA","2-Argyll & Bute Council-Cowal HMA","2-Argyll & Bute Council-Helensburgh & Lomond  HMA","2-Argyll & Bute Council-Islay, Jura & Colonsay HMA","2-Argyll & Bute Council-Kintyre HMA","2-Argyll & Bute Council-Lorn & Inner Isles HMA","2-Argyll & Bute Council-Mid Argyll HMA","2-Argyll & Bute Council-Mull & Iona HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L11","v":"Clackmannanshire"},{"$f":"Map!K11","v":"Clackmannanshire"},{"$f":"Map!M11","v":false},"2-Clackmannanshire Council-Alloa HMA","2-Clackmannanshire Council-Dollar HMA","2-Clackmannanshire Council-Hillsfoot HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L12","v":"Dumfries & Galloway"},{"$f":"Map!K12","v":"DumfriesGalloway"},{"$f":"Map!M12","v":false},"2-Dumfries & Galloway Council-Annan HMA","2-Dumfries & Galloway Council-Dumfries HMA","2-Dumfries & Galloway Council-Eskdale HMA","2-Dumfries & Galloway Council-Mid Galloway HMA","2-Dumfries & Galloway Council-Stewarty HMA","2-Dumfries & Galloway Council-Stranraer HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L13","v":"Dundee City"},{"$f":"Map!K13","v":"DundeeCity"},{"$f":"Map!M13","v":false},"2-Dundee City HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L14","v":"East Ayrshire"},{"$f":"Map!K14","v":"EastAyrshire"},{"$f":"Map!M14","v":false},"2-East Ayrshire Council -Cummnock HMA","2-East Ayrshire Council -Doon Valley HMA","2-East Ayrshire Council -Kilmarnock & Loudoun HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L15","v":"East Dunbartonshire"},{"$f":"Map!K15","v":"EastDunbartonshire"},{"$f":"Map!M15","v":false},"2-East Dunbartonshire Council-East Dunbartonshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L16","v":"East Lothian"},{"$f":"Map!K16","v":"EastLothian"},{"$f":"Map!M16","v":false},"ELC01","ELC02","ELC03",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L17","v":"East Renfrewshire"},{"$f":"Map!K17","v":"EastRenfrewshire"},{"$f":"Map!M17","v":false},"2-East Renfrewshire Council-East Renfrewshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L18","v":"Edinburgh City"},{"$f":"Map!K18","v":"Edinburgh"},{"$f":"Map!M18","v":false},"CEC",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L19","v":"Eilean Siar"},{"$f":"Map!K19","v":"EileanSiar"},{"$f":"Map!M19","v":false},"2-Eilean Siar Council-Rural HMA","2-Eilean Siar Council-Stornoway HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L20","v":"Falkirk"},{"$f":"Map!K20","v":"Falkirk"},{"$f":"Map!M20","v":false},"Polmont & Rural South","Falkirk HMA","Denny & Bonnybridge","Bo'ness","Grangemouth","Stenhousemuir Larbert & Rural North",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L21","v":"Fife"},{"$f":"Map!K21","v":"Fife"},{"$f":"Map!M21","v":false},"FC01","FC02","2-Fife Council North-Cupar & North West Fife HMA","2-Fife Council North-St Andrews and North East Fife HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L22","v":"Glasgow City"},{"$f":"Map!K22","v":"GlasgowCity"},{"$f":"Map!M22","v":false},"2-Glasgow City Council-Glasgow City Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L23","v":"Highland"},{"$f":"Map!K23","v":"Highland"},{"$f":"Map!M23","v":false},"2-Highland Council-Badenoch & Strathspey HMA","2-Highland Council-Caithness HMA","2-Highland Council-East Ross HMA","2-Highland Council-Inverness HMA","2-Highland Council-Lochaber HMA","2-Highland Council-Mid Ross HMA","2-Highland Council-Nairn HMA","2-Highland Council-Skye & Lochalsh HMA","2-Highland Council-Sutherland HMA","2-Highland Council-West Ross HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L24","v":"Inverclyde"},{"$f":"Map!K24","v":"Inverclyde"},{"$f":"Map!M24","v":false},"2-Inverclyde Council-Inverclyde Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L25","v":"Midlothian"},{"$f":"Map!K25","v":"Midlothian"},{"$f":"Map!M25","v":false},"MC01","MC02","MC03",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L26","v":"Moray"},{"$f":"Map!K26","v":"Moray"},{"$f":"Map!M26","v":false},"2-Moray Council-Buckie HMA","2-Moray Council-Cairngorms National Park HMA","2-Moray Council-Elgin HMA","2-Moray Council-Forres HMA","2-Moray Council-Keith HMA","2-Moray Council-Speyside HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L27","v":"North Ayrshire"},{"$f":"Map!K27","v":"NorthAyrshire"},{"$f":"Map!M27","v":false},"2-North Ayrshire Council-Arran HMA","2-North Ayrshire Council-Garnock Valley HMA","2-North Ayrshire Council-Irvine/  Kilwinning HMA","2-North Ayrshire Council-North Coast HMA","2-North Ayrshire Council-Three Towns HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L28","v":"North Lanarkshire"},{"$f":"Map!K28","v":"NorthLanarkshire"},{"$f":"Map!M28","v":false},"2-North Lanarkshire Council -North Lanarkshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L29","v":"Orkney Islands"},{"$f":"Map!K29","v":"OrkneyIslands"},{"$f":"Map!M29","v":false},"Kirkwall","Stromness Parish","West Mainland","East Mainland","Isles",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L30","v":"Perth & Kinross"},{"$f":"Map!K30","v":"PerthKinross"},{"$f":"Map!M30","v":false},"2-Perth & Kinross Council -Strathearn HMA","2-Perth & Kinross Council -Strathmore & Glens HMA","2-Perth & Kinross Council-Greater Dundee HMA","2-Perth & Kinross Council-Greater Perth HMA","2-Perth & Kinross Council-Highland Perthshire HMA","2-Perth & Kinross Council-Kinross HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L31","v":"Renfrewshire"},{"$f":"Map!K31","v":"Renfrewshire"},{"$f":"Map!M31","v":false},"2-Renfrewshire Council-Renfrewshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L32","v":"Scottish Borders"},{"$f":"Map!K32","v":"ScottishBorders"},{"$f":"Map!M32","v":false},"SBC01","SBC02","SBC03","SBC04",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L33","v":"Shetland Islands"},{"$f":"Map!K33","v":"ShetlandIslands"},{"$f":"Map!M33","v":false},"2-Shetland Council-Central Mainland HMA","2-Shetland Council-Lerwick & Bressay  HMA","2-Shetland Council-North Isles, Whalsay & Skerries  HMA","2-Shetland Council-North Mainland  HMA","2-Shetland Council-South Mainland  HMA","2-Shetland Council-West Mainland HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L34","v":"South Ayrshire"},{"$f":"Map!K34","v":"SouthAyrshire"},{"$f":"Map!M34","v":false},"2-South Ayrshire Council-Ayr HMA","2-South Ayrshire Council-Girvan & South Carrick HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L35","v":"South Lanarkshire"},{"$f":"Map!K35","v":"SouthLanarkshire"},{"$f":"Map!M35","v":false},"2-South Lanarkshire Council-South Lanarkshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L36","v":"Stirling"},{"$f":"Map!K36","v":"Stirling"},{"$f":"Map!M36","v":false},"2-Stirling Council-National Park HMA","2-Stirling Council-Stirling Core HMA","2-Stirling Council-Stirling Rural HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L37","v":"West Dunbartonshire"},{"$f":"Map!K37","v":"WestDunbartonshire"},{"$f":"Map!M37","v":false},"2-West Dunbartonshire Council-West Dunbartonshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L38","v":"West Lothian"},{"$f":"Map!K38","v":"WestLothian"},{"$f":"Map!M38","v":false},"WLC01","WLC02","WLC03",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L39","v":0},{"$f":"Map!K39","v":0},{"$f":"Map!M39","v":false},"AberdeenCity","Aberdeenshire","Angus","ArgyllBute","Clackmannanshire","DumfriesGalloway","DundeeCity","EastAyrshire","EastDunbartonshire","EastLothian","EastRenfrewshire","Edinburgh","EileanSiar","Falkirk","Fife","GlasgowCity","Highland","Inverclyde","Midlothian","Moray","NorthAyrshire","NorthLanarkshire","OrkneyIslands","PerthKinross","Renfrewshire","ScottishBorders","ShetlandIslands","SouthAyrshire","SouthLanarkshire","Stirling","WestDunbartonshire","WestLothian"]
[null,null,{"$f":"Map!L40","v":"Aberdeen/Shire"},{"$f":"Map!K40","v":"Aberdeen/Shire"},{"$f":"Map!M40","v":false},"2-Aberdeen City Council-Aberdeen HMA","2-Aberdeenshire Council-Aberdeen HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L41","v":"GCV"},{"$f":"Map!K41","v":"GCV"},{"$f":"Map!M41","v":false},"1-Glasgow & the Clyde Valley SDPA-East Dunbartonshire Council HMA","1-Glasgow & the Clyde Valley SDPA-East Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Glasgow City Council HMA","1-Glasgow & the Clyde Valley SDPA-Inverclyde Council HMA","1-Glasgow & the Clyde Valley SDPA-North Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-South Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-West Dunbartonshire Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L42","v":"SESPlan LA"},{"$f":"Map!K42","v":"SESPlan LA"},{"$f":"Map!M42","v":false},"1-SESPlan SDPA-East Lothian Council HMA","1-SESPlan SDPA-Edinburgh City Council HMA","1-SESPlan SDPA-Mid and East Fife HMA","1-SESPlan SDPA-Midlothian Council HMA","1-SESPlan SDPA-Scottish Borders Council","1-SESPlan SDPA-West Lothian Council HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L43","v":0},{"$f":"Map!K43","v":"SESPlan HMA"},{"$f":"Map!M43","v":0},"ELC01","ELC02","ELC03","CEC","FC01","FC02","MC01","MC02","MC03","SBC01","SBC02","SBC03","SBC04","WLC01","WLC03",null,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L44","v":"TayPlan"},{"$f":"Map!K44","v":"TayPlan"},{"$f":"Map!M44","v":false},"1-TayPlan SDPA-Cupar & North West Fife HMA","1-TayPlan SDPA-East Angus HMA","1-TayPlan SDPA-Greater Dundee HMA","1-TayPlan SDPA-Greater Perth HMA","1-TayPlan SDPA-Highland Perthshire HMA","1-TayPlan SDPA-Kinross HMA","1-TayPlan SDPA-North Angus HMA","1-TayPlan SDPA-St Andrews and North East Fife HMA","1-TayPlan SDPA-Strathearn HMA","1-TayPlan SDPA-Strathmore & Glens HMA","1-TayPlan SDPA-West Angus HMA",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L45","v":0},{"$f":"Map!K45","v":0},{"$f":"Map!M45","v":0},"4-Dundee City Centre MAA Sub Area","4-Dundee City East MAA Sub Area","4-Dundee City North MAA Sub Area","4-Dundee City West MAA Sub Area","4-Greater Perth Sub Area","4-South Angus HMA Sub Area","4-St Andrews & North East Fife Sub Area",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L46","v":"Cairngorms NP"},{"$f":"Map!K46","v":"Cairngorms"},{"$f":"Map!M46","v":false},"5-CNP Aberdeenshire","5-CNP Highland","5-CNP Moray",false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,{"$f":"Map!L47","v":"Loch Lomond & Trossachs NP"},{"$f":"Map!K47","v":"Loch Lomond & Trossachs NP"},{"$f":"Map!M47","v":false},"5-LLTNP Argyll & Bute","5-LLTNP Stirling","5-LLTNP West Dunbartonshire",null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Scotland"]

{"sheet":"Results","index":7,"n_rows":394,"n_cols":59,"rows_kept":394,"cut":false,"hidden":false,"merged":[[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16],[1,17,2,17],[274,3,274,6],[274,7,274,10],[310,3,310,6],[310,7,310,10],[298,3,298,6],[298,7,298,10],[286,3,286,6],[286,7,286,10],[249,3,249,6],[249,7,249,10],[261,3,261,6],[261,7,261,10],[382,3,382,6],[382,7,382,10],[370,3,370,6],[370,7,370,10],[358,3,358,6],[358,7,358,10],[346,3,346,6],[346,7,346,10],[334,3,334,6],[334,7,334,10],[322,3,322,6],[322,7,322,10],[213,3,213,6],[213,7,213,10],[225,3,225,6],[225,7,225,10],[237,3,237,6],[237,7,237,10],[177,3,177,6],[177,7,177,10],[189,3,189,6],[189,7,189,10],[201,3,201,6],[201,7,201,10],[141,3,141,6],[141,7,141,10],[153,3,153,6],[153,7,153,10],[165,3,165,6],[165,7,165,10],[105,3,105,6],[105,7,105,10],[117,3,117,6],[117,7,117,10],[129,3,129,6],[129,7,129,10],[69,3,69,6],[69,7,69,10],[81,3,81,6],[81,7,81,10],[93,3,93,6],[93,7,93,10],[33,3,33,6],[33,7,33,10],[45,3,45,6],[45,7,45,10],[57,3,57,6],[57,7,57,10],[4,3,4,6],[4,7,4,10],[1,12,2,12],[21,3,21,6],[21,7,21,10]]}
[null,"RESULTS - Average new build needed, per year, by tenure ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 Years",3,{"$f":"Y1+2","v":5},{"$f":"C2","v":2018},{"$f":"AC1-1","v":2022},{"$f":"AA1+Z1","v":2023},{"$f":"AE1-1","v":2027},{"$f":"AC1+Z1","v":2028},{"$f":"AE1+Z1-1","v":2032},{"$f":"IF(Y1<4,AE1+Z1,0)","v":2033},{"$f":"IF(Y1<4,AG1+Z1-1,0)","v":2037},{"$f":"IF(Y1<3,AG1+Z1,0)","v":0},{"$f":"IF(Y1<3,AI1+Z1-1,0)","v":0},null,null,{"$f":"START_YEAR","v":2018},{"$f":"AM1+1","v":2019},{"$f":"AN1+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,"INPUT START YEAR",2018,null,null,null,null,null,null,null,null,null," RESULTS                                                                                        Average new build required per year.  To get a figure for five years, for example, multiply by five. ","       RESULTS                                                                                        Average new build required per year.  To get a figure for five years, for example, multiply by five. ","       RESULTS                                                                                        Average new build required per year.  To get a figure for five years, for example, multiply by five. ","       RESULTS                                                                                        Average new build required per year.  To get a figure for five years, for example, multiply by five. ","       RESULTS                                                                                        Average new build required per year.  To get a figure for five years, for example, multiply by five. ","       RESULTS                                                                                        Average new build required per year.  To get a figure for five years, for example, multiply by five. ",null,null,null,null,null,"4 Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d","e","f","g","h","i","j","k","l","m","n","o","p","q","r","s","t","u","v","w","x"]
[null,"CHOOSE TIME PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 Years"]
[null,null,null,"Core Tool Default Settings",null,null,null,"User Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7 Years"]
[null,null,null,{"$f":"IF($AA$1>0,CONCATENATE($AA$1,\" - \",$AB$1),\"\")","v":"2018 - 2022"},{"$f":"IF($AC$1>0,CONCATENATE($AC$1,\" - \",$AD$1),\"\")","v":"2023 - 2027"},{"$f":"IF($AE$1>0,CONCATENATE($AE$1,\" - \",$AF$1),\"\")","v":"2028 - 2032"},{"$f":"IF($AG$1>0,CONCATENATE($AG$1,\" - \",$AH$1),\"\")","v":"2033 - 2037"},{"$f":"IF($AA$1>0,CONCATENATE($AA$1,\" - \",$AB$1),\"\")","v":"2018 - 2022"},{"$f":"IF($AC$1>0,CONCATENATE($AC$1,\" - \",$AD$1),\"\")","v":"2023 - 2027"},{"$f":"IF($AE$1>0,CONCATENATE($AE$1,\" - \",$AF$1),\"\")","v":"2028 - 2032"},{"$f":"IF($AG$1>0,CONCATENATE($AG$1,\" - \",$AH$1),\"\")","v":"2033 - 2037"}]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W7,\":\",$AB$7,$W7)))","v":779.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W7,\":\",$AD$7,$W7)))","v":517.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W7,\":\",$AF$7,$W7)))","v":594.20000000000005},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W7,\":\",$AH$7,$W7))),\"\")","v":574},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y7,\":\",$AB$7,$Y7)))","v":779.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y7,\":\",$AD$7,$Y7)))","v":517.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y7,\":\",$AF$7,$Y7)))","v":594.20000000000005},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y7,\":\",$AH$7,$Y7))),\"\")","v":574},null,null,null,null,null,null,-1,null,null,null,null,10,"RawResultsCore",11,"RawResultsScenario",{"$f":"HLOOKUP(AA$1,$AM$1:$BG$2,2)","v":"d"},{"$f":"HLOOKUP(AB$1,$AM$1:$BG$2,2)","v":"h"},{"$f":"HLOOKUP(AC$1,$AM$1:$BG$2,2)","v":"i"},"m","n","r","s","w",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Total (Sum of Sub Areas)",779.4,517.4,594.20000000000005,574,779.4,517.4,594.20000000000005,574,null,null,null,null,null,null,null,null,null,null,null,40,null,41]
[null,"Top Level","Social rent",386.78599999999994,217.75399999999999,274.61799999999999,292.24599999999998,386.78599999999994,217.75399999999999,274.61799999999999,292.24599999999998,null,null,null,null,null,null,null,null,null,null,null,29,null,29]
[null,null,"Below Market",149.13600000000002,125.28399999999999,148.642,143.5,149.13600000000002,125.28399999999999,148.642,143.5,null,null,null,null,"Core vs Scenario Rounded",null,null,null,null,null,null,30,null,30]
[null,null,"PRS",107.82400000000003,78.393200000000007,78.323999999999998,63.673999999999999,107.82400000000003,78.393200000000007,78.323999999999998,63.673999999999999,null,null,null,null,null,null,null,null,null,null,null,31,null,31]
[null,null,"Buyers",135.654,95.968800000000002,92.616,74.58,135.654,95.968800000000002,92.616,74.58,null,null,null,{"$f":"D6","v":"2018 - 2022"},{"$f":"E6","v":"2023 - 2027"},{"$f":"F6","v":"2028 - 2032"},{"$f":"G6","v":"2033 - 2037"},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,32,null,32]
[null,"Summed","Social rent",386.78599999999994,217.75399999999999,274.61799999999999,292.24599999999998,386.78599999999994,217.75399999999999,274.61799999999999,292.24599999999998,null,null,{"$f":"C13","v":"Social rent"},{"$f":"IF(D13<H13,CONCATENATE(ROUND(D13,R7),\" - \",ROUND(H13,R7)),CONCATENATE(ROUND(H13,R7),\" - \",ROUND(D13,R7)))","v":"390 - 390"},{"$f":"IF(E13<I13,CONCATENATE(ROUND(E13,R7),\" - \",ROUND(I13,R7)),CONCATENATE(ROUND(I13,R7),\" - \",ROUND(E13,R7)))","v":"220 - 220"},{"$f":"IF(F13<J13,CONCATENATE(ROUND(F13,R7),\" - \",ROUND(J13,R7)),CONCATENATE(ROUND(J13,R7),\" - \",ROUND(F13,R7)))","v":"270 - 270"},{"$f":"IF(G13<K13,CONCATENATE(ROUND(G13,R7),\" - \",ROUND(K13,R7)),CONCATENATE(ROUND(K13,R7),\" - \",ROUND(G13,R7)))","v":"290 - 290"},null,null,null,null,59,null,59]
[null,null,"Below Market",149.13600000000002,125.28399999999999,148.642,143.5,149.13600000000002,125.28399999999999,148.642,143.5,null,null,{"$f":"C14","v":"Below Market"},{"$f":"IF(D14<H14,CONCATENATE(ROUND(D14,R7),\" - \",ROUND(H14,R7)),CONCATENATE(ROUND(H14,R7),\" - \",ROUND(D14,R7)))","v":"150 - 150"},{"$f":"IF(E14<I14,CONCATENATE(ROUND(E14,R7),\" - \",ROUND(I14,R7)),CONCATENATE(ROUND(I14,R7),\" - \",ROUND(E14,R7)))","v":"130 - 130"},{"$f":"IF(F14<J14,CONCATENATE(ROUND(F14,R7),\" - \",ROUND(J14,R7)),CONCATENATE(ROUND(J14,R7),\" - \",ROUND(F14,R7)))","v":"150 - 150"},{"$f":"IF(G14<K14,CONCATENATE(ROUND(G14,R7),\" - \",ROUND(K14,R7)),CONCATENATE(ROUND(K14,R7),\" - \",ROUND(G14,R7)))","v":"140 - 140"},null,null,null,null,60,null,60]
[null,null,"PRS",107.82400000000003,78.393200000000007,78.323999999999998,63.673999999999999,107.82400000000003,78.393200000000007,78.323999999999998,63.673999999999999,null,null,{"$f":"C15","v":"PRS"},{"$f":"IF(D15<H15,CONCATENATE(ROUND(D15,R7),\" - \",ROUND(H15,R7)),CONCATENATE(ROUND(H15,R7),\" - \",ROUND(D15,R7)))","v":"110 - 110"},{"$f":"IF(E15<I15,CONCATENATE(ROUND(E15,R7),\" - \",ROUND(I15,R7)),CONCATENATE(ROUND(I15,R7),\" - \",ROUND(E15,R7)))","v":"80 - 80"},{"$f":"IF(F15<J15,CONCATENATE(ROUND(F15,R7),\" - \",ROUND(J15,R7)),CONCATENATE(ROUND(J15,R7),\" - \",ROUND(F15,R7)))","v":"80 - 80"},{"$f":"IF(G15<K15,CONCATENATE(ROUND(G15,R7),\" - \",ROUND(K15,R7)),CONCATENATE(ROUND(K15,R7),\" - \",ROUND(G15,R7)))","v":"60 - 60"},null,null,null,null,61,null,61]
[null,null,"Buyers",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W16,\":\",$AB$7,$W16)))","v":135.654},95.968800000000002,92.616,74.58,135.654,95.968800000000002,92.616,74.58,null,null,{"$f":"C16","v":"Buyers"},{"$f":"IF(D16<H16,CONCATENATE(ROUND(D16,R7),\" - \",ROUND(H16,R7)),CONCATENATE(ROUND(H16,R7),\" - \",ROUND(D16,R7)))","v":"140 - 140"},{"$f":"IF(E16<I16,CONCATENATE(ROUND(E16,R7),\" - \",ROUND(I16,R7)),CONCATENATE(ROUND(I16,R7),\" - \",ROUND(E16,R7)))","v":"100 - 100"},{"$f":"IF(F16<J16,CONCATENATE(ROUND(F16,R7),\" - \",ROUND(J16,R7)),CONCATENATE(ROUND(J16,R7),\" - \",ROUND(F16,R7)))","v":"90 - 90"},{"$f":"IF(G16<K16,CONCATENATE(ROUND(G16,R7),\" - \",ROUND(K16,R7)),CONCATENATE(ROUND(K16,R7),\" - \",ROUND(G16,R7)))","v":"70 - 70"},null,null,null,null,62,null,62]
[null,"Constrained","Social rent",{"$f":"D13/D$8*D$7","v":386.78599999999994},{"$f":"E13/E$8*E$7","v":217.75399999999999},{"$f":"F13/F$8*F$7","v":274.61799999999999},{"$f":"IF(G$6<>\"\",G13/G$8*G$7,\"\")","v":292.24599999999998},{"$f":"H13/H$8*H$7","v":386.78599999999994},217.75399999999999,274.61799999999999,{"$f":"IF(K$6<>\"\",K13/K$8*K$7,\"\")","v":292.24599999999998}]
[null,null,"Below Market",{"$f":"D14/D$8*D$7","v":149.13600000000002},125.28399999999999,148.64200000000002,143.5,149.13600000000002,125.28399999999999,{"$f":"J14/J$8*J$7","v":148.64200000000002},143.5,null,null,"Total",{"$f":"IF(D8<H8,CONCATENATE(ROUND(D8,R7),\" - \",ROUND(H8,R7)),CONCATENATE(ROUND(H8,R7),\" - \",ROUND(D8,R7)))","v":"780 - 780"},{"$f":"IF(E8<I8,CONCATENATE(ROUND(E8,R7),\" - \",ROUND(I8,R7)),CONCATENATE(ROUND(I8,R7),\" - \",ROUND(E8,R7)))","v":"520 - 520"},{"$f":"IF(F8<J8,CONCATENATE(ROUND(F8,R7),\" - \",ROUND(J8,R7)),CONCATENATE(ROUND(J8,R7),\" - \",ROUND(F8,R7)))","v":"590 - 590"},{"$f":"IF(G8<K8,CONCATENATE(ROUND(G8,R7),\" - \",ROUND(K8,R7)),CONCATENATE(ROUND(K8,R7),\" - \",ROUND(G8,R7)))","v":"570 - 570"}]
[null,null,"PRS",107.82400000000003,78.393200000000007,78.324000000000012,63.674000000000007,107.82400000000003,78.393200000000007,{"$f":"J15/J$8*J$7","v":78.324000000000012},63.674000000000007]
[null,null,"Buyers",{"$f":"D16/D$8*D$7","v":135.654},95.968800000000002,92.616000000000014,74.58,135.654,95.968800000000002,92.616000000000014,74.58,null,null,"Affordable",{"$f":"IF(D13+D14<H13+H14,CONCATENATE(ROUND(D13+D14,R7),\" - \",ROUND(H13+H14,R7)),CONCATENATE(ROUND(H13+H14,R7),\" - \",ROUND(D13+D14,R7)))","v":"540 - 540"},{"$f":"IF(E13+E14<I13+I14,CONCATENATE(ROUND(E13+E14,R7),\" - \",ROUND(I13+I14,R7)),CONCATENATE(ROUND(I13+I14,R7),\" - \",ROUND(E13+E14,R7)))","v":"340 - 340"},{"$f":"IF(F13+F14<J13+J14,CONCATENATE(ROUND(F13+F14,R7),\" - \",ROUND(J13+J14,R7)),CONCATENATE(ROUND(J13+J14,R7),\" - \",ROUND(F13+F14,R7)))","v":"420 - 420"},{"$f":"IF(G13+G14<K13+K14,CONCATENATE(ROUND(G13+G14,R7),\" - \",ROUND(K13+K14,R7)),CONCATENATE(ROUND(K13+K14,R7),\" - \",ROUND(G13+G14,R7)))","v":"440 - 440"}]
[]
[null,{"$f":"RawResultsCore!B65","v":"2-Aberdeen City Council-Aberdeen HMA"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W23,\":\",$AB$7,$W23)))","v":779.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W23,\":\",$AD$7,$W23)))","v":517.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W23,\":\",$AF$7,$W23)))","v":594.20000000000005},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W23,\":\",$AH$7,$W23))),\"\")","v":574},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y23,\":\",$AB$7,$Y23)))","v":779.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y23,\":\",$AD$7,$Y23)))","v":517.4},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y23,\":\",$AF$7,$Y23)))","v":594.20000000000005},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y23,\":\",$AH$7,$Y23))),\"\")","v":574},null,null,null,null,null,null,null,null,null,null,null,71,null,72]
[null,null,"Total (Constrained)",{"$f":"IF(D23<>\"\",D23*D$8/D$7,\"\")","v":779.4},{"$f":"IF(E23<>\"\",E23*E$8/E$7,\"\")","v":517.4},594.20000000000005,574,{"$f":"IF(H23<>\"\",H23*H$7/H$8,\"\")","v":779.4},{"$f":"IF(I23<>\"\",I23*I$7/I$8,\"\")","v":517.4},{"$f":"IF(J23<>\"\",J23*J$7/J$8,\"\")","v":594.20000000000005},{"$f":"IF(K23<>\"\",K23*K$7/K$8,\"\")","v":574}]
[null,"Top Level","Social rent",386.78599999999994,217.75399999999999,274.61799999999999,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W25,\":\",$AH$7,$W25))),\"\")","v":292.24599999999998},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y25,\":\",$AB$7,$Y25)))","v":386.78599999999994},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y25,\":\",$AD$7,$Y25)))","v":217.75399999999999},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y25,\":\",$AF$7,$Y25)))","v":274.61799999999999},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y25,\":\",$AH$7,$Y25))),\"\")","v":292.24599999999998},null,null,{"$f":"C25","v":"Social rent"},{"$f":"IF(D25<H25,CONCATENATE(ROUND(D25,R7),\" - \",ROUND(H25,R7)),CONCATENATE(ROUND(H25,R7),\" - \",ROUND(D25,R7)))","v":"390 - 390"},{"$f":"IF(E25<I25,CONCATENATE(ROUND(E25,R7),\" - \",ROUND(I25,R7)),CONCATENATE(ROUND(I25,R7),\" - \",ROUND(E25,R7)))","v":"220 - 220"},{"$f":"IF(F25<J25,CONCATENATE(ROUND(F25,R7),\" - \",ROUND(J25,R7)),CONCATENATE(ROUND(J25,R7),\" - \",ROUND(F25,R7)))","v":"270 - 270"},{"$f":"IF(G25<K25,CONCATENATE(ROUND(G25,R7),\" - \",ROUND(K25,R7)),CONCATENATE(ROUND(K25,R7),\" - \",ROUND(G25,R7)))","v":"290 - 290"},null,null,null,null,90,null,90]
[null,null,"Below Market",149.13600000000002,125.28399999999999,148.642,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W26,\":\",$AH$7,$W26))),\"\")","v":143.5},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y26,\":\",$AB$7,$Y26)))","v":149.13600000000002},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y26,\":\",$AD$7,$Y26)))","v":125.28399999999999},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y26,\":\",$AF$7,$Y26)))","v":148.642},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y26,\":\",$AH$7,$Y26))),\"\")","v":143.5},null,null,{"$f":"C26","v":"Below Market"},{"$f":"IF(D26<H26,CONCATENATE(ROUND(D26,R7),\" - \",ROUND(H26,R7)),CONCATENATE(ROUND(H26,R7),\" - \",ROUND(D26,R7)))","v":"150 - 150"},{"$f":"IF(E26<I26,CONCATENATE(ROUND(E26,R7),\" - \",ROUND(I26,R7)),CONCATENATE(ROUND(I26,R7),\" - \",ROUND(E26,R7)))","v":"130 - 130"},{"$f":"IF(F26<J26,CONCATENATE(ROUND(F26,R7),\" - \",ROUND(J26,R7)),CONCATENATE(ROUND(J26,R7),\" - \",ROUND(F26,R7)))","v":"150 - 150"},{"$f":"IF(G26<K26,CONCATENATE(ROUND(G26,R7),\" - \",ROUND(K26,R7)),CONCATENATE(ROUND(K26,R7),\" - \",ROUND(G26,R7)))","v":"140 - 140"},null,null,null,null,91,null,91]
[null,null,"PRS",107.82400000000003,78.393200000000007,78.323999999999998,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W27,\":\",$AH$7,$W27))),\"\")","v":63.673999999999999},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y27,\":\",$AB$7,$Y27)))","v":107.82400000000003},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y27,\":\",$AD$7,$Y27)))","v":78.393200000000007},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y27,\":\",$AF$7,$Y27)))","v":78.323999999999998},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y27,\":\",$AH$7,$Y27))),\"\")","v":63.673999999999999},null,null,{"$f":"C27","v":"PRS"},{"$f":"IF(D27<H27,CONCATENATE(ROUND(D27,R7),\" - \",ROUND(H27,R7)),CONCATENATE(ROUND(H27,R7),\" - \",ROUND(D27,R7)))","v":"110 - 110"},{"$f":"IF(E27<I27,CONCATENATE(ROUND(E27,R7),\" - \",ROUND(I27,R7)),CONCATENATE(ROUND(I27,R7),\" - \",ROUND(E27,R7)))","v":"80 - 80"},{"$f":"IF(F27<J27,CONCATENATE(ROUND(F27,R7),\" - \",ROUND(J27,R7)),CONCATENATE(ROUND(J27,R7),\" - \",ROUND(F27,R7)))","v":"80 - 80"},{"$f":"IF(G27<K27,CONCATENATE(ROUND(G27,R7),\" - \",ROUND(K27,R7)),CONCATENATE(ROUND(K27,R7),\" - \",ROUND(G27,R7)))","v":"60 - 60"},null,null,null,null,92,null,92]
[null,null,"Buyers",135.654,95.968800000000002,92.616,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W28,\":\",$AH$7,$W28))),\"\")","v":74.58},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y28,\":\",$AB$7,$Y28)))","v":135.654},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y28,\":\",$AD$7,$Y28)))","v":95.968800000000002},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y28,\":\",$AF$7,$Y28)))","v":92.616},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y28,\":\",$AH$7,$Y28))),\"\")","v":74.58},null,null,{"$f":"C28","v":"Buyers"},{"$f":"IF(D28<H28,CONCATENATE(ROUND(D28,R7),\" - \",ROUND(H28,R7)),CONCATENATE(ROUND(H28,R7),\" - \",ROUND(D28,R7)))","v":"140 - 140"},{"$f":"IF(E28<I28,CONCATENATE(ROUND(E28,R7),\" - \",ROUND(I28,R7)),CONCATENATE(ROUND(I28,R7),\" - \",ROUND(E28,R7)))","v":"100 - 100"},{"$f":"IF(F28<J28,CONCATENATE(ROUND(F28,R7),\" - \",ROUND(J28,R7)),CONCATENATE(ROUND(J28,R7),\" - \",ROUND(F28,R7)))","v":"90 - 90"},{"$f":"IF(G28<K28,CONCATENATE(ROUND(G28,R7),\" - \",ROUND(K28,R7)),CONCATENATE(ROUND(K28,R7),\" - \",ROUND(G28,R7)))","v":"70 - 70"},null,null,null,null,93,null,93]
[null,"Constrained","Social rent",{"$f":"IF(D25<>\"\",D25*D$7/D$8,\"\")","v":386.78599999999994},{"$f":"IF(E25<>\"\",E25*E$7/E$8,\"\")","v":217.75399999999999},274.61799999999999,292.24599999999998,{"$f":"IF(H25<>\"\",H25*H$7/H$8,\"\")","v":386.78599999999994},{"$f":"IF(I25<>\"\",I25*I$7/I$8,\"\")","v":217.75399999999999},274.61799999999999,292.24599999999998]
[null,null,"Below Market",{"$f":"IF(D26<>\"\",D26*D$7/D$8,\"\")","v":149.13600000000002},125.28399999999999,148.642,143.5,{"$f":"IF(H26<>\"\",H26*H$7/H$8,\"\")","v":149.13600000000002},125.28399999999999,148.642,143.5,null,null,"Total",{"$f":"IF(D23<H23,CONCATENATE(ROUND(D23,R7),\" - \",ROUND(H23,R7)),CONCATENATE(ROUND(H23,R7),\" - \",ROUND(D23,R7)))","v":"780 - 780"},{"$f":"IF(E23<I23,CONCATENATE(ROUND(E23,R7),\" - \",ROUND(I23,R7)),CONCATENATE(ROUND(I23,R7),\" - \",ROUND(E23,R7)))","v":"520 - 520"},{"$f":"IF(F23<J23,CONCATENATE(ROUND(F23,R7),\" - \",ROUND(J23,R7)),CONCATENATE(ROUND(J23,R7),\" - \",ROUND(F23,R7)))","v":"590 - 590"},{"$f":"IF(G23<K23,CONCATENATE(ROUND(G23,R7),\" - \",ROUND(K23,R7)),CONCATENATE(ROUND(K23,R7),\" - \",ROUND(G23,R7)))","v":"570 - 570"}]
[null,null,"PRS",107.82400000000003,78.393200000000007,78.323999999999998,63.673999999999992,107.82400000000003,78.393200000000007,78.323999999999998,63.673999999999992]
[null,null,"Buyers",135.654,95.968800000000002,92.616,74.58,135.654,95.968800000000002,92.616,74.58,null,null,"Affordable",{"$f":"IF(D25+D26<H25+H26,CONCATENATE(ROUND(D25+D26,R7),\" - \",ROUND(H25+H26,R7)),CONCATENATE(ROUND(H25+H26,R7),\" - \",ROUND(D25+D26,R7)))","v":"540 - 540"},{"$f":"IF(E25+E26<I25+I26,CONCATENATE(ROUND(E25+E26,R7),\" - \",ROUND(I25+I26,R7)),CONCATENATE(ROUND(I25+I26,R7),\" - \",ROUND(E25+E26,R7)))","v":"340 - 340"},{"$f":"IF(F25+F26<J25+J26,CONCATENATE(ROUND(F25+F26,R7),\" - \",ROUND(J25+J26,R7)),CONCATENATE(ROUND(J25+J26,R7),\" - \",ROUND(F25+F26,R7)))","v":"420 - 420"},{"$f":"IF(G25+G26<K25+K26,CONCATENATE(ROUND(G25+G26,R7),\" - \",ROUND(K25+K26,R7)),CONCATENATE(ROUND(K25+K26,R7),\" - \",ROUND(G25+G26,R7)))","v":"440 - 440"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D27+D28<H27+H28,CONCATENATE(ROUND(D27+D28,R7),\" - \",ROUND(H27+H28,R7)),CONCATENATE(ROUND(H27+H28,R7),\" - \",ROUND(D27+D28,R7)))","v":"240 - 240"},{"$f":"IF(E27+E28<I27+I28,CONCATENATE(ROUND(E27+E28,R7),\" - \",ROUND(I27+I28,R7)),CONCATENATE(ROUND(I27+I28,R7),\" - \",ROUND(E27+E28,R7)))","v":"170 - 170"},{"$f":"IF(F27+F28<J27+J28,CONCATENATE(ROUND(F27+F28,R7),\" - \",ROUND(J27+J28,R7)),CONCATENATE(ROUND(J27+J28,R7),\" - \",ROUND(F27+F28,R7)))","v":"170 - 170"},{"$f":"IF(G27+G28<K27+K28,CONCATENATE(ROUND(G27+G28,R7),\" - \",ROUND(K27+K28,R7)),CONCATENATE(ROUND(K27+K28,R7),\" - \",ROUND(G27+G28,R7)))","v":"140 - 140"}]
[null,{"$f":"RawResultsCore!B95","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W35,\":\",$AB$7,$W35)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W35,\":\",$AD$7,$W35)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W35,\":\",$AF$7,$W35)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W35,\":\",$AH$7,$W35))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y35,\":\",$AB$7,$Y35)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y35,\":\",$AD$7,$Y35)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y35,\":\",$AF$7,$Y35)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y35,\":\",$AH$7,$Y35))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W23+30","v":101},null,{"$f":"Y23+30","v":102}]
[null,null,"Total (Constrained)",{"$f":"IF(D35<>\"\",D35*D$8/D$7,\"\")","v":0},{"$f":"IF(E35<>\"\",E35*E$8/E$7,\"\")","v":0},{"$f":"IF(F35<>\"\",F35*F$8/F$7,\"\")","v":0},{"$f":"IF(G35<>\"\",G35*G$8/G$7,\"\")","v":0},{"$f":"IF(H35<>\"\",H35*H$7/H$8,\"\")","v":0},{"$f":"IF(I35<>\"\",I35*I$7/I$8,\"\")","v":0},{"$f":"IF(J35<>\"\",J35*J$7/J$8,\"\")","v":0},{"$f":"IF(K35<>\"\",K35*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W37,\":\",$AB$7,$W37)))","v":0},0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W37,\":\",$AH$7,$W37))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y37,\":\",$AB$7,$Y37)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y37,\":\",$AD$7,$Y37)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y37,\":\",$AF$7,$Y37)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y37,\":\",$AH$7,$Y37))),\"\")","v":0},null,null,{"$f":"C37","v":"Social rent"},{"$f":"IF(D37<H37,CONCATENATE(ROUND(D37,R7),\" - \",ROUND(H37,R7)),CONCATENATE(ROUND(H37,R7),\" - \",ROUND(D37,R7)))","v":"0 - 0"},{"$f":"IF(E37<I37,CONCATENATE(ROUND(E37,R7),\" - \",ROUND(I37,R7)),CONCATENATE(ROUND(I37,R7),\" - \",ROUND(E37,R7)))","v":"0 - 0"},{"$f":"IF(F37<J37,CONCATENATE(ROUND(F37,R7),\" - \",ROUND(J37,R7)),CONCATENATE(ROUND(J37,R7),\" - \",ROUND(F37,R7)))","v":"0 - 0"},{"$f":"IF(G37<K37,CONCATENATE(ROUND(G37,R7),\" - \",ROUND(K37,R7)),CONCATENATE(ROUND(K37,R7),\" - \",ROUND(G37,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W25+30","v":120},null,120]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W38,\":\",$AH$7,$W38))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y38,\":\",$AB$7,$Y38)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y38,\":\",$AD$7,$Y38)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y38,\":\",$AF$7,$Y38)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y38,\":\",$AH$7,$Y38))),\"\")","v":0},null,null,{"$f":"C38","v":"Below Market"},{"$f":"IF(D38<H38,CONCATENATE(ROUND(D38,R7),\" - \",ROUND(H38,R7)),CONCATENATE(ROUND(H38,R7),\" - \",ROUND(D38,R7)))","v":"0 - 0"},{"$f":"IF(E38<I38,CONCATENATE(ROUND(E38,R7),\" - \",ROUND(I38,R7)),CONCATENATE(ROUND(I38,R7),\" - \",ROUND(E38,R7)))","v":"0 - 0"},{"$f":"IF(F38<J38,CONCATENATE(ROUND(F38,R7),\" - \",ROUND(J38,R7)),CONCATENATE(ROUND(J38,R7),\" - \",ROUND(F38,R7)))","v":"0 - 0"},{"$f":"IF(G38<K38,CONCATENATE(ROUND(G38,R7),\" - \",ROUND(K38,R7)),CONCATENATE(ROUND(K38,R7),\" - \",ROUND(G38,R7)))","v":"0 - 0"},null,null,null,null,121,null,121]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W39,\":\",$AH$7,$W39))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y39,\":\",$AB$7,$Y39)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y39,\":\",$AD$7,$Y39)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y39,\":\",$AF$7,$Y39)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y39,\":\",$AH$7,$Y39))),\"\")","v":0},null,null,{"$f":"C39","v":"PRS"},{"$f":"IF(D39<H39,CONCATENATE(ROUND(D39,R7),\" - \",ROUND(H39,R7)),CONCATENATE(ROUND(H39,R7),\" - \",ROUND(D39,R7)))","v":"0 - 0"},{"$f":"IF(E39<I39,CONCATENATE(ROUND(E39,R7),\" - \",ROUND(I39,R7)),CONCATENATE(ROUND(I39,R7),\" - \",ROUND(E39,R7)))","v":"0 - 0"},{"$f":"IF(F39<J39,CONCATENATE(ROUND(F39,R7),\" - \",ROUND(J39,R7)),CONCATENATE(ROUND(J39,R7),\" - \",ROUND(F39,R7)))","v":"0 - 0"},{"$f":"IF(G39<K39,CONCATENATE(ROUND(G39,R7),\" - \",ROUND(K39,R7)),CONCATENATE(ROUND(K39,R7),\" - \",ROUND(G39,R7)))","v":"0 - 0"},null,null,null,null,122,null,122]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W40,\":\",$AH$7,$W40))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y40,\":\",$AB$7,$Y40)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y40,\":\",$AD$7,$Y40)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y40,\":\",$AF$7,$Y40)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y40,\":\",$AH$7,$Y40))),\"\")","v":0},null,null,{"$f":"C40","v":"Buyers"},{"$f":"IF(D40<H40,CONCATENATE(ROUND(D40,R7),\" - \",ROUND(H40,R7)),CONCATENATE(ROUND(H40,R7),\" - \",ROUND(D40,R7)))","v":"0 - 0"},{"$f":"IF(E40<I40,CONCATENATE(ROUND(E40,R7),\" - \",ROUND(I40,R7)),CONCATENATE(ROUND(I40,R7),\" - \",ROUND(E40,R7)))","v":"0 - 0"},{"$f":"IF(F40<J40,CONCATENATE(ROUND(F40,R7),\" - \",ROUND(J40,R7)),CONCATENATE(ROUND(J40,R7),\" - \",ROUND(F40,R7)))","v":"0 - 0"},{"$f":"IF(G40<K40,CONCATENATE(ROUND(G40,R7),\" - \",ROUND(K40,R7)),CONCATENATE(ROUND(K40,R7),\" - \",ROUND(G40,R7)))","v":"0 - 0"},null,null,null,null,123,null,123]
[null,"Constrained","Social rent",{"$f":"IF(D37<>\"\",D37*D$7/D$8,\"\")","v":0},{"$f":"IF(E37<>\"\",E37*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H37<>\"\",H37*H$7/H$8,\"\")","v":0},{"$f":"IF(I37<>\"\",I37*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D38<>\"\",D38*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H38<>\"\",H38*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D35<H35,CONCATENATE(ROUND(D35,R7),\" - \",ROUND(H35,R7)),CONCATENATE(ROUND(H35,R7),\" - \",ROUND(D35,R7)))","v":"0 - 0"},{"$f":"IF(E35<I35,CONCATENATE(ROUND(E35,R7),\" - \",ROUND(I35,R7)),CONCATENATE(ROUND(I35,R7),\" - \",ROUND(E35,R7)))","v":"0 - 0"},{"$f":"IF(F35<J35,CONCATENATE(ROUND(F35,R7),\" - \",ROUND(J35,R7)),CONCATENATE(ROUND(J35,R7),\" - \",ROUND(F35,R7)))","v":"0 - 0"},{"$f":"IF(G35<K35,CONCATENATE(ROUND(G35,R7),\" - \",ROUND(K35,R7)),CONCATENATE(ROUND(K35,R7),\" - \",ROUND(G35,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D39<>\"\",D39*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H39<>\"\",H39*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D40<>\"\",D40*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H40<>\"\",H40*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D37+D38<H37+H38,CONCATENATE(ROUND(D37+D38,R7),\" - \",ROUND(H37+H38,R7)),CONCATENATE(ROUND(H37+H38,R7),\" - \",ROUND(D37+D38,R7)))","v":"0 - 0"},{"$f":"IF(E37+E38<I37+I38,CONCATENATE(ROUND(E37+E38,R7),\" - \",ROUND(I37+I38,R7)),CONCATENATE(ROUND(I37+I38,R7),\" - \",ROUND(E37+E38,R7)))","v":"0 - 0"},{"$f":"IF(F37+F38<J37+J38,CONCATENATE(ROUND(F37+F38,R7),\" - \",ROUND(J37+J38,R7)),CONCATENATE(ROUND(J37+J38,R7),\" - \",ROUND(F37+F38,R7)))","v":"0 - 0"},{"$f":"IF(G37+G38<K37+K38,CONCATENATE(ROUND(G37+G38,R7),\" - \",ROUND(K37+K38,R7)),CONCATENATE(ROUND(K37+K38,R7),\" - \",ROUND(G37+G38,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D39+D40<H39+H40,CONCATENATE(ROUND(D39+D40,R7),\" - \",ROUND(H39+H40,R7)),CONCATENATE(ROUND(H39+H40,R7),\" - \",ROUND(D39+D40,R7)))","v":"0 - 0"},{"$f":"IF(E39+E40<I39+I40,CONCATENATE(ROUND(E39+E40,R7),\" - \",ROUND(I39+I40,R7)),CONCATENATE(ROUND(I39+I40,R7),\" - \",ROUND(E39+E40,R7)))","v":"0 - 0"},{"$f":"IF(F39+F40<J39+J40,CONCATENATE(ROUND(F39+F40,R7),\" - \",ROUND(J39+J40,R7)),CONCATENATE(ROUND(J39+J40,R7),\" - \",ROUND(F39+F40,R7)))","v":"0 - 0"},{"$f":"IF(G39+G40<K39+K40,CONCATENATE(ROUND(G39+G40,R7),\" - \",ROUND(K39+K40,R7)),CONCATENATE(ROUND(K39+K40,R7),\" - \",ROUND(G39+G40,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B125","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W47,\":\",$AB$7,$W47)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W47,\":\",$AD$7,$W47)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W47,\":\",$AF$7,$W47)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W47,\":\",$AH$7,$W47))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y47,\":\",$AB$7,$Y47)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y47,\":\",$AD$7,$Y47)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y47,\":\",$AF$7,$Y47)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y47,\":\",$AH$7,$Y47))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W35+30","v":131},null,{"$f":"Y35+30","v":132}]
[null,null,"Total (Constrained)",{"$f":"IF(D47<>\"\",D47*D$8/D$7,\"\")","v":0},{"$f":"IF(E47<>\"\",E47*E$8/E$7,\"\")","v":0},{"$f":"IF(F47<>\"\",F47*F$8/F$7,\"\")","v":0},{"$f":"IF(G47<>\"\",G47*G$8/G$7,\"\")","v":0},{"$f":"IF(H47<>\"\",H47*H$7/H$8,\"\")","v":0},{"$f":"IF(I47<>\"\",I47*I$7/I$8,\"\")","v":0},{"$f":"IF(J47<>\"\",J47*J$7/J$8,\"\")","v":0},{"$f":"IF(K47<>\"\",K47*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W49,\":\",$AH$7,$W49))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y49,\":\",$AB$7,$Y49)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y49,\":\",$AD$7,$Y49)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y49,\":\",$AF$7,$Y49)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y49,\":\",$AH$7,$Y49))),\"\")","v":0},null,null,{"$f":"C49","v":"Social rent"},{"$f":"IF(D49<H49,CONCATENATE(ROUND(D49,R7),\" - \",ROUND(H49,R7)),CONCATENATE(ROUND(H49,R7),\" - \",ROUND(D49,R7)))","v":"0 - 0"},{"$f":"IF(E49<I49,CONCATENATE(ROUND(E49,R7),\" - \",ROUND(I49,R7)),CONCATENATE(ROUND(I49,R7),\" - \",ROUND(E49,R7)))","v":"0 - 0"},{"$f":"IF(F49<J49,CONCATENATE(ROUND(F49,R7),\" - \",ROUND(J49,R7)),CONCATENATE(ROUND(J49,R7),\" - \",ROUND(F49,R7)))","v":"0 - 0"},{"$f":"IF(G49<K49,CONCATENATE(ROUND(G49,R7),\" - \",ROUND(K49,R7)),CONCATENATE(ROUND(K49,R7),\" - \",ROUND(G49,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W37+30","v":150},null,150]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W50,\":\",$AH$7,$W50))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y50,\":\",$AB$7,$Y50)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y50,\":\",$AD$7,$Y50)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y50,\":\",$AF$7,$Y50)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y50,\":\",$AH$7,$Y50))),\"\")","v":0},null,null,{"$f":"C50","v":"Below Market"},{"$f":"IF(D50<H50,CONCATENATE(ROUND(D50,R7),\" - \",ROUND(H50,R7)),CONCATENATE(ROUND(H50,R7),\" - \",ROUND(D50,R7)))","v":"0 - 0"},{"$f":"IF(E50<I50,CONCATENATE(ROUND(E50,R7),\" - \",ROUND(I50,R7)),CONCATENATE(ROUND(I50,R7),\" - \",ROUND(E50,R7)))","v":"0 - 0"},{"$f":"IF(F50<J50,CONCATENATE(ROUND(F50,R7),\" - \",ROUND(J50,R7)),CONCATENATE(ROUND(J50,R7),\" - \",ROUND(F50,R7)))","v":"0 - 0"},{"$f":"IF(G50<K50,CONCATENATE(ROUND(G50,R7),\" - \",ROUND(K50,R7)),CONCATENATE(ROUND(K50,R7),\" - \",ROUND(G50,R7)))","v":"0 - 0"},null,null,null,null,151,null,151]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W51,\":\",$AH$7,$W51))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y51,\":\",$AB$7,$Y51)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y51,\":\",$AD$7,$Y51)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y51,\":\",$AF$7,$Y51)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y51,\":\",$AH$7,$Y51))),\"\")","v":0},null,null,{"$f":"C51","v":"PRS"},{"$f":"IF(D51<H51,CONCATENATE(ROUND(D51,R7),\" - \",ROUND(H51,R7)),CONCATENATE(ROUND(H51,R7),\" - \",ROUND(D51,R7)))","v":"0 - 0"},{"$f":"IF(E51<I51,CONCATENATE(ROUND(E51,R7),\" - \",ROUND(I51,R7)),CONCATENATE(ROUND(I51,R7),\" - \",ROUND(E51,R7)))","v":"0 - 0"},{"$f":"IF(F51<J51,CONCATENATE(ROUND(F51,R7),\" - \",ROUND(J51,R7)),CONCATENATE(ROUND(J51,R7),\" - \",ROUND(F51,R7)))","v":"0 - 0"},{"$f":"IF(G51<K51,CONCATENATE(ROUND(G51,R7),\" - \",ROUND(K51,R7)),CONCATENATE(ROUND(K51,R7),\" - \",ROUND(G51,R7)))","v":"0 - 0"},null,null,null,null,152,null,152]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W52,\":\",$AH$7,$W52))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y52,\":\",$AB$7,$Y52)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y52,\":\",$AD$7,$Y52)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y52,\":\",$AF$7,$Y52)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y52,\":\",$AH$7,$Y52))),\"\")","v":0},null,null,{"$f":"C52","v":"Buyers"},{"$f":"IF(D52<H52,CONCATENATE(ROUND(D52,R7),\" - \",ROUND(H52,R7)),CONCATENATE(ROUND(H52,R7),\" - \",ROUND(D52,R7)))","v":"0 - 0"},{"$f":"IF(E52<I52,CONCATENATE(ROUND(E52,R7),\" - \",ROUND(I52,R7)),CONCATENATE(ROUND(I52,R7),\" - \",ROUND(E52,R7)))","v":"0 - 0"},{"$f":"IF(F52<J52,CONCATENATE(ROUND(F52,R7),\" - \",ROUND(J52,R7)),CONCATENATE(ROUND(J52,R7),\" - \",ROUND(F52,R7)))","v":"0 - 0"},{"$f":"IF(G52<K52,CONCATENATE(ROUND(G52,R7),\" - \",ROUND(K52,R7)),CONCATENATE(ROUND(K52,R7),\" - \",ROUND(G52,R7)))","v":"0 - 0"},null,null,null,null,153,null,153]
[null,"Constrained","Social rent",{"$f":"IF(D49<>\"\",D49*D$7/D$8,\"\")","v":0},{"$f":"IF(E49<>\"\",E49*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H49<>\"\",H49*H$7/H$8,\"\")","v":0},{"$f":"IF(I49<>\"\",I49*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D50<>\"\",D50*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H50<>\"\",H50*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D47<H47,CONCATENATE(ROUND(D47,R7),\" - \",ROUND(H47,R7)),CONCATENATE(ROUND(H47,R7),\" - \",ROUND(D47,R7)))","v":"0 - 0"},{"$f":"IF(E47<I47,CONCATENATE(ROUND(E47,R7),\" - \",ROUND(I47,R7)),CONCATENATE(ROUND(I47,R7),\" - \",ROUND(E47,R7)))","v":"0 - 0"},{"$f":"IF(F47<J47,CONCATENATE(ROUND(F47,R7),\" - \",ROUND(J47,R7)),CONCATENATE(ROUND(J47,R7),\" - \",ROUND(F47,R7)))","v":"0 - 0"},{"$f":"IF(G47<K47,CONCATENATE(ROUND(G47,R7),\" - \",ROUND(K47,R7)),CONCATENATE(ROUND(K47,R7),\" - \",ROUND(G47,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D51<>\"\",D51*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H51<>\"\",H51*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D52<>\"\",D52*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H52<>\"\",H52*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D49+D50<H49+H50,CONCATENATE(ROUND(D49+D50,R7),\" - \",ROUND(H49+H50,R7)),CONCATENATE(ROUND(H49+H50,R7),\" - \",ROUND(D49+D50,R7)))","v":"0 - 0"},{"$f":"IF(E49+E50<I49+I50,CONCATENATE(ROUND(E49+E50,R7),\" - \",ROUND(I49+I50,R7)),CONCATENATE(ROUND(I49+I50,R7),\" - \",ROUND(E49+E50,R7)))","v":"0 - 0"},{"$f":"IF(F49+F50<J49+J50,CONCATENATE(ROUND(F49+F50,R7),\" - \",ROUND(J49+J50,R7)),CONCATENATE(ROUND(J49+J50,R7),\" - \",ROUND(F49+F50,R7)))","v":"0 - 0"},{"$f":"IF(G49+G50<K49+K50,CONCATENATE(ROUND(G49+G50,R7),\" - \",ROUND(K49+K50,R7)),CONCATENATE(ROUND(K49+K50,R7),\" - \",ROUND(G49+G50,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D51+D52<H51+H52,CONCATENATE(ROUND(D51+D52,R7),\" - \",ROUND(H51+H52,R7)),CONCATENATE(ROUND(H51+H52,R7),\" - \",ROUND(D51+D52,R7)))","v":"0 - 0"},{"$f":"IF(E51+E52<I51+I52,CONCATENATE(ROUND(E51+E52,R7),\" - \",ROUND(I51+I52,R7)),CONCATENATE(ROUND(I51+I52,R7),\" - \",ROUND(E51+E52,R7)))","v":"0 - 0"},{"$f":"IF(F51+F52<J51+J52,CONCATENATE(ROUND(F51+F52,R7),\" - \",ROUND(J51+J52,R7)),CONCATENATE(ROUND(J51+J52,R7),\" - \",ROUND(F51+F52,R7)))","v":"0 - 0"},{"$f":"IF(G51+G52<K51+K52,CONCATENATE(ROUND(G51+G52,R7),\" - \",ROUND(K51+K52,R7)),CONCATENATE(ROUND(K51+K52,R7),\" - \",ROUND(G51+G52,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B155","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W59,\":\",$AB$7,$W59)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W59,\":\",$AD$7,$W59)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W59,\":\",$AF$7,$W59)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W59,\":\",$AH$7,$W59))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y59,\":\",$AB$7,$Y59)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y59,\":\",$AD$7,$Y59)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y59,\":\",$AF$7,$Y59)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y59,\":\",$AH$7,$Y59))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W47+30","v":161},null,{"$f":"Y47+30","v":162}]
[null,null,"Total (Constrained)",{"$f":"IF(D59<>\"\",D59*D$8/D$7,\"\")","v":0},{"$f":"IF(E59<>\"\",E59*E$8/E$7,\"\")","v":0},{"$f":"IF(F59<>\"\",F59*F$8/F$7,\"\")","v":0},{"$f":"IF(G59<>\"\",G59*G$8/G$7,\"\")","v":0},{"$f":"IF(H59<>\"\",H59*H$7/H$8,\"\")","v":0},{"$f":"IF(I59<>\"\",I59*I$7/I$8,\"\")","v":0},{"$f":"IF(J59<>\"\",J59*J$7/J$8,\"\")","v":0},{"$f":"IF(K59<>\"\",K59*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W61,\":\",$AH$7,$W61))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y61,\":\",$AB$7,$Y61)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y61,\":\",$AD$7,$Y61)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y61,\":\",$AF$7,$Y61)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y61,\":\",$AH$7,$Y61))),\"\")","v":0},null,null,{"$f":"C61","v":"Social rent"},{"$f":"IF(D61<H61,CONCATENATE(ROUND(D61,R7),\" - \",ROUND(H61,R7)),CONCATENATE(ROUND(H61,R7),\" - \",ROUND(D61,R7)))","v":"0 - 0"},{"$f":"IF(E61<I61,CONCATENATE(ROUND(E61,R7),\" - \",ROUND(I61,R7)),CONCATENATE(ROUND(I61,R7),\" - \",ROUND(E61,R7)))","v":"0 - 0"},{"$f":"IF(F61<J61,CONCATENATE(ROUND(F61,R7),\" - \",ROUND(J61,R7)),CONCATENATE(ROUND(J61,R7),\" - \",ROUND(F61,R7)))","v":"0 - 0"},{"$f":"IF(G61<K61,CONCATENATE(ROUND(G61,R7),\" - \",ROUND(K61,R7)),CONCATENATE(ROUND(K61,R7),\" - \",ROUND(G61,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W49+30","v":180},null,180]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W62,\":\",$AH$7,$W62))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y62,\":\",$AB$7,$Y62)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y62,\":\",$AD$7,$Y62)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y62,\":\",$AF$7,$Y62)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y62,\":\",$AH$7,$Y62))),\"\")","v":0},null,null,{"$f":"C62","v":"Below Market"},{"$f":"IF(D62<H62,CONCATENATE(ROUND(D62,R7),\" - \",ROUND(H62,R7)),CONCATENATE(ROUND(H62,R7),\" - \",ROUND(D62,R7)))","v":"0 - 0"},{"$f":"IF(E62<I62,CONCATENATE(ROUND(E62,R7),\" - \",ROUND(I62,R7)),CONCATENATE(ROUND(I62,R7),\" - \",ROUND(E62,R7)))","v":"0 - 0"},{"$f":"IF(F62<J62,CONCATENATE(ROUND(F62,R7),\" - \",ROUND(J62,R7)),CONCATENATE(ROUND(J62,R7),\" - \",ROUND(F62,R7)))","v":"0 - 0"},{"$f":"IF(G62<K62,CONCATENATE(ROUND(G62,R7),\" - \",ROUND(K62,R7)),CONCATENATE(ROUND(K62,R7),\" - \",ROUND(G62,R7)))","v":"0 - 0"},null,null,null,null,181,null,181]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W63,\":\",$AH$7,$W63))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y63,\":\",$AB$7,$Y63)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y63,\":\",$AD$7,$Y63)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y63,\":\",$AF$7,$Y63)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y63,\":\",$AH$7,$Y63))),\"\")","v":0},null,null,{"$f":"C63","v":"PRS"},{"$f":"IF(D63<H63,CONCATENATE(ROUND(D63,R7),\" - \",ROUND(H63,R7)),CONCATENATE(ROUND(H63,R7),\" - \",ROUND(D63,R7)))","v":"0 - 0"},{"$f":"IF(E63<I63,CONCATENATE(ROUND(E63,R7),\" - \",ROUND(I63,R7)),CONCATENATE(ROUND(I63,R7),\" - \",ROUND(E63,R7)))","v":"0 - 0"},{"$f":"IF(F63<J63,CONCATENATE(ROUND(F63,R7),\" - \",ROUND(J63,R7)),CONCATENATE(ROUND(J63,R7),\" - \",ROUND(F63,R7)))","v":"0 - 0"},{"$f":"IF(G63<K63,CONCATENATE(ROUND(G63,R7),\" - \",ROUND(K63,R7)),CONCATENATE(ROUND(K63,R7),\" - \",ROUND(G63,R7)))","v":"0 - 0"},null,null,null,null,182,null,182]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W64,\":\",$AH$7,$W64))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y64,\":\",$AB$7,$Y64)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y64,\":\",$AD$7,$Y64)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y64,\":\",$AF$7,$Y64)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y64,\":\",$AH$7,$Y64))),\"\")","v":0},null,null,{"$f":"C64","v":"Buyers"},{"$f":"IF(D64<H64,CONCATENATE(ROUND(D64,R7),\" - \",ROUND(H64,R7)),CONCATENATE(ROUND(H64,R7),\" - \",ROUND(D64,R7)))","v":"0 - 0"},{"$f":"IF(E64<I64,CONCATENATE(ROUND(E64,R7),\" - \",ROUND(I64,R7)),CONCATENATE(ROUND(I64,R7),\" - \",ROUND(E64,R7)))","v":"0 - 0"},{"$f":"IF(F64<J64,CONCATENATE(ROUND(F64,R7),\" - \",ROUND(J64,R7)),CONCATENATE(ROUND(J64,R7),\" - \",ROUND(F64,R7)))","v":"0 - 0"},{"$f":"IF(G64<K64,CONCATENATE(ROUND(G64,R7),\" - \",ROUND(K64,R7)),CONCATENATE(ROUND(K64,R7),\" - \",ROUND(G64,R7)))","v":"0 - 0"},null,null,null,null,183,null,183]
[null,"Constrained","Social rent",{"$f":"IF(D61<>\"\",D61*D$7/D$8,\"\")","v":0},{"$f":"IF(E61<>\"\",E61*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H61<>\"\",H61*H$7/H$8,\"\")","v":0},{"$f":"IF(I61<>\"\",I61*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D62<>\"\",D62*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H62<>\"\",H62*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D59<H59,CONCATENATE(ROUND(D59,R7),\" - \",ROUND(H59,R7)),CONCATENATE(ROUND(H59,R7),\" - \",ROUND(D59,R7)))","v":"0 - 0"},{"$f":"IF(E59<I59,CONCATENATE(ROUND(E59,R7),\" - \",ROUND(I59,R7)),CONCATENATE(ROUND(I59,R7),\" - \",ROUND(E59,R7)))","v":"0 - 0"},{"$f":"IF(F59<J59,CONCATENATE(ROUND(F59,R7),\" - \",ROUND(J59,R7)),CONCATENATE(ROUND(J59,R7),\" - \",ROUND(F59,R7)))","v":"0 - 0"},{"$f":"IF(G59<K59,CONCATENATE(ROUND(G59,R7),\" - \",ROUND(K59,R7)),CONCATENATE(ROUND(K59,R7),\" - \",ROUND(G59,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D63<>\"\",D63*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H63<>\"\",H63*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D64<>\"\",D64*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H64<>\"\",H64*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D61+D62<H61+H62,CONCATENATE(ROUND(D61+D62,R7),\" - \",ROUND(H61+H62,R7)),CONCATENATE(ROUND(H61+H62,R7),\" - \",ROUND(D61+D62,R7)))","v":"0 - 0"},{"$f":"IF(E61+E62<I61+I62,CONCATENATE(ROUND(E61+E62,R7),\" - \",ROUND(I61+I62,R7)),CONCATENATE(ROUND(I61+I62,R7),\" - \",ROUND(E61+E62,R7)))","v":"0 - 0"},{"$f":"IF(F61+F62<J61+J62,CONCATENATE(ROUND(F61+F62,R7),\" - \",ROUND(J61+J62,R7)),CONCATENATE(ROUND(J61+J62,R7),\" - \",ROUND(F61+F62,R7)))","v":"0 - 0"},{"$f":"IF(G61+G62<K61+K62,CONCATENATE(ROUND(G61+G62,R7),\" - \",ROUND(K61+K62,R7)),CONCATENATE(ROUND(K61+K62,R7),\" - \",ROUND(G61+G62,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D63+D64<H63+H64,CONCATENATE(ROUND(D63+D64,R7),\" - \",ROUND(H63+H64,R7)),CONCATENATE(ROUND(H63+H64,R7),\" - \",ROUND(D63+D64,R7)))","v":"0 - 0"},{"$f":"IF(E63+E64<I63+I64,CONCATENATE(ROUND(E63+E64,R7),\" - \",ROUND(I63+I64,R7)),CONCATENATE(ROUND(I63+I64,R7),\" - \",ROUND(E63+E64,R7)))","v":"0 - 0"},{"$f":"IF(F63+F64<J63+J64,CONCATENATE(ROUND(F63+F64,R7),\" - \",ROUND(J63+J64,R7)),CONCATENATE(ROUND(J63+J64,R7),\" - \",ROUND(F63+F64,R7)))","v":"0 - 0"},{"$f":"IF(G63+G64<K63+K64,CONCATENATE(ROUND(G63+G64,R7),\" - \",ROUND(K63+K64,R7)),CONCATENATE(ROUND(K63+K64,R7),\" - \",ROUND(G63+G64,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B185","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W71,\":\",$AB$7,$W71)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W71,\":\",$AD$7,$W71)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W71,\":\",$AF$7,$W71)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W71,\":\",$AH$7,$W71))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y71,\":\",$AB$7,$Y71)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y71,\":\",$AD$7,$Y71)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y71,\":\",$AF$7,$Y71)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y71,\":\",$AH$7,$Y71))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W59+30","v":191},null,{"$f":"Y59+30","v":192}]
[null,null,"Total (Constrained)",{"$f":"IF(D71<>\"\",D71*D$8/D$7,\"\")","v":0},{"$f":"IF(E71<>\"\",E71*E$8/E$7,\"\")","v":0},{"$f":"IF(F71<>\"\",F71*F$8/F$7,\"\")","v":0},{"$f":"IF(G71<>\"\",G71*G$8/G$7,\"\")","v":0},{"$f":"IF(H71<>\"\",H71*H$7/H$8,\"\")","v":0},{"$f":"IF(I71<>\"\",I71*I$7/I$8,\"\")","v":0},{"$f":"IF(J71<>\"\",J71*J$7/J$8,\"\")","v":0},{"$f":"IF(K71<>\"\",K71*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W73,\":\",$AH$7,$W73))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y73,\":\",$AB$7,$Y73)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y73,\":\",$AD$7,$Y73)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y73,\":\",$AF$7,$Y73)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y73,\":\",$AH$7,$Y73))),\"\")","v":0},null,null,{"$f":"C73","v":"Social rent"},{"$f":"IF(D73<H73,CONCATENATE(ROUND(D73,R7),\" - \",ROUND(H73,R7)),CONCATENATE(ROUND(H73,R7),\" - \",ROUND(D73,R7)))","v":"0 - 0"},{"$f":"IF(E73<I73,CONCATENATE(ROUND(E73,R7),\" - \",ROUND(I73,R7)),CONCATENATE(ROUND(I73,R7),\" - \",ROUND(E73,R7)))","v":"0 - 0"},{"$f":"IF(F73<J73,CONCATENATE(ROUND(F73,R7),\" - \",ROUND(J73,R7)),CONCATENATE(ROUND(J73,R7),\" - \",ROUND(F73,R7)))","v":"0 - 0"},{"$f":"IF(G73<K73,CONCATENATE(ROUND(G73,R7),\" - \",ROUND(K73,R7)),CONCATENATE(ROUND(K73,R7),\" - \",ROUND(G73,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W61+30","v":210},null,210]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W74,\":\",$AH$7,$W74))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y74,\":\",$AB$7,$Y74)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y74,\":\",$AD$7,$Y74)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y74,\":\",$AF$7,$Y74)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y74,\":\",$AH$7,$Y74))),\"\")","v":0},null,null,{"$f":"C74","v":"Below Market"},{"$f":"IF(D74<H74,CONCATENATE(ROUND(D74,R7),\" - \",ROUND(H74,R7)),CONCATENATE(ROUND(H74,R7),\" - \",ROUND(D74,R7)))","v":"0 - 0"},{"$f":"IF(E74<I74,CONCATENATE(ROUND(E74,R7),\" - \",ROUND(I74,R7)),CONCATENATE(ROUND(I74,R7),\" - \",ROUND(E74,R7)))","v":"0 - 0"},{"$f":"IF(F74<J74,CONCATENATE(ROUND(F74,R7),\" - \",ROUND(J74,R7)),CONCATENATE(ROUND(J74,R7),\" - \",ROUND(F74,R7)))","v":"0 - 0"},{"$f":"IF(G74<K74,CONCATENATE(ROUND(G74,R7),\" - \",ROUND(K74,R7)),CONCATENATE(ROUND(K74,R7),\" - \",ROUND(G74,R7)))","v":"0 - 0"},null,null,null,null,211,null,211]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W75,\":\",$AH$7,$W75))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y75,\":\",$AB$7,$Y75)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y75,\":\",$AD$7,$Y75)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y75,\":\",$AF$7,$Y75)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y75,\":\",$AH$7,$Y75))),\"\")","v":0},null,null,{"$f":"C75","v":"PRS"},{"$f":"IF(D75<H75,CONCATENATE(ROUND(D75,R7),\" - \",ROUND(H75,R7)),CONCATENATE(ROUND(H75,R7),\" - \",ROUND(D75,R7)))","v":"0 - 0"},{"$f":"IF(E75<I75,CONCATENATE(ROUND(E75,R7),\" - \",ROUND(I75,R7)),CONCATENATE(ROUND(I75,R7),\" - \",ROUND(E75,R7)))","v":"0 - 0"},{"$f":"IF(F75<J75,CONCATENATE(ROUND(F75,R7),\" - \",ROUND(J75,R7)),CONCATENATE(ROUND(J75,R7),\" - \",ROUND(F75,R7)))","v":"0 - 0"},{"$f":"IF(G75<K75,CONCATENATE(ROUND(G75,R7),\" - \",ROUND(K75,R7)),CONCATENATE(ROUND(K75,R7),\" - \",ROUND(G75,R7)))","v":"0 - 0"},null,null,null,null,212,null,212]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W76,\":\",$AH$7,$W76))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y76,\":\",$AB$7,$Y76)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y76,\":\",$AD$7,$Y76)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y76,\":\",$AF$7,$Y76)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y76,\":\",$AH$7,$Y76))),\"\")","v":0},null,null,{"$f":"C76","v":"Buyers"},{"$f":"IF(D76<H76,CONCATENATE(ROUND(D76,R7),\" - \",ROUND(H76,R7)),CONCATENATE(ROUND(H76,R7),\" - \",ROUND(D76,R7)))","v":"0 - 0"},{"$f":"IF(E76<I76,CONCATENATE(ROUND(E76,R7),\" - \",ROUND(I76,R7)),CONCATENATE(ROUND(I76,R7),\" - \",ROUND(E76,R7)))","v":"0 - 0"},{"$f":"IF(F76<J76,CONCATENATE(ROUND(F76,R7),\" - \",ROUND(J76,R7)),CONCATENATE(ROUND(J76,R7),\" - \",ROUND(F76,R7)))","v":"0 - 0"},{"$f":"IF(G76<K76,CONCATENATE(ROUND(G76,R7),\" - \",ROUND(K76,R7)),CONCATENATE(ROUND(K76,R7),\" - \",ROUND(G76,R7)))","v":"0 - 0"},null,null,null,null,213,null,213]
[null,"Constrained","Social rent",{"$f":"IF(D73<>\"\",D73*D$7/D$8,\"\")","v":0},{"$f":"IF(E73<>\"\",E73*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H73<>\"\",H73*H$7/H$8,\"\")","v":0},{"$f":"IF(I73<>\"\",I73*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D74<>\"\",D74*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H74<>\"\",H74*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D71<H71,CONCATENATE(ROUND(D71,R7),\" - \",ROUND(H71,R7)),CONCATENATE(ROUND(H71,R7),\" - \",ROUND(D71,R7)))","v":"0 - 0"},{"$f":"IF(E71<I71,CONCATENATE(ROUND(E71,R7),\" - \",ROUND(I71,R7)),CONCATENATE(ROUND(I71,R7),\" - \",ROUND(E71,R7)))","v":"0 - 0"},{"$f":"IF(F71<J71,CONCATENATE(ROUND(F71,R7),\" - \",ROUND(J71,R7)),CONCATENATE(ROUND(J71,R7),\" - \",ROUND(F71,R7)))","v":"0 - 0"},{"$f":"IF(G71<K71,CONCATENATE(ROUND(G71,R7),\" - \",ROUND(K71,R7)),CONCATENATE(ROUND(K71,R7),\" - \",ROUND(G71,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D75<>\"\",D75*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H75<>\"\",H75*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D76<>\"\",D76*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H76<>\"\",H76*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D73+D74<H73+H74,CONCATENATE(ROUND(D73+D74,R7),\" - \",ROUND(H73+H74,R7)),CONCATENATE(ROUND(H73+H74,R7),\" - \",ROUND(D73+D74,R7)))","v":"0 - 0"},{"$f":"IF(E73+E74<I73+I74,CONCATENATE(ROUND(E73+E74,R7),\" - \",ROUND(I73+I74,R7)),CONCATENATE(ROUND(I73+I74,R7),\" - \",ROUND(E73+E74,R7)))","v":"0 - 0"},{"$f":"IF(F73+F74<J73+J74,CONCATENATE(ROUND(F73+F74,R7),\" - \",ROUND(J73+J74,R7)),CONCATENATE(ROUND(J73+J74,R7),\" - \",ROUND(F73+F74,R7)))","v":"0 - 0"},{"$f":"IF(G73+G74<K73+K74,CONCATENATE(ROUND(G73+G74,R7),\" - \",ROUND(K73+K74,R7)),CONCATENATE(ROUND(K73+K74,R7),\" - \",ROUND(G73+G74,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D75+D76<H75+H76,CONCATENATE(ROUND(D75+D76,R7),\" - \",ROUND(H75+H76,R7)),CONCATENATE(ROUND(H75+H76,R7),\" - \",ROUND(D75+D76,R7)))","v":"0 - 0"},{"$f":"IF(E75+E76<I75+I76,CONCATENATE(ROUND(E75+E76,R7),\" - \",ROUND(I75+I76,R7)),CONCATENATE(ROUND(I75+I76,R7),\" - \",ROUND(E75+E76,R7)))","v":"0 - 0"},{"$f":"IF(F75+F76<J75+J76,CONCATENATE(ROUND(F75+F76,R7),\" - \",ROUND(J75+J76,R7)),CONCATENATE(ROUND(J75+J76,R7),\" - \",ROUND(F75+F76,R7)))","v":"0 - 0"},{"$f":"IF(G75+G76<K75+K76,CONCATENATE(ROUND(G75+G76,R7),\" - \",ROUND(K75+K76,R7)),CONCATENATE(ROUND(K75+K76,R7),\" - \",ROUND(G75+G76,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B215","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W83,\":\",$AB$7,$W83)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W83,\":\",$AD$7,$W83)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W83,\":\",$AF$7,$W83)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W83,\":\",$AH$7,$W83))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y83,\":\",$AB$7,$Y83)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y83,\":\",$AD$7,$Y83)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y83,\":\",$AF$7,$Y83)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y83,\":\",$AH$7,$Y83))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W71+30","v":221},null,{"$f":"Y71+30","v":222}]
[null,null,"Total (Constrained)",{"$f":"IF(D83<>\"\",D83*D$8/D$7,\"\")","v":0},{"$f":"IF(E83<>\"\",E83*E$8/E$7,\"\")","v":0},{"$f":"IF(F83<>\"\",F83*F$8/F$7,\"\")","v":0},{"$f":"IF(G83<>\"\",G83*G$8/G$7,\"\")","v":0},{"$f":"IF(H83<>\"\",H83*H$7/H$8,\"\")","v":0},{"$f":"IF(I83<>\"\",I83*I$7/I$8,\"\")","v":0},{"$f":"IF(J83<>\"\",J83*J$7/J$8,\"\")","v":0},{"$f":"IF(K83<>\"\",K83*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W85,\":\",$AH$7,$W85))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y85,\":\",$AB$7,$Y85)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y85,\":\",$AD$7,$Y85)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y85,\":\",$AF$7,$Y85)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y85,\":\",$AH$7,$Y85))),\"\")","v":0},null,null,{"$f":"C85","v":"Social rent"},{"$f":"IF(D85<H85,CONCATENATE(ROUND(D85,R7),\" - \",ROUND(H85,R7)),CONCATENATE(ROUND(H85,R7),\" - \",ROUND(D85,R7)))","v":"0 - 0"},{"$f":"IF(E85<I85,CONCATENATE(ROUND(E85,R7),\" - \",ROUND(I85,R7)),CONCATENATE(ROUND(I85,R7),\" - \",ROUND(E85,R7)))","v":"0 - 0"},{"$f":"IF(F85<J85,CONCATENATE(ROUND(F85,R7),\" - \",ROUND(J85,R7)),CONCATENATE(ROUND(J85,R7),\" - \",ROUND(F85,R7)))","v":"0 - 0"},{"$f":"IF(G85<K85,CONCATENATE(ROUND(G85,R7),\" - \",ROUND(K85,R7)),CONCATENATE(ROUND(K85,R7),\" - \",ROUND(G85,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W73+30","v":240},null,240]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W86,\":\",$AH$7,$W86))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y86,\":\",$AB$7,$Y86)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y86,\":\",$AD$7,$Y86)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y86,\":\",$AF$7,$Y86)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y86,\":\",$AH$7,$Y86))),\"\")","v":0},null,null,{"$f":"C86","v":"Below Market"},{"$f":"IF(D86<H86,CONCATENATE(ROUND(D86,R7),\" - \",ROUND(H86,R7)),CONCATENATE(ROUND(H86,R7),\" - \",ROUND(D86,R7)))","v":"0 - 0"},{"$f":"IF(E86<I86,CONCATENATE(ROUND(E86,R7),\" - \",ROUND(I86,R7)),CONCATENATE(ROUND(I86,R7),\" - \",ROUND(E86,R7)))","v":"0 - 0"},{"$f":"IF(F86<J86,CONCATENATE(ROUND(F86,R7),\" - \",ROUND(J86,R7)),CONCATENATE(ROUND(J86,R7),\" - \",ROUND(F86,R7)))","v":"0 - 0"},{"$f":"IF(G86<K86,CONCATENATE(ROUND(G86,R7),\" - \",ROUND(K86,R7)),CONCATENATE(ROUND(K86,R7),\" - \",ROUND(G86,R7)))","v":"0 - 0"},null,null,null,null,241,null,241]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W87,\":\",$AH$7,$W87))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y87,\":\",$AB$7,$Y87)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y87,\":\",$AD$7,$Y87)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y87,\":\",$AF$7,$Y87)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y87,\":\",$AH$7,$Y87))),\"\")","v":0},null,null,{"$f":"C87","v":"PRS"},{"$f":"IF(D87<H87,CONCATENATE(ROUND(D87,R7),\" - \",ROUND(H87,R7)),CONCATENATE(ROUND(H87,R7),\" - \",ROUND(D87,R7)))","v":"0 - 0"},{"$f":"IF(E87<I87,CONCATENATE(ROUND(E87,R7),\" - \",ROUND(I87,R7)),CONCATENATE(ROUND(I87,R7),\" - \",ROUND(E87,R7)))","v":"0 - 0"},{"$f":"IF(F87<J87,CONCATENATE(ROUND(F87,R7),\" - \",ROUND(J87,R7)),CONCATENATE(ROUND(J87,R7),\" - \",ROUND(F87,R7)))","v":"0 - 0"},{"$f":"IF(G87<K87,CONCATENATE(ROUND(G87,R7),\" - \",ROUND(K87,R7)),CONCATENATE(ROUND(K87,R7),\" - \",ROUND(G87,R7)))","v":"0 - 0"},null,null,null,null,242,null,242]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W88,\":\",$AH$7,$W88))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y88,\":\",$AB$7,$Y88)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y88,\":\",$AD$7,$Y88)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y88,\":\",$AF$7,$Y88)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y88,\":\",$AH$7,$Y88))),\"\")","v":0},null,null,{"$f":"C88","v":"Buyers"},{"$f":"IF(D88<H88,CONCATENATE(ROUND(D88,R7),\" - \",ROUND(H88,R7)),CONCATENATE(ROUND(H88,R7),\" - \",ROUND(D88,R7)))","v":"0 - 0"},{"$f":"IF(E88<I88,CONCATENATE(ROUND(E88,R7),\" - \",ROUND(I88,R7)),CONCATENATE(ROUND(I88,R7),\" - \",ROUND(E88,R7)))","v":"0 - 0"},{"$f":"IF(F88<J88,CONCATENATE(ROUND(F88,R7),\" - \",ROUND(J88,R7)),CONCATENATE(ROUND(J88,R7),\" - \",ROUND(F88,R7)))","v":"0 - 0"},{"$f":"IF(G88<K88,CONCATENATE(ROUND(G88,R7),\" - \",ROUND(K88,R7)),CONCATENATE(ROUND(K88,R7),\" - \",ROUND(G88,R7)))","v":"0 - 0"},null,null,null,null,243,null,243]
[null,"Constrained","Social rent",{"$f":"IF(D85<>\"\",D85*D$7/D$8,\"\")","v":0},{"$f":"IF(E85<>\"\",E85*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H85<>\"\",H85*H$7/H$8,\"\")","v":0},{"$f":"IF(I85<>\"\",I85*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D86<>\"\",D86*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H86<>\"\",H86*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D83<H83,CONCATENATE(ROUND(D83,R7),\" - \",ROUND(H83,R7)),CONCATENATE(ROUND(H83,R7),\" - \",ROUND(D83,R7)))","v":"0 - 0"},{"$f":"IF(E83<I83,CONCATENATE(ROUND(E83,R7),\" - \",ROUND(I83,R7)),CONCATENATE(ROUND(I83,R7),\" - \",ROUND(E83,R7)))","v":"0 - 0"},{"$f":"IF(F83<J83,CONCATENATE(ROUND(F83,R7),\" - \",ROUND(J83,R7)),CONCATENATE(ROUND(J83,R7),\" - \",ROUND(F83,R7)))","v":"0 - 0"},{"$f":"IF(G83<K83,CONCATENATE(ROUND(G83,R7),\" - \",ROUND(K83,R7)),CONCATENATE(ROUND(K83,R7),\" - \",ROUND(G83,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D87<>\"\",D87*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H87<>\"\",H87*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D88<>\"\",D88*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H88<>\"\",H88*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D85+D86<H85+H86,CONCATENATE(ROUND(D85+D86,R7),\" - \",ROUND(H85+H86,R7)),CONCATENATE(ROUND(H85+H86,R7),\" - \",ROUND(D85+D86,R7)))","v":"0 - 0"},{"$f":"IF(E85+E86<I85+I86,CONCATENATE(ROUND(E85+E86,R7),\" - \",ROUND(I85+I86,R7)),CONCATENATE(ROUND(I85+I86,R7),\" - \",ROUND(E85+E86,R7)))","v":"0 - 0"},{"$f":"IF(F85+F86<J85+J86,CONCATENATE(ROUND(F85+F86,R7),\" - \",ROUND(J85+J86,R7)),CONCATENATE(ROUND(J85+J86,R7),\" - \",ROUND(F85+F86,R7)))","v":"0 - 0"},{"$f":"IF(G85+G86<K85+K86,CONCATENATE(ROUND(G85+G86,R7),\" - \",ROUND(K85+K86,R7)),CONCATENATE(ROUND(K85+K86,R7),\" - \",ROUND(G85+G86,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D87+D88<H87+H88,CONCATENATE(ROUND(D87+D88,R7),\" - \",ROUND(H87+H88,R7)),CONCATENATE(ROUND(H87+H88,R7),\" - \",ROUND(D87+D88,R7)))","v":"0 - 0"},{"$f":"IF(E87+E88<I87+I88,CONCATENATE(ROUND(E87+E88,R7),\" - \",ROUND(I87+I88,R7)),CONCATENATE(ROUND(I87+I88,R7),\" - \",ROUND(E87+E88,R7)))","v":"0 - 0"},{"$f":"IF(F87+F88<J87+J88,CONCATENATE(ROUND(F87+F88,R7),\" - \",ROUND(J87+J88,R7)),CONCATENATE(ROUND(J87+J88,R7),\" - \",ROUND(F87+F88,R7)))","v":"0 - 0"},{"$f":"IF(G87+G88<K87+K88,CONCATENATE(ROUND(G87+G88,R7),\" - \",ROUND(K87+K88,R7)),CONCATENATE(ROUND(K87+K88,R7),\" - \",ROUND(G87+G88,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B245","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W95,\":\",$AB$7,$W95)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W95,\":\",$AD$7,$W95)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W95,\":\",$AF$7,$W95)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W95,\":\",$AH$7,$W95))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y95,\":\",$AB$7,$Y95)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y95,\":\",$AD$7,$Y95)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y95,\":\",$AF$7,$Y95)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y95,\":\",$AH$7,$Y95))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W83+30","v":251},null,{"$f":"Y83+30","v":252}]
[null,null,"Total (Constrained)",{"$f":"IF(D95<>\"\",D95*D$8/D$7,\"\")","v":0},{"$f":"IF(E95<>\"\",E95*E$8/E$7,\"\")","v":0},{"$f":"IF(F95<>\"\",F95*F$8/F$7,\"\")","v":0},{"$f":"IF(G95<>\"\",G95*G$8/G$7,\"\")","v":0},{"$f":"IF(H95<>\"\",H95*H$7/H$8,\"\")","v":0},{"$f":"IF(I95<>\"\",I95*I$7/I$8,\"\")","v":0},{"$f":"IF(J95<>\"\",J95*J$7/J$8,\"\")","v":0},{"$f":"IF(K95<>\"\",K95*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W97,\":\",$AH$7,$W97))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y97,\":\",$AB$7,$Y97)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y97,\":\",$AD$7,$Y97)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y97,\":\",$AF$7,$Y97)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y97,\":\",$AH$7,$Y97))),\"\")","v":0},null,null,{"$f":"C97","v":"Social rent"},{"$f":"IF(D97<H97,CONCATENATE(ROUND(D97,R7),\" - \",ROUND(H97,R7)),CONCATENATE(ROUND(H97,R7),\" - \",ROUND(D97,R7)))","v":"0 - 0"},{"$f":"IF(E97<I97,CONCATENATE(ROUND(E97,R7),\" - \",ROUND(I97,R7)),CONCATENATE(ROUND(I97,R7),\" - \",ROUND(E97,R7)))","v":"0 - 0"},{"$f":"IF(F97<J97,CONCATENATE(ROUND(F97,R7),\" - \",ROUND(J97,R7)),CONCATENATE(ROUND(J97,R7),\" - \",ROUND(F97,R7)))","v":"0 - 0"},{"$f":"IF(G97<K97,CONCATENATE(ROUND(G97,R7),\" - \",ROUND(K97,R7)),CONCATENATE(ROUND(K97,R7),\" - \",ROUND(G97,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W85+30","v":270},null,270]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W98,\":\",$AH$7,$W98))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y98,\":\",$AB$7,$Y98)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y98,\":\",$AD$7,$Y98)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y98,\":\",$AF$7,$Y98)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y98,\":\",$AH$7,$Y98))),\"\")","v":0},null,null,{"$f":"C98","v":"Below Market"},{"$f":"IF(D98<H98,CONCATENATE(ROUND(D98,R7),\" - \",ROUND(H98,R7)),CONCATENATE(ROUND(H98,R7),\" - \",ROUND(D98,R7)))","v":"0 - 0"},{"$f":"IF(E98<I98,CONCATENATE(ROUND(E98,R7),\" - \",ROUND(I98,R7)),CONCATENATE(ROUND(I98,R7),\" - \",ROUND(E98,R7)))","v":"0 - 0"},{"$f":"IF(F98<J98,CONCATENATE(ROUND(F98,R7),\" - \",ROUND(J98,R7)),CONCATENATE(ROUND(J98,R7),\" - \",ROUND(F98,R7)))","v":"0 - 0"},{"$f":"IF(G98<K98,CONCATENATE(ROUND(G98,R7),\" - \",ROUND(K98,R7)),CONCATENATE(ROUND(K98,R7),\" - \",ROUND(G98,R7)))","v":"0 - 0"},null,null,null,null,271,null,271]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W99,\":\",$AH$7,$W99))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y99,\":\",$AB$7,$Y99)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y99,\":\",$AD$7,$Y99)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y99,\":\",$AF$7,$Y99)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y99,\":\",$AH$7,$Y99))),\"\")","v":0},null,null,{"$f":"C99","v":"PRS"},{"$f":"IF(D99<H99,CONCATENATE(ROUND(D99,R7),\" - \",ROUND(H99,R7)),CONCATENATE(ROUND(H99,R7),\" - \",ROUND(D99,R7)))","v":"0 - 0"},{"$f":"IF(E99<I99,CONCATENATE(ROUND(E99,R7),\" - \",ROUND(I99,R7)),CONCATENATE(ROUND(I99,R7),\" - \",ROUND(E99,R7)))","v":"0 - 0"},{"$f":"IF(F99<J99,CONCATENATE(ROUND(F99,R7),\" - \",ROUND(J99,R7)),CONCATENATE(ROUND(J99,R7),\" - \",ROUND(F99,R7)))","v":"0 - 0"},{"$f":"IF(G99<K99,CONCATENATE(ROUND(G99,R7),\" - \",ROUND(K99,R7)),CONCATENATE(ROUND(K99,R7),\" - \",ROUND(G99,R7)))","v":"0 - 0"},null,null,null,null,272,null,272]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W100,\":\",$AH$7,$W100))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y100,\":\",$AB$7,$Y100)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y100,\":\",$AD$7,$Y100)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y100,\":\",$AF$7,$Y100)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y100,\":\",$AH$7,$Y100))),\"\")","v":0},null,null,{"$f":"C100","v":"Buyers"},{"$f":"IF(D100<H100,CONCATENATE(ROUND(D100,R7),\" - \",ROUND(H100,R7)),CONCATENATE(ROUND(H100,R7),\" - \",ROUND(D100,R7)))","v":"0 - 0"},{"$f":"IF(E100<I100,CONCATENATE(ROUND(E100,R7),\" - \",ROUND(I100,R7)),CONCATENATE(ROUND(I100,R7),\" - \",ROUND(E100,R7)))","v":"0 - 0"},{"$f":"IF(F100<J100,CONCATENATE(ROUND(F100,R7),\" - \",ROUND(J100,R7)),CONCATENATE(ROUND(J100,R7),\" - \",ROUND(F100,R7)))","v":"0 - 0"},{"$f":"IF(G100<K100,CONCATENATE(ROUND(G100,R7),\" - \",ROUND(K100,R7)),CONCATENATE(ROUND(K100,R7),\" - \",ROUND(G100,R7)))","v":"0 - 0"},null,null,null,null,273,null,273]
[null,"Constrained","Social rent",{"$f":"IF(D97<>\"\",D97*D$7/D$8,\"\")","v":0},{"$f":"IF(E97<>\"\",E97*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H97<>\"\",H97*H$7/H$8,\"\")","v":0},{"$f":"IF(I97<>\"\",I97*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D98<>\"\",D98*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H98<>\"\",H98*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D95<H95,CONCATENATE(ROUND(D95,R7),\" - \",ROUND(H95,R7)),CONCATENATE(ROUND(H95,R7),\" - \",ROUND(D95,R7)))","v":"0 - 0"},{"$f":"IF(E95<I95,CONCATENATE(ROUND(E95,R7),\" - \",ROUND(I95,R7)),CONCATENATE(ROUND(I95,R7),\" - \",ROUND(E95,R7)))","v":"0 - 0"},{"$f":"IF(F95<J95,CONCATENATE(ROUND(F95,R7),\" - \",ROUND(J95,R7)),CONCATENATE(ROUND(J95,R7),\" - \",ROUND(F95,R7)))","v":"0 - 0"},{"$f":"IF(G95<K95,CONCATENATE(ROUND(G95,R7),\" - \",ROUND(K95,R7)),CONCATENATE(ROUND(K95,R7),\" - \",ROUND(G95,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D99<>\"\",D99*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H99<>\"\",H99*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D100<>\"\",D100*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H100<>\"\",H100*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D97+D98<H97+H98,CONCATENATE(ROUND(D97+D98,R7),\" - \",ROUND(H97+H98,R7)),CONCATENATE(ROUND(H97+H98,R7),\" - \",ROUND(D97+D98,R7)))","v":"0 - 0"},{"$f":"IF(E97+E98<I97+I98,CONCATENATE(ROUND(E97+E98,R7),\" - \",ROUND(I97+I98,R7)),CONCATENATE(ROUND(I97+I98,R7),\" - \",ROUND(E97+E98,R7)))","v":"0 - 0"},{"$f":"IF(F97+F98<J97+J98,CONCATENATE(ROUND(F97+F98,R7),\" - \",ROUND(J97+J98,R7)),CONCATENATE(ROUND(J97+J98,R7),\" - \",ROUND(F97+F98,R7)))","v":"0 - 0"},{"$f":"IF(G97+G98<K97+K98,CONCATENATE(ROUND(G97+G98,R7),\" - \",ROUND(K97+K98,R7)),CONCATENATE(ROUND(K97+K98,R7),\" - \",ROUND(G97+G98,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D99+D100<H99+H100,CONCATENATE(ROUND(D99+D100,R7),\" - \",ROUND(H99+H100,R7)),CONCATENATE(ROUND(H99+H100,R7),\" - \",ROUND(D99+D100,R7)))","v":"0 - 0"},{"$f":"IF(E99+E100<I99+I100,CONCATENATE(ROUND(E99+E100,R7),\" - \",ROUND(I99+I100,R7)),CONCATENATE(ROUND(I99+I100,R7),\" - \",ROUND(E99+E100,R7)))","v":"0 - 0"},{"$f":"IF(F99+F100<J99+J100,CONCATENATE(ROUND(F99+F100,R7),\" - \",ROUND(J99+J100,R7)),CONCATENATE(ROUND(J99+J100,R7),\" - \",ROUND(F99+F100,R7)))","v":"0 - 0"},{"$f":"IF(G99+G100<K99+K100,CONCATENATE(ROUND(G99+G100,R7),\" - \",ROUND(K99+K100,R7)),CONCATENATE(ROUND(K99+K100,R7),\" - \",ROUND(G99+G100,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B275","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W107,\":\",$AB$7,$W107)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W107,\":\",$AD$7,$W107)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W107,\":\",$AF$7,$W107)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W107,\":\",$AH$7,$W107))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y107,\":\",$AB$7,$Y107)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y107,\":\",$AD$7,$Y107)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y107,\":\",$AF$7,$Y107)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y107,\":\",$AH$7,$Y107))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W95+30","v":281},null,{"$f":"Y95+30","v":282}]
[null,null,"Total (Constrained)",{"$f":"IF(D107<>\"\",D107*D$8/D$7,\"\")","v":0},{"$f":"IF(E107<>\"\",E107*E$8/E$7,\"\")","v":0},{"$f":"IF(F107<>\"\",F107*F$8/F$7,\"\")","v":0},{"$f":"IF(G107<>\"\",G107*G$8/G$7,\"\")","v":0},{"$f":"IF(H107<>\"\",H107*H$7/H$8,\"\")","v":0},{"$f":"IF(I107<>\"\",I107*I$7/I$8,\"\")","v":0},{"$f":"IF(J107<>\"\",J107*J$7/J$8,\"\")","v":0},{"$f":"IF(K107<>\"\",K107*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W109,\":\",$AH$7,$W109))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y109,\":\",$AB$7,$Y109)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y109,\":\",$AD$7,$Y109)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y109,\":\",$AF$7,$Y109)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y109,\":\",$AH$7,$Y109))),\"\")","v":0},null,null,{"$f":"C109","v":"Social rent"},{"$f":"IF(D109<H109,CONCATENATE(ROUND(D109,R7),\" - \",ROUND(H109,R7)),CONCATENATE(ROUND(H109,R7),\" - \",ROUND(D109,R7)))","v":"0 - 0"},{"$f":"IF(E109<I109,CONCATENATE(ROUND(E109,R7),\" - \",ROUND(I109,R7)),CONCATENATE(ROUND(I109,R7),\" - \",ROUND(E109,R7)))","v":"0 - 0"},{"$f":"IF(F109<J109,CONCATENATE(ROUND(F109,R7),\" - \",ROUND(J109,R7)),CONCATENATE(ROUND(J109,R7),\" - \",ROUND(F109,R7)))","v":"0 - 0"},{"$f":"IF(G109<K109,CONCATENATE(ROUND(G109,R7),\" - \",ROUND(K109,R7)),CONCATENATE(ROUND(K109,R7),\" - \",ROUND(G109,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W97+30","v":300},null,300]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W110,\":\",$AH$7,$W110))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y110,\":\",$AB$7,$Y110)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y110,\":\",$AD$7,$Y110)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y110,\":\",$AF$7,$Y110)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y110,\":\",$AH$7,$Y110))),\"\")","v":0},null,null,{"$f":"C110","v":"Below Market"},{"$f":"IF(D110<H110,CONCATENATE(ROUND(D110,R7),\" - \",ROUND(H110,R7)),CONCATENATE(ROUND(H110,R7),\" - \",ROUND(D110,R7)))","v":"0 - 0"},{"$f":"IF(E110<I110,CONCATENATE(ROUND(E110,R7),\" - \",ROUND(I110,R7)),CONCATENATE(ROUND(I110,R7),\" - \",ROUND(E110,R7)))","v":"0 - 0"},{"$f":"IF(F110<J110,CONCATENATE(ROUND(F110,R7),\" - \",ROUND(J110,R7)),CONCATENATE(ROUND(J110,R7),\" - \",ROUND(F110,R7)))","v":"0 - 0"},{"$f":"IF(G110<K110,CONCATENATE(ROUND(G110,R7),\" - \",ROUND(K110,R7)),CONCATENATE(ROUND(K110,R7),\" - \",ROUND(G110,R7)))","v":"0 - 0"},null,null,null,null,301,null,301]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W111,\":\",$AH$7,$W111))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y111,\":\",$AB$7,$Y111)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y111,\":\",$AD$7,$Y111)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y111,\":\",$AF$7,$Y111)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y111,\":\",$AH$7,$Y111))),\"\")","v":0},null,null,{"$f":"C111","v":"PRS"},{"$f":"IF(D111<H111,CONCATENATE(ROUND(D111,R7),\" - \",ROUND(H111,R7)),CONCATENATE(ROUND(H111,R7),\" - \",ROUND(D111,R7)))","v":"0 - 0"},{"$f":"IF(E111<I111,CONCATENATE(ROUND(E111,R7),\" - \",ROUND(I111,R7)),CONCATENATE(ROUND(I111,R7),\" - \",ROUND(E111,R7)))","v":"0 - 0"},{"$f":"IF(F111<J111,CONCATENATE(ROUND(F111,R7),\" - \",ROUND(J111,R7)),CONCATENATE(ROUND(J111,R7),\" - \",ROUND(F111,R7)))","v":"0 - 0"},{"$f":"IF(G111<K111,CONCATENATE(ROUND(G111,R7),\" - \",ROUND(K111,R7)),CONCATENATE(ROUND(K111,R7),\" - \",ROUND(G111,R7)))","v":"0 - 0"},null,null,null,null,302,null,302]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W112,\":\",$AH$7,$W112))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y112,\":\",$AB$7,$Y112)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y112,\":\",$AD$7,$Y112)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y112,\":\",$AF$7,$Y112)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y112,\":\",$AH$7,$Y112))),\"\")","v":0},null,null,{"$f":"C112","v":"Buyers"},{"$f":"IF(D112<H112,CONCATENATE(ROUND(D112,R7),\" - \",ROUND(H112,R7)),CONCATENATE(ROUND(H112,R7),\" - \",ROUND(D112,R7)))","v":"0 - 0"},{"$f":"IF(E112<I112,CONCATENATE(ROUND(E112,R7),\" - \",ROUND(I112,R7)),CONCATENATE(ROUND(I112,R7),\" - \",ROUND(E112,R7)))","v":"0 - 0"},{"$f":"IF(F112<J112,CONCATENATE(ROUND(F112,R7),\" - \",ROUND(J112,R7)),CONCATENATE(ROUND(J112,R7),\" - \",ROUND(F112,R7)))","v":"0 - 0"},{"$f":"IF(G112<K112,CONCATENATE(ROUND(G112,R7),\" - \",ROUND(K112,R7)),CONCATENATE(ROUND(K112,R7),\" - \",ROUND(G112,R7)))","v":"0 - 0"},null,null,null,null,303,null,303]
[null,"Constrained","Social rent",{"$f":"IF(D109<>\"\",D109*D$7/D$8,\"\")","v":0},{"$f":"IF(E109<>\"\",E109*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H109<>\"\",H109*H$7/H$8,\"\")","v":0},{"$f":"IF(I109<>\"\",I109*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D110<>\"\",D110*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H110<>\"\",H110*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D107<H107,CONCATENATE(ROUND(D107,R7),\" - \",ROUND(H107,R7)),CONCATENATE(ROUND(H107,R7),\" - \",ROUND(D107,R7)))","v":"0 - 0"},{"$f":"IF(E107<I107,CONCATENATE(ROUND(E107,R7),\" - \",ROUND(I107,R7)),CONCATENATE(ROUND(I107,R7),\" - \",ROUND(E107,R7)))","v":"0 - 0"},{"$f":"IF(F107<J107,CONCATENATE(ROUND(F107,R7),\" - \",ROUND(J107,R7)),CONCATENATE(ROUND(J107,R7),\" - \",ROUND(F107,R7)))","v":"0 - 0"},{"$f":"IF(G107<K107,CONCATENATE(ROUND(G107,R7),\" - \",ROUND(K107,R7)),CONCATENATE(ROUND(K107,R7),\" - \",ROUND(G107,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D111<>\"\",D111*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H111<>\"\",H111*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D112<>\"\",D112*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H112<>\"\",H112*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D109+D110<H109+H110,CONCATENATE(ROUND(D109+D110,R7),\" - \",ROUND(H109+H110,R7)),CONCATENATE(ROUND(H109+H110,R7),\" - \",ROUND(D109+D110,R7)))","v":"0 - 0"},{"$f":"IF(E109+E110<I109+I110,CONCATENATE(ROUND(E109+E110,R7),\" - \",ROUND(I109+I110,R7)),CONCATENATE(ROUND(I109+I110,R7),\" - \",ROUND(E109+E110,R7)))","v":"0 - 0"},{"$f":"IF(F109+F110<J109+J110,CONCATENATE(ROUND(F109+F110,R7),\" - \",ROUND(J109+J110,R7)),CONCATENATE(ROUND(J109+J110,R7),\" - \",ROUND(F109+F110,R7)))","v":"0 - 0"},{"$f":"IF(G109+G110<K109+K110,CONCATENATE(ROUND(G109+G110,R7),\" - \",ROUND(K109+K110,R7)),CONCATENATE(ROUND(K109+K110,R7),\" - \",ROUND(G109+G110,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D111+D112<H111+H112,CONCATENATE(ROUND(D111+D112,R7),\" - \",ROUND(H111+H112,R7)),CONCATENATE(ROUND(H111+H112,R7),\" - \",ROUND(D111+D112,R7)))","v":"0 - 0"},{"$f":"IF(E111+E112<I111+I112,CONCATENATE(ROUND(E111+E112,R7),\" - \",ROUND(I111+I112,R7)),CONCATENATE(ROUND(I111+I112,R7),\" - \",ROUND(E111+E112,R7)))","v":"0 - 0"},{"$f":"IF(F111+F112<J111+J112,CONCATENATE(ROUND(F111+F112,R7),\" - \",ROUND(J111+J112,R7)),CONCATENATE(ROUND(J111+J112,R7),\" - \",ROUND(F111+F112,R7)))","v":"0 - 0"},{"$f":"IF(G111+G112<K111+K112,CONCATENATE(ROUND(G111+G112,R7),\" - \",ROUND(K111+K112,R7)),CONCATENATE(ROUND(K111+K112,R7),\" - \",ROUND(G111+G112,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B305","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W119,\":\",$AB$7,$W119)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W119,\":\",$AD$7,$W119)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W119,\":\",$AF$7,$W119)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W119,\":\",$AH$7,$W119))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y119,\":\",$AB$7,$Y119)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y119,\":\",$AD$7,$Y119)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y119,\":\",$AF$7,$Y119)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y119,\":\",$AH$7,$Y119))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W107+30","v":311},null,{"$f":"Y107+30","v":312}]
[null,null,"Total (Constrained)",{"$f":"IF(D119<>\"\",D119*D$8/D$7,\"\")","v":0},{"$f":"IF(E119<>\"\",E119*E$8/E$7,\"\")","v":0},{"$f":"IF(F119<>\"\",F119*F$8/F$7,\"\")","v":0},{"$f":"IF(G119<>\"\",G119*G$8/G$7,\"\")","v":0},{"$f":"IF(H119<>\"\",H119*H$7/H$8,\"\")","v":0},{"$f":"IF(I119<>\"\",I119*I$7/I$8,\"\")","v":0},{"$f":"IF(J119<>\"\",J119*J$7/J$8,\"\")","v":0},{"$f":"IF(K119<>\"\",K119*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W121,\":\",$AH$7,$W121))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y121,\":\",$AB$7,$Y121)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y121,\":\",$AD$7,$Y121)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y121,\":\",$AF$7,$Y121)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y121,\":\",$AH$7,$Y121))),\"\")","v":0},null,null,{"$f":"C121","v":"Social rent"},{"$f":"IF(D121<H121,CONCATENATE(ROUND(D121,R7),\" - \",ROUND(H121,R7)),CONCATENATE(ROUND(H121,R7),\" - \",ROUND(D121,R7)))","v":"0 - 0"},{"$f":"IF(E121<I121,CONCATENATE(ROUND(E121,R7),\" - \",ROUND(I121,R7)),CONCATENATE(ROUND(I121,R7),\" - \",ROUND(E121,R7)))","v":"0 - 0"},{"$f":"IF(F121<J121,CONCATENATE(ROUND(F121,R7),\" - \",ROUND(J121,R7)),CONCATENATE(ROUND(J121,R7),\" - \",ROUND(F121,R7)))","v":"0 - 0"},{"$f":"IF(G121<K121,CONCATENATE(ROUND(G121,R7),\" - \",ROUND(K121,R7)),CONCATENATE(ROUND(K121,R7),\" - \",ROUND(G121,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W109+30","v":330},null,330]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W122,\":\",$AH$7,$W122))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y122,\":\",$AB$7,$Y122)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y122,\":\",$AD$7,$Y122)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y122,\":\",$AF$7,$Y122)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y122,\":\",$AH$7,$Y122))),\"\")","v":0},null,null,{"$f":"C122","v":"Below Market"},{"$f":"IF(D122<H122,CONCATENATE(ROUND(D122,R7),\" - \",ROUND(H122,R7)),CONCATENATE(ROUND(H122,R7),\" - \",ROUND(D122,R7)))","v":"0 - 0"},{"$f":"IF(E122<I122,CONCATENATE(ROUND(E122,R7),\" - \",ROUND(I122,R7)),CONCATENATE(ROUND(I122,R7),\" - \",ROUND(E122,R7)))","v":"0 - 0"},{"$f":"IF(F122<J122,CONCATENATE(ROUND(F122,R7),\" - \",ROUND(J122,R7)),CONCATENATE(ROUND(J122,R7),\" - \",ROUND(F122,R7)))","v":"0 - 0"},{"$f":"IF(G122<K122,CONCATENATE(ROUND(G122,R7),\" - \",ROUND(K122,R7)),CONCATENATE(ROUND(K122,R7),\" - \",ROUND(G122,R7)))","v":"0 - 0"},null,null,null,null,331,null,331]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W123,\":\",$AH$7,$W123))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y123,\":\",$AB$7,$Y123)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y123,\":\",$AD$7,$Y123)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y123,\":\",$AF$7,$Y123)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y123,\":\",$AH$7,$Y123))),\"\")","v":0},null,null,{"$f":"C123","v":"PRS"},{"$f":"IF(D123<H123,CONCATENATE(ROUND(D123,R7),\" - \",ROUND(H123,R7)),CONCATENATE(ROUND(H123,R7),\" - \",ROUND(D123,R7)))","v":"0 - 0"},{"$f":"IF(E123<I123,CONCATENATE(ROUND(E123,R7),\" - \",ROUND(I123,R7)),CONCATENATE(ROUND(I123,R7),\" - \",ROUND(E123,R7)))","v":"0 - 0"},{"$f":"IF(F123<J123,CONCATENATE(ROUND(F123,R7),\" - \",ROUND(J123,R7)),CONCATENATE(ROUND(J123,R7),\" - \",ROUND(F123,R7)))","v":"0 - 0"},{"$f":"IF(G123<K123,CONCATENATE(ROUND(G123,R7),\" - \",ROUND(K123,R7)),CONCATENATE(ROUND(K123,R7),\" - \",ROUND(G123,R7)))","v":"0 - 0"},null,null,null,null,332,null,332]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W124,\":\",$AH$7,$W124))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y124,\":\",$AB$7,$Y124)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y124,\":\",$AD$7,$Y124)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y124,\":\",$AF$7,$Y124)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y124,\":\",$AH$7,$Y124))),\"\")","v":0},null,null,{"$f":"C124","v":"Buyers"},{"$f":"IF(D124<H124,CONCATENATE(ROUND(D124,R7),\" - \",ROUND(H124,R7)),CONCATENATE(ROUND(H124,R7),\" - \",ROUND(D124,R7)))","v":"0 - 0"},{"$f":"IF(E124<I124,CONCATENATE(ROUND(E124,R7),\" - \",ROUND(I124,R7)),CONCATENATE(ROUND(I124,R7),\" - \",ROUND(E124,R7)))","v":"0 - 0"},{"$f":"IF(F124<J124,CONCATENATE(ROUND(F124,R7),\" - \",ROUND(J124,R7)),CONCATENATE(ROUND(J124,R7),\" - \",ROUND(F124,R7)))","v":"0 - 0"},{"$f":"IF(G124<K124,CONCATENATE(ROUND(G124,R7),\" - \",ROUND(K124,R7)),CONCATENATE(ROUND(K124,R7),\" - \",ROUND(G124,R7)))","v":"0 - 0"},null,null,null,null,333,null,333]
[null,"Constrained","Social rent",{"$f":"IF(D121<>\"\",D121*D$7/D$8,\"\")","v":0},{"$f":"IF(E121<>\"\",E121*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H121<>\"\",H121*H$7/H$8,\"\")","v":0},{"$f":"IF(I121<>\"\",I121*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D122<>\"\",D122*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H122<>\"\",H122*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D119<H119,CONCATENATE(ROUND(D119,R7),\" - \",ROUND(H119,R7)),CONCATENATE(ROUND(H119,R7),\" - \",ROUND(D119,R7)))","v":"0 - 0"},{"$f":"IF(E119<I119,CONCATENATE(ROUND(E119,R7),\" - \",ROUND(I119,R7)),CONCATENATE(ROUND(I119,R7),\" - \",ROUND(E119,R7)))","v":"0 - 0"},{"$f":"IF(F119<J119,CONCATENATE(ROUND(F119,R7),\" - \",ROUND(J119,R7)),CONCATENATE(ROUND(J119,R7),\" - \",ROUND(F119,R7)))","v":"0 - 0"},{"$f":"IF(G119<K119,CONCATENATE(ROUND(G119,R7),\" - \",ROUND(K119,R7)),CONCATENATE(ROUND(K119,R7),\" - \",ROUND(G119,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D123<>\"\",D123*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H123<>\"\",H123*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D124<>\"\",D124*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H124<>\"\",H124*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D121+D122<H121+H122,CONCATENATE(ROUND(D121+D122,R7),\" - \",ROUND(H121+H122,R7)),CONCATENATE(ROUND(H121+H122,R7),\" - \",ROUND(D121+D122,R7)))","v":"0 - 0"},{"$f":"IF(E121+E122<I121+I122,CONCATENATE(ROUND(E121+E122,R7),\" - \",ROUND(I121+I122,R7)),CONCATENATE(ROUND(I121+I122,R7),\" - \",ROUND(E121+E122,R7)))","v":"0 - 0"},{"$f":"IF(F121+F122<J121+J122,CONCATENATE(ROUND(F121+F122,R7),\" - \",ROUND(J121+J122,R7)),CONCATENATE(ROUND(J121+J122,R7),\" - \",ROUND(F121+F122,R7)))","v":"0 - 0"},{"$f":"IF(G121+G122<K121+K122,CONCATENATE(ROUND(G121+G122,R7),\" - \",ROUND(K121+K122,R7)),CONCATENATE(ROUND(K121+K122,R7),\" - \",ROUND(G121+G122,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D123+D124<H123+H124,CONCATENATE(ROUND(D123+D124,R7),\" - \",ROUND(H123+H124,R7)),CONCATENATE(ROUND(H123+H124,R7),\" - \",ROUND(D123+D124,R7)))","v":"0 - 0"},{"$f":"IF(E123+E124<I123+I124,CONCATENATE(ROUND(E123+E124,R7),\" - \",ROUND(I123+I124,R7)),CONCATENATE(ROUND(I123+I124,R7),\" - \",ROUND(E123+E124,R7)))","v":"0 - 0"},{"$f":"IF(F123+F124<J123+J124,CONCATENATE(ROUND(F123+F124,R7),\" - \",ROUND(J123+J124,R7)),CONCATENATE(ROUND(J123+J124,R7),\" - \",ROUND(F123+F124,R7)))","v":"0 - 0"},{"$f":"IF(G123+G124<K123+K124,CONCATENATE(ROUND(G123+G124,R7),\" - \",ROUND(K123+K124,R7)),CONCATENATE(ROUND(K123+K124,R7),\" - \",ROUND(G123+G124,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B335","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W131,\":\",$AB$7,$W131)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W131,\":\",$AD$7,$W131)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W131,\":\",$AF$7,$W131)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W131,\":\",$AH$7,$W131))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y131,\":\",$AB$7,$Y131)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y131,\":\",$AD$7,$Y131)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y131,\":\",$AF$7,$Y131)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y131,\":\",$AH$7,$Y131))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W119+30","v":341},null,{"$f":"Y119+30","v":342}]
[null,null,"Total (Constrained)",{"$f":"IF(D131<>\"\",D131*D$8/D$7,\"\")","v":0},{"$f":"IF(E131<>\"\",E131*E$8/E$7,\"\")","v":0},{"$f":"IF(F131<>\"\",F131*F$8/F$7,\"\")","v":0},{"$f":"IF(G131<>\"\",G131*G$8/G$7,\"\")","v":0},{"$f":"IF(H131<>\"\",H131*H$7/H$8,\"\")","v":0},{"$f":"IF(I131<>\"\",I131*I$7/I$8,\"\")","v":0},{"$f":"IF(J131<>\"\",J131*J$7/J$8,\"\")","v":0},{"$f":"IF(K131<>\"\",K131*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W133,\":\",$AH$7,$W133))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y133,\":\",$AB$7,$Y133)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y133,\":\",$AD$7,$Y133)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y133,\":\",$AF$7,$Y133)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y133,\":\",$AH$7,$Y133))),\"\")","v":0},null,null,{"$f":"C133","v":"Social rent"},{"$f":"IF(D133<H133,CONCATENATE(ROUND(D133,R7),\" - \",ROUND(H133,R7)),CONCATENATE(ROUND(H133,R7),\" - \",ROUND(D133,R7)))","v":"0 - 0"},{"$f":"IF(E133<I133,CONCATENATE(ROUND(E133,R7),\" - \",ROUND(I133,R7)),CONCATENATE(ROUND(I133,R7),\" - \",ROUND(E133,R7)))","v":"0 - 0"},{"$f":"IF(F133<J133,CONCATENATE(ROUND(F133,R7),\" - \",ROUND(J133,R7)),CONCATENATE(ROUND(J133,R7),\" - \",ROUND(F133,R7)))","v":"0 - 0"},{"$f":"IF(G133<K133,CONCATENATE(ROUND(G133,R7),\" - \",ROUND(K133,R7)),CONCATENATE(ROUND(K133,R7),\" - \",ROUND(G133,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W121+30","v":360},null,360]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W134,\":\",$AH$7,$W134))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y134,\":\",$AB$7,$Y134)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y134,\":\",$AD$7,$Y134)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y134,\":\",$AF$7,$Y134)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y134,\":\",$AH$7,$Y134))),\"\")","v":0},null,null,{"$f":"C134","v":"Below Market"},{"$f":"IF(D134<H134,CONCATENATE(ROUND(D134,R7),\" - \",ROUND(H134,R7)),CONCATENATE(ROUND(H134,R7),\" - \",ROUND(D134,R7)))","v":"0 - 0"},{"$f":"IF(E134<I134,CONCATENATE(ROUND(E134,R7),\" - \",ROUND(I134,R7)),CONCATENATE(ROUND(I134,R7),\" - \",ROUND(E134,R7)))","v":"0 - 0"},{"$f":"IF(F134<J134,CONCATENATE(ROUND(F134,R7),\" - \",ROUND(J134,R7)),CONCATENATE(ROUND(J134,R7),\" - \",ROUND(F134,R7)))","v":"0 - 0"},{"$f":"IF(G134<K134,CONCATENATE(ROUND(G134,R7),\" - \",ROUND(K134,R7)),CONCATENATE(ROUND(K134,R7),\" - \",ROUND(G134,R7)))","v":"0 - 0"},null,null,null,null,361,null,361]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W135,\":\",$AH$7,$W135))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y135,\":\",$AB$7,$Y135)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y135,\":\",$AD$7,$Y135)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y135,\":\",$AF$7,$Y135)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y135,\":\",$AH$7,$Y135))),\"\")","v":0},null,null,{"$f":"C135","v":"PRS"},{"$f":"IF(D135<H135,CONCATENATE(ROUND(D135,R7),\" - \",ROUND(H135,R7)),CONCATENATE(ROUND(H135,R7),\" - \",ROUND(D135,R7)))","v":"0 - 0"},{"$f":"IF(E135<I135,CONCATENATE(ROUND(E135,R7),\" - \",ROUND(I135,R7)),CONCATENATE(ROUND(I135,R7),\" - \",ROUND(E135,R7)))","v":"0 - 0"},{"$f":"IF(F135<J135,CONCATENATE(ROUND(F135,R7),\" - \",ROUND(J135,R7)),CONCATENATE(ROUND(J135,R7),\" - \",ROUND(F135,R7)))","v":"0 - 0"},{"$f":"IF(G135<K135,CONCATENATE(ROUND(G135,R7),\" - \",ROUND(K135,R7)),CONCATENATE(ROUND(K135,R7),\" - \",ROUND(G135,R7)))","v":"0 - 0"},null,null,null,null,362,null,362]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W136,\":\",$AH$7,$W136))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y136,\":\",$AB$7,$Y136)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y136,\":\",$AD$7,$Y136)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y136,\":\",$AF$7,$Y136)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y136,\":\",$AH$7,$Y136))),\"\")","v":0},null,null,{"$f":"C136","v":"Buyers"},{"$f":"IF(D136<H136,CONCATENATE(ROUND(D136,R7),\" - \",ROUND(H136,R7)),CONCATENATE(ROUND(H136,R7),\" - \",ROUND(D136,R7)))","v":"0 - 0"},{"$f":"IF(E136<I136,CONCATENATE(ROUND(E136,R7),\" - \",ROUND(I136,R7)),CONCATENATE(ROUND(I136,R7),\" - \",ROUND(E136,R7)))","v":"0 - 0"},{"$f":"IF(F136<J136,CONCATENATE(ROUND(F136,R7),\" - \",ROUND(J136,R7)),CONCATENATE(ROUND(J136,R7),\" - \",ROUND(F136,R7)))","v":"0 - 0"},{"$f":"IF(G136<K136,CONCATENATE(ROUND(G136,R7),\" - \",ROUND(K136,R7)),CONCATENATE(ROUND(K136,R7),\" - \",ROUND(G136,R7)))","v":"0 - 0"},null,null,null,null,363,null,363]
[null,"Constrained","Social rent",{"$f":"IF(D133<>\"\",D133*D$7/D$8,\"\")","v":0},{"$f":"IF(E133<>\"\",E133*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H133<>\"\",H133*H$7/H$8,\"\")","v":0},{"$f":"IF(I133<>\"\",I133*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D134<>\"\",D134*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H134<>\"\",H134*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D131<H131,CONCATENATE(ROUND(D131,R7),\" - \",ROUND(H131,R7)),CONCATENATE(ROUND(H131,R7),\" - \",ROUND(D131,R7)))","v":"0 - 0"},{"$f":"IF(E131<I131,CONCATENATE(ROUND(E131,R7),\" - \",ROUND(I131,R7)),CONCATENATE(ROUND(I131,R7),\" - \",ROUND(E131,R7)))","v":"0 - 0"},{"$f":"IF(F131<J131,CONCATENATE(ROUND(F131,R7),\" - \",ROUND(J131,R7)),CONCATENATE(ROUND(J131,R7),\" - \",ROUND(F131,R7)))","v":"0 - 0"},{"$f":"IF(G131<K131,CONCATENATE(ROUND(G131,R7),\" - \",ROUND(K131,R7)),CONCATENATE(ROUND(K131,R7),\" - \",ROUND(G131,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D135<>\"\",D135*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H135<>\"\",H135*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D136<>\"\",D136*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H136<>\"\",H136*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D133+D134<H133+H134,CONCATENATE(ROUND(D133+D134,R7),\" - \",ROUND(H133+H134,R7)),CONCATENATE(ROUND(H133+H134,R7),\" - \",ROUND(D133+D134,R7)))","v":"0 - 0"},{"$f":"IF(E133+E134<I133+I134,CONCATENATE(ROUND(E133+E134,R7),\" - \",ROUND(I133+I134,R7)),CONCATENATE(ROUND(I133+I134,R7),\" - \",ROUND(E133+E134,R7)))","v":"0 - 0"},{"$f":"IF(F133+F134<J133+J134,CONCATENATE(ROUND(F133+F134,R7),\" - \",ROUND(J133+J134,R7)),CONCATENATE(ROUND(J133+J134,R7),\" - \",ROUND(F133+F134,R7)))","v":"0 - 0"},{"$f":"IF(G133+G134<K133+K134,CONCATENATE(ROUND(G133+G134,R7),\" - \",ROUND(K133+K134,R7)),CONCATENATE(ROUND(K133+K134,R7),\" - \",ROUND(G133+G134,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D135+D136<H135+H136,CONCATENATE(ROUND(D135+D136,R7),\" - \",ROUND(H135+H136,R7)),CONCATENATE(ROUND(H135+H136,R7),\" - \",ROUND(D135+D136,R7)))","v":"0 - 0"},{"$f":"IF(E135+E136<I135+I136,CONCATENATE(ROUND(E135+E136,R7),\" - \",ROUND(I135+I136,R7)),CONCATENATE(ROUND(I135+I136,R7),\" - \",ROUND(E135+E136,R7)))","v":"0 - 0"},{"$f":"IF(F135+F136<J135+J136,CONCATENATE(ROUND(F135+F136,R7),\" - \",ROUND(J135+J136,R7)),CONCATENATE(ROUND(J135+J136,R7),\" - \",ROUND(F135+F136,R7)))","v":"0 - 0"},{"$f":"IF(G135+G136<K135+K136,CONCATENATE(ROUND(G135+G136,R7),\" - \",ROUND(K135+K136,R7)),CONCATENATE(ROUND(K135+K136,R7),\" - \",ROUND(G135+G136,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B365","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W143,\":\",$AB$7,$W143)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W143,\":\",$AD$7,$W143)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W143,\":\",$AF$7,$W143)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W143,\":\",$AH$7,$W143))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y143,\":\",$AB$7,$Y143)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y143,\":\",$AD$7,$Y143)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y143,\":\",$AF$7,$Y143)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y143,\":\",$AH$7,$Y143))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W131+30","v":371},null,{"$f":"Y131+30","v":372}]
[null,null,"Total (Constrained)",{"$f":"IF(D143<>\"\",D143*D$8/D$7,\"\")","v":0},{"$f":"IF(E143<>\"\",E143*E$8/E$7,\"\")","v":0},{"$f":"IF(F143<>\"\",F143*F$8/F$7,\"\")","v":0},{"$f":"IF(G143<>\"\",G143*G$8/G$7,\"\")","v":0},{"$f":"IF(H143<>\"\",H143*H$7/H$8,\"\")","v":0},{"$f":"IF(I143<>\"\",I143*I$7/I$8,\"\")","v":0},{"$f":"IF(J143<>\"\",J143*J$7/J$8,\"\")","v":0},{"$f":"IF(K143<>\"\",K143*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W145,\":\",$AH$7,$W145))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y145,\":\",$AB$7,$Y145)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y145,\":\",$AD$7,$Y145)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y145,\":\",$AF$7,$Y145)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y145,\":\",$AH$7,$Y145))),\"\")","v":0},null,null,{"$f":"C145","v":"Social rent"},{"$f":"IF(D145<H145,CONCATENATE(ROUND(D145,R7),\" - \",ROUND(H145,R7)),CONCATENATE(ROUND(H145,R7),\" - \",ROUND(D145,R7)))","v":"0 - 0"},{"$f":"IF(E145<I145,CONCATENATE(ROUND(E145,R7),\" - \",ROUND(I145,R7)),CONCATENATE(ROUND(I145,R7),\" - \",ROUND(E145,R7)))","v":"0 - 0"},{"$f":"IF(F145<J145,CONCATENATE(ROUND(F145,R7),\" - \",ROUND(J145,R7)),CONCATENATE(ROUND(J145,R7),\" - \",ROUND(F145,R7)))","v":"0 - 0"},{"$f":"IF(G145<K145,CONCATENATE(ROUND(G145,R7),\" - \",ROUND(K145,R7)),CONCATENATE(ROUND(K145,R7),\" - \",ROUND(G145,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W133+30","v":390},null,390]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W146,\":\",$AH$7,$W146))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y146,\":\",$AB$7,$Y146)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y146,\":\",$AD$7,$Y146)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y146,\":\",$AF$7,$Y146)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y146,\":\",$AH$7,$Y146))),\"\")","v":0},null,null,{"$f":"C146","v":"Below Market"},{"$f":"IF(D146<H146,CONCATENATE(ROUND(D146,R7),\" - \",ROUND(H146,R7)),CONCATENATE(ROUND(H146,R7),\" - \",ROUND(D146,R7)))","v":"0 - 0"},{"$f":"IF(E146<I146,CONCATENATE(ROUND(E146,R7),\" - \",ROUND(I146,R7)),CONCATENATE(ROUND(I146,R7),\" - \",ROUND(E146,R7)))","v":"0 - 0"},{"$f":"IF(F146<J146,CONCATENATE(ROUND(F146,R7),\" - \",ROUND(J146,R7)),CONCATENATE(ROUND(J146,R7),\" - \",ROUND(F146,R7)))","v":"0 - 0"},{"$f":"IF(G146<K146,CONCATENATE(ROUND(G146,R7),\" - \",ROUND(K146,R7)),CONCATENATE(ROUND(K146,R7),\" - \",ROUND(G146,R7)))","v":"0 - 0"},null,null,null,null,391,null,391]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W147,\":\",$AH$7,$W147))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y147,\":\",$AB$7,$Y147)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y147,\":\",$AD$7,$Y147)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y147,\":\",$AF$7,$Y147)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y147,\":\",$AH$7,$Y147))),\"\")","v":0},null,null,{"$f":"C147","v":"PRS"},{"$f":"IF(D147<H147,CONCATENATE(ROUND(D147,R7),\" - \",ROUND(H147,R7)),CONCATENATE(ROUND(H147,R7),\" - \",ROUND(D147,R7)))","v":"0 - 0"},{"$f":"IF(E147<I147,CONCATENATE(ROUND(E147,R7),\" - \",ROUND(I147,R7)),CONCATENATE(ROUND(I147,R7),\" - \",ROUND(E147,R7)))","v":"0 - 0"},{"$f":"IF(F147<J147,CONCATENATE(ROUND(F147,R7),\" - \",ROUND(J147,R7)),CONCATENATE(ROUND(J147,R7),\" - \",ROUND(F147,R7)))","v":"0 - 0"},{"$f":"IF(G147<K147,CONCATENATE(ROUND(G147,R7),\" - \",ROUND(K147,R7)),CONCATENATE(ROUND(K147,R7),\" - \",ROUND(G147,R7)))","v":"0 - 0"},null,null,null,null,392,null,392]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W148,\":\",$AH$7,$W148))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y148,\":\",$AB$7,$Y148)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y148,\":\",$AD$7,$Y148)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y148,\":\",$AF$7,$Y148)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y148,\":\",$AH$7,$Y148))),\"\")","v":0},null,null,{"$f":"C148","v":"Buyers"},{"$f":"IF(D148<H148,CONCATENATE(ROUND(D148,R7),\" - \",ROUND(H148,R7)),CONCATENATE(ROUND(H148,R7),\" - \",ROUND(D148,R7)))","v":"0 - 0"},{"$f":"IF(E148<I148,CONCATENATE(ROUND(E148,R7),\" - \",ROUND(I148,R7)),CONCATENATE(ROUND(I148,R7),\" - \",ROUND(E148,R7)))","v":"0 - 0"},{"$f":"IF(F148<J148,CONCATENATE(ROUND(F148,R7),\" - \",ROUND(J148,R7)),CONCATENATE(ROUND(J148,R7),\" - \",ROUND(F148,R7)))","v":"0 - 0"},{"$f":"IF(G148<K148,CONCATENATE(ROUND(G148,R7),\" - \",ROUND(K148,R7)),CONCATENATE(ROUND(K148,R7),\" - \",ROUND(G148,R7)))","v":"0 - 0"},null,null,null,null,393,null,393]
[null,"Constrained","Social rent",{"$f":"IF(D145<>\"\",D145*D$7/D$8,\"\")","v":0},{"$f":"IF(E145<>\"\",E145*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H145<>\"\",H145*H$7/H$8,\"\")","v":0},{"$f":"IF(I145<>\"\",I145*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D146<>\"\",D146*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H146<>\"\",H146*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D143<H143,CONCATENATE(ROUND(D143,R7),\" - \",ROUND(H143,R7)),CONCATENATE(ROUND(H143,R7),\" - \",ROUND(D143,R7)))","v":"0 - 0"},{"$f":"IF(E143<I143,CONCATENATE(ROUND(E143,R7),\" - \",ROUND(I143,R7)),CONCATENATE(ROUND(I143,R7),\" - \",ROUND(E143,R7)))","v":"0 - 0"},{"$f":"IF(F143<J143,CONCATENATE(ROUND(F143,R7),\" - \",ROUND(J143,R7)),CONCATENATE(ROUND(J143,R7),\" - \",ROUND(F143,R7)))","v":"0 - 0"},{"$f":"IF(G143<K143,CONCATENATE(ROUND(G143,R7),\" - \",ROUND(K143,R7)),CONCATENATE(ROUND(K143,R7),\" - \",ROUND(G143,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D147<>\"\",D147*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H147<>\"\",H147*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D148<>\"\",D148*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H148<>\"\",H148*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D145+D146<H145+H146,CONCATENATE(ROUND(D145+D146,R7),\" - \",ROUND(H145+H146,R7)),CONCATENATE(ROUND(H145+H146,R7),\" - \",ROUND(D145+D146,R7)))","v":"0 - 0"},{"$f":"IF(E145+E146<I145+I146,CONCATENATE(ROUND(E145+E146,R7),\" - \",ROUND(I145+I146,R7)),CONCATENATE(ROUND(I145+I146,R7),\" - \",ROUND(E145+E146,R7)))","v":"0 - 0"},{"$f":"IF(F145+F146<J145+J146,CONCATENATE(ROUND(F145+F146,R7),\" - \",ROUND(J145+J146,R7)),CONCATENATE(ROUND(J145+J146,R7),\" - \",ROUND(F145+F146,R7)))","v":"0 - 0"},{"$f":"IF(G145+G146<K145+K146,CONCATENATE(ROUND(G145+G146,R7),\" - \",ROUND(K145+K146,R7)),CONCATENATE(ROUND(K145+K146,R7),\" - \",ROUND(G145+G146,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D147+D148<H147+H148,CONCATENATE(ROUND(D147+D148,R7),\" - \",ROUND(H147+H148,R7)),CONCATENATE(ROUND(H147+H148,R7),\" - \",ROUND(D147+D148,R7)))","v":"0 - 0"},{"$f":"IF(E147+E148<I147+I148,CONCATENATE(ROUND(E147+E148,R7),\" - \",ROUND(I147+I148,R7)),CONCATENATE(ROUND(I147+I148,R7),\" - \",ROUND(E147+E148,R7)))","v":"0 - 0"},{"$f":"IF(F147+F148<J147+J148,CONCATENATE(ROUND(F147+F148,R7),\" - \",ROUND(J147+J148,R7)),CONCATENATE(ROUND(J147+J148,R7),\" - \",ROUND(F147+F148,R7)))","v":"0 - 0"},{"$f":"IF(G147+G148<K147+K148,CONCATENATE(ROUND(G147+G148,R7),\" - \",ROUND(K147+K148,R7)),CONCATENATE(ROUND(K147+K148,R7),\" - \",ROUND(G147+G148,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B395","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W155,\":\",$AB$7,$W155)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W155,\":\",$AD$7,$W155)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W155,\":\",$AF$7,$W155)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W155,\":\",$AH$7,$W155))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y155,\":\",$AB$7,$Y155)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y155,\":\",$AD$7,$Y155)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y155,\":\",$AF$7,$Y155)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y155,\":\",$AH$7,$Y155))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143+30","v":401},null,{"$f":"Y143+30","v":402}]
[null,null,"Total (Constrained)",{"$f":"IF(D155<>\"\",D155*D$8/D$7,\"\")","v":0},{"$f":"IF(E155<>\"\",E155*E$8/E$7,\"\")","v":0},{"$f":"IF(F155<>\"\",F155*F$8/F$7,\"\")","v":0},{"$f":"IF(G155<>\"\",G155*G$8/G$7,\"\")","v":0},{"$f":"IF(H155<>\"\",H155*H$7/H$8,\"\")","v":0},{"$f":"IF(I155<>\"\",I155*I$7/I$8,\"\")","v":0},{"$f":"IF(J155<>\"\",J155*J$7/J$8,\"\")","v":0},{"$f":"IF(K155<>\"\",K155*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W157,\":\",$AH$7,$W157))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y157,\":\",$AB$7,$Y157)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y157,\":\",$AD$7,$Y157)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y157,\":\",$AF$7,$Y157)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y157,\":\",$AH$7,$Y157))),\"\")","v":0},null,null,{"$f":"C157","v":"Social rent"},{"$f":"IF(D157<H157,CONCATENATE(ROUND(D157,R7),\" - \",ROUND(H157,R7)),CONCATENATE(ROUND(H157,R7),\" - \",ROUND(D157,R7)))","v":"0 - 0"},{"$f":"IF(E157<I157,CONCATENATE(ROUND(E157,R7),\" - \",ROUND(I157,R7)),CONCATENATE(ROUND(I157,R7),\" - \",ROUND(E157,R7)))","v":"0 - 0"},{"$f":"IF(F157<J157,CONCATENATE(ROUND(F157,R7),\" - \",ROUND(J157,R7)),CONCATENATE(ROUND(J157,R7),\" - \",ROUND(F157,R7)))","v":"0 - 0"},{"$f":"IF(G157<K157,CONCATENATE(ROUND(G157,R7),\" - \",ROUND(K157,R7)),CONCATENATE(ROUND(K157,R7),\" - \",ROUND(G157,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W145+30","v":420},null,420]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W158,\":\",$AH$7,$W158))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y158,\":\",$AB$7,$Y158)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y158,\":\",$AD$7,$Y158)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y158,\":\",$AF$7,$Y158)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y158,\":\",$AH$7,$Y158))),\"\")","v":0},null,null,{"$f":"C158","v":"Below Market"},{"$f":"IF(D158<H158,CONCATENATE(ROUND(D158,R7),\" - \",ROUND(H158,R7)),CONCATENATE(ROUND(H158,R7),\" - \",ROUND(D158,R7)))","v":"0 - 0"},{"$f":"IF(E158<I158,CONCATENATE(ROUND(E158,R7),\" - \",ROUND(I158,R7)),CONCATENATE(ROUND(I158,R7),\" - \",ROUND(E158,R7)))","v":"0 - 0"},{"$f":"IF(F158<J158,CONCATENATE(ROUND(F158,R7),\" - \",ROUND(J158,R7)),CONCATENATE(ROUND(J158,R7),\" - \",ROUND(F158,R7)))","v":"0 - 0"},{"$f":"IF(G158<K158,CONCATENATE(ROUND(G158,R7),\" - \",ROUND(K158,R7)),CONCATENATE(ROUND(K158,R7),\" - \",ROUND(G158,R7)))","v":"0 - 0"},null,null,null,null,421,null,421]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W159,\":\",$AH$7,$W159))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y159,\":\",$AB$7,$Y159)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y159,\":\",$AD$7,$Y159)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y159,\":\",$AF$7,$Y159)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y159,\":\",$AH$7,$Y159))),\"\")","v":0},null,null,{"$f":"C159","v":"PRS"},{"$f":"IF(D159<H159,CONCATENATE(ROUND(D159,R7),\" - \",ROUND(H159,R7)),CONCATENATE(ROUND(H159,R7),\" - \",ROUND(D159,R7)))","v":"0 - 0"},{"$f":"IF(E159<I159,CONCATENATE(ROUND(E159,R7),\" - \",ROUND(I159,R7)),CONCATENATE(ROUND(I159,R7),\" - \",ROUND(E159,R7)))","v":"0 - 0"},{"$f":"IF(F159<J159,CONCATENATE(ROUND(F159,R7),\" - \",ROUND(J159,R7)),CONCATENATE(ROUND(J159,R7),\" - \",ROUND(F159,R7)))","v":"0 - 0"},{"$f":"IF(G159<K159,CONCATENATE(ROUND(G159,R7),\" - \",ROUND(K159,R7)),CONCATENATE(ROUND(K159,R7),\" - \",ROUND(G159,R7)))","v":"0 - 0"},null,null,null,null,422,null,422]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W160,\":\",$AH$7,$W160))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y160,\":\",$AB$7,$Y160)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y160,\":\",$AD$7,$Y160)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y160,\":\",$AF$7,$Y160)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y160,\":\",$AH$7,$Y160))),\"\")","v":0},null,null,{"$f":"C160","v":"Buyers"},{"$f":"IF(D160<H160,CONCATENATE(ROUND(D160,R7),\" - \",ROUND(H160,R7)),CONCATENATE(ROUND(H160,R7),\" - \",ROUND(D160,R7)))","v":"0 - 0"},{"$f":"IF(E160<I160,CONCATENATE(ROUND(E160,R7),\" - \",ROUND(I160,R7)),CONCATENATE(ROUND(I160,R7),\" - \",ROUND(E160,R7)))","v":"0 - 0"},{"$f":"IF(F160<J160,CONCATENATE(ROUND(F160,R7),\" - \",ROUND(J160,R7)),CONCATENATE(ROUND(J160,R7),\" - \",ROUND(F160,R7)))","v":"0 - 0"},{"$f":"IF(G160<K160,CONCATENATE(ROUND(G160,R7),\" - \",ROUND(K160,R7)),CONCATENATE(ROUND(K160,R7),\" - \",ROUND(G160,R7)))","v":"0 - 0"},null,null,null,null,423,null,423]
[null,"Constrained","Social rent",{"$f":"IF(D157<>\"\",D157*D$7/D$8,\"\")","v":0},{"$f":"IF(E157<>\"\",E157*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H157<>\"\",H157*H$7/H$8,\"\")","v":0},{"$f":"IF(I157<>\"\",I157*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D158<>\"\",D158*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H158<>\"\",H158*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D155<H155,CONCATENATE(ROUND(D155,R7),\" - \",ROUND(H155,R7)),CONCATENATE(ROUND(H155,R7),\" - \",ROUND(D155,R7)))","v":"0 - 0"},{"$f":"IF(E155<I155,CONCATENATE(ROUND(E155,R7),\" - \",ROUND(I155,R7)),CONCATENATE(ROUND(I155,R7),\" - \",ROUND(E155,R7)))","v":"0 - 0"},{"$f":"IF(F155<J155,CONCATENATE(ROUND(F155,R7),\" - \",ROUND(J155,R7)),CONCATENATE(ROUND(J155,R7),\" - \",ROUND(F155,R7)))","v":"0 - 0"},{"$f":"IF(G155<K155,CONCATENATE(ROUND(G155,R7),\" - \",ROUND(K155,R7)),CONCATENATE(ROUND(K155,R7),\" - \",ROUND(G155,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D159<>\"\",D159*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H159<>\"\",H159*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D160<>\"\",D160*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H160<>\"\",H160*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D157+D158<H157+H158,CONCATENATE(ROUND(D157+D158,R7),\" - \",ROUND(H157+H158,R7)),CONCATENATE(ROUND(H157+H158,R7),\" - \",ROUND(D157+D158,R7)))","v":"0 - 0"},{"$f":"IF(E157+E158<I157+I158,CONCATENATE(ROUND(E157+E158,R7),\" - \",ROUND(I157+I158,R7)),CONCATENATE(ROUND(I157+I158,R7),\" - \",ROUND(E157+E158,R7)))","v":"0 - 0"},{"$f":"IF(F157+F158<J157+J158,CONCATENATE(ROUND(F157+F158,R7),\" - \",ROUND(J157+J158,R7)),CONCATENATE(ROUND(J157+J158,R7),\" - \",ROUND(F157+F158,R7)))","v":"0 - 0"},{"$f":"IF(G157+G158<K157+K158,CONCATENATE(ROUND(G157+G158,R7),\" - \",ROUND(K157+K158,R7)),CONCATENATE(ROUND(K157+K158,R7),\" - \",ROUND(G157+G158,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D159+D160<H159+H160,CONCATENATE(ROUND(D159+D160,R7),\" - \",ROUND(H159+H160,R7)),CONCATENATE(ROUND(H159+H160,R7),\" - \",ROUND(D159+D160,R7)))","v":"0 - 0"},{"$f":"IF(E159+E160<I159+I160,CONCATENATE(ROUND(E159+E160,R7),\" - \",ROUND(I159+I160,R7)),CONCATENATE(ROUND(I159+I160,R7),\" - \",ROUND(E159+E160,R7)))","v":"0 - 0"},{"$f":"IF(F159+F160<J159+J160,CONCATENATE(ROUND(F159+F160,R7),\" - \",ROUND(J159+J160,R7)),CONCATENATE(ROUND(J159+J160,R7),\" - \",ROUND(F159+F160,R7)))","v":"0 - 0"},{"$f":"IF(G159+G160<K159+K160,CONCATENATE(ROUND(G159+G160,R7),\" - \",ROUND(K159+K160,R7)),CONCATENATE(ROUND(K159+K160,R7),\" - \",ROUND(G159+G160,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B425","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W167,\":\",$AB$7,$W167)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W167,\":\",$AD$7,$W167)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W167,\":\",$AF$7,$W167)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W167,\":\",$AH$7,$W167))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y167,\":\",$AB$7,$Y167)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y167,\":\",$AD$7,$Y167)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y167,\":\",$AF$7,$Y167)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y167,\":\",$AH$7,$Y167))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W155+30","v":431},null,{"$f":"Y155+30","v":432}]
[null,null,"Total (Constrained)",{"$f":"IF(D167<>\"\",D167*D$8/D$7,\"\")","v":0},{"$f":"IF(E167<>\"\",E167*E$8/E$7,\"\")","v":0},{"$f":"IF(F167<>\"\",F167*F$8/F$7,\"\")","v":0},{"$f":"IF(G167<>\"\",G167*G$8/G$7,\"\")","v":0},{"$f":"IF(H167<>\"\",H167*H$7/H$8,\"\")","v":0},{"$f":"IF(I167<>\"\",I167*I$7/I$8,\"\")","v":0},{"$f":"IF(J167<>\"\",J167*J$7/J$8,\"\")","v":0},{"$f":"IF(K167<>\"\",K167*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W169,\":\",$AH$7,$W169))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y169,\":\",$AB$7,$Y169)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y169,\":\",$AD$7,$Y169)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y169,\":\",$AF$7,$Y169)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y169,\":\",$AH$7,$Y169))),\"\")","v":0},null,null,{"$f":"C169","v":"Social rent"},{"$f":"IF(D169<H169,CONCATENATE(ROUND(D169,R7),\" - \",ROUND(H169,R7)),CONCATENATE(ROUND(H169,R7),\" - \",ROUND(D169,R7)))","v":"0 - 0"},{"$f":"IF(E169<I169,CONCATENATE(ROUND(E169,R7),\" - \",ROUND(I169,R7)),CONCATENATE(ROUND(I169,R7),\" - \",ROUND(E169,R7)))","v":"0 - 0"},{"$f":"IF(F169<J169,CONCATENATE(ROUND(F169,R7),\" - \",ROUND(J169,R7)),CONCATENATE(ROUND(J169,R7),\" - \",ROUND(F169,R7)))","v":"0 - 0"},{"$f":"IF(G169<K169,CONCATENATE(ROUND(G169,R7),\" - \",ROUND(K169,R7)),CONCATENATE(ROUND(K169,R7),\" - \",ROUND(G169,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W157+30","v":450},null,450]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W170,\":\",$AH$7,$W170))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y170,\":\",$AB$7,$Y170)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y170,\":\",$AD$7,$Y170)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y170,\":\",$AF$7,$Y170)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y170,\":\",$AH$7,$Y170))),\"\")","v":0},null,null,{"$f":"C170","v":"Below Market"},{"$f":"IF(D170<H170,CONCATENATE(ROUND(D170,R7),\" - \",ROUND(H170,R7)),CONCATENATE(ROUND(H170,R7),\" - \",ROUND(D170,R7)))","v":"0 - 0"},{"$f":"IF(E170<I170,CONCATENATE(ROUND(E170,R7),\" - \",ROUND(I170,R7)),CONCATENATE(ROUND(I170,R7),\" - \",ROUND(E170,R7)))","v":"0 - 0"},{"$f":"IF(F170<J170,CONCATENATE(ROUND(F170,R7),\" - \",ROUND(J170,R7)),CONCATENATE(ROUND(J170,R7),\" - \",ROUND(F170,R7)))","v":"0 - 0"},{"$f":"IF(G170<K170,CONCATENATE(ROUND(G170,R7),\" - \",ROUND(K170,R7)),CONCATENATE(ROUND(K170,R7),\" - \",ROUND(G170,R7)))","v":"0 - 0"},null,null,null,null,451,null,451]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W171,\":\",$AH$7,$W171))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y171,\":\",$AB$7,$Y171)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y171,\":\",$AD$7,$Y171)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y171,\":\",$AF$7,$Y171)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y171,\":\",$AH$7,$Y171))),\"\")","v":0},null,null,{"$f":"C171","v":"PRS"},{"$f":"IF(D171<H171,CONCATENATE(ROUND(D171,R7),\" - \",ROUND(H171,R7)),CONCATENATE(ROUND(H171,R7),\" - \",ROUND(D171,R7)))","v":"0 - 0"},{"$f":"IF(E171<I171,CONCATENATE(ROUND(E171,R7),\" - \",ROUND(I171,R7)),CONCATENATE(ROUND(I171,R7),\" - \",ROUND(E171,R7)))","v":"0 - 0"},{"$f":"IF(F171<J171,CONCATENATE(ROUND(F171,R7),\" - \",ROUND(J171,R7)),CONCATENATE(ROUND(J171,R7),\" - \",ROUND(F171,R7)))","v":"0 - 0"},{"$f":"IF(G171<K171,CONCATENATE(ROUND(G171,R7),\" - \",ROUND(K171,R7)),CONCATENATE(ROUND(K171,R7),\" - \",ROUND(G171,R7)))","v":"0 - 0"},null,null,null,null,452,null,452]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W172,\":\",$AH$7,$W172))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y172,\":\",$AB$7,$Y172)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y172,\":\",$AD$7,$Y172)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y172,\":\",$AF$7,$Y172)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y172,\":\",$AH$7,$Y172))),\"\")","v":0},null,null,{"$f":"C172","v":"Buyers"},{"$f":"IF(D172<H172,CONCATENATE(ROUND(D172,R7),\" - \",ROUND(H172,R7)),CONCATENATE(ROUND(H172,R7),\" - \",ROUND(D172,R7)))","v":"0 - 0"},{"$f":"IF(E172<I172,CONCATENATE(ROUND(E172,R7),\" - \",ROUND(I172,R7)),CONCATENATE(ROUND(I172,R7),\" - \",ROUND(E172,R7)))","v":"0 - 0"},{"$f":"IF(F172<J172,CONCATENATE(ROUND(F172,R7),\" - \",ROUND(J172,R7)),CONCATENATE(ROUND(J172,R7),\" - \",ROUND(F172,R7)))","v":"0 - 0"},{"$f":"IF(G172<K172,CONCATENATE(ROUND(G172,R7),\" - \",ROUND(K172,R7)),CONCATENATE(ROUND(K172,R7),\" - \",ROUND(G172,R7)))","v":"0 - 0"},null,null,null,null,453,null,453]
[null,"Constrained","Social rent",{"$f":"IF(D169<>\"\",D169*D$7/D$8,\"\")","v":0},{"$f":"IF(E169<>\"\",E169*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H169<>\"\",H169*H$7/H$8,\"\")","v":0},{"$f":"IF(I169<>\"\",I169*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D170<>\"\",D170*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H170<>\"\",H170*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D167<H167,CONCATENATE(ROUND(D167,R7),\" - \",ROUND(H167,R7)),CONCATENATE(ROUND(H167,R7),\" - \",ROUND(D167,R7)))","v":"0 - 0"},{"$f":"IF(E167<I167,CONCATENATE(ROUND(E167,R7),\" - \",ROUND(I167,R7)),CONCATENATE(ROUND(I167,R7),\" - \",ROUND(E167,R7)))","v":"0 - 0"},{"$f":"IF(F167<J167,CONCATENATE(ROUND(F167,R7),\" - \",ROUND(J167,R7)),CONCATENATE(ROUND(J167,R7),\" - \",ROUND(F167,R7)))","v":"0 - 0"},{"$f":"IF(G167<K167,CONCATENATE(ROUND(G167,R7),\" - \",ROUND(K167,R7)),CONCATENATE(ROUND(K167,R7),\" - \",ROUND(G167,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D171<>\"\",D171*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H171<>\"\",H171*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D172<>\"\",D172*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H172<>\"\",H172*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D169+D170<H169+H170,CONCATENATE(ROUND(D169+D170,R7),\" - \",ROUND(H169+H170,R7)),CONCATENATE(ROUND(H169+H170,R7),\" - \",ROUND(D169+D170,R7)))","v":"0 - 0"},{"$f":"IF(E169+E170<I169+I170,CONCATENATE(ROUND(E169+E170,R7),\" - \",ROUND(I169+I170,R7)),CONCATENATE(ROUND(I169+I170,R7),\" - \",ROUND(E169+E170,R7)))","v":"0 - 0"},{"$f":"IF(F169+F170<J169+J170,CONCATENATE(ROUND(F169+F170,R7),\" - \",ROUND(J169+J170,R7)),CONCATENATE(ROUND(J169+J170,R7),\" - \",ROUND(F169+F170,R7)))","v":"0 - 0"},{"$f":"IF(G169+G170<K169+K170,CONCATENATE(ROUND(G169+G170,R7),\" - \",ROUND(K169+K170,R7)),CONCATENATE(ROUND(K169+K170,R7),\" - \",ROUND(G169+G170,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D171+D172<H171+H172,CONCATENATE(ROUND(D171+D172,R7),\" - \",ROUND(H171+H172,R7)),CONCATENATE(ROUND(H171+H172,R7),\" - \",ROUND(D171+D172,R7)))","v":"0 - 0"},{"$f":"IF(E171+E172<I171+I172,CONCATENATE(ROUND(E171+E172,R7),\" - \",ROUND(I171+I172,R7)),CONCATENATE(ROUND(I171+I172,R7),\" - \",ROUND(E171+E172,R7)))","v":"0 - 0"},{"$f":"IF(F171+F172<J171+J172,CONCATENATE(ROUND(F171+F172,R7),\" - \",ROUND(J171+J172,R7)),CONCATENATE(ROUND(J171+J172,R7),\" - \",ROUND(F171+F172,R7)))","v":"0 - 0"},{"$f":"IF(G171+G172<K171+K172,CONCATENATE(ROUND(G171+G172,R7),\" - \",ROUND(K171+K172,R7)),CONCATENATE(ROUND(K171+K172,R7),\" - \",ROUND(G171+G172,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B455","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W179,\":\",$AB$7,$W179)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W179,\":\",$AD$7,$W179)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W179,\":\",$AF$7,$W179)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W179,\":\",$AH$7,$W179))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y179,\":\",$AB$7,$Y179)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y179,\":\",$AD$7,$Y179)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y179,\":\",$AF$7,$Y179)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y179,\":\",$AH$7,$Y179))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W167+30","v":461},null,{"$f":"Y167+30","v":462}]
[null,null,"Total (Constrained)",{"$f":"IF(D179<>\"\",D179*D$8/D$7,\"\")","v":0},{"$f":"IF(E179<>\"\",E179*E$8/E$7,\"\")","v":0},{"$f":"IF(F179<>\"\",F179*F$8/F$7,\"\")","v":0},{"$f":"IF(G179<>\"\",G179*G$8/G$7,\"\")","v":0},{"$f":"IF(H179<>\"\",H179*H$7/H$8,\"\")","v":0},{"$f":"IF(I179<>\"\",I179*I$7/I$8,\"\")","v":0},{"$f":"IF(J179<>\"\",J179*J$7/J$8,\"\")","v":0},{"$f":"IF(K179<>\"\",K179*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W181,\":\",$AH$7,$W181))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y181,\":\",$AB$7,$Y181)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y181,\":\",$AD$7,$Y181)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y181,\":\",$AF$7,$Y181)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y181,\":\",$AH$7,$Y181))),\"\")","v":0},null,null,{"$f":"C181","v":"Social rent"},{"$f":"IF(D181<H181,CONCATENATE(ROUND(D181,R7),\" - \",ROUND(H181,R7)),CONCATENATE(ROUND(H181,R7),\" - \",ROUND(D181,R7)))","v":"0 - 0"},{"$f":"IF(E181<I181,CONCATENATE(ROUND(E181,R7),\" - \",ROUND(I181,R7)),CONCATENATE(ROUND(I181,R7),\" - \",ROUND(E181,R7)))","v":"0 - 0"},{"$f":"IF(F181<J181,CONCATENATE(ROUND(F181,R7),\" - \",ROUND(J181,R7)),CONCATENATE(ROUND(J181,R7),\" - \",ROUND(F181,R7)))","v":"0 - 0"},{"$f":"IF(G181<K181,CONCATENATE(ROUND(G181,R7),\" - \",ROUND(K181,R7)),CONCATENATE(ROUND(K181,R7),\" - \",ROUND(G181,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W169+30","v":480},null,480]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W182,\":\",$AH$7,$W182))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y182,\":\",$AB$7,$Y182)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y182,\":\",$AD$7,$Y182)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y182,\":\",$AF$7,$Y182)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y182,\":\",$AH$7,$Y182))),\"\")","v":0},null,null,{"$f":"C182","v":"Below Market"},{"$f":"IF(D182<H182,CONCATENATE(ROUND(D182,R7),\" - \",ROUND(H182,R7)),CONCATENATE(ROUND(H182,R7),\" - \",ROUND(D182,R7)))","v":"0 - 0"},{"$f":"IF(E182<I182,CONCATENATE(ROUND(E182,R7),\" - \",ROUND(I182,R7)),CONCATENATE(ROUND(I182,R7),\" - \",ROUND(E182,R7)))","v":"0 - 0"},{"$f":"IF(F182<J182,CONCATENATE(ROUND(F182,R7),\" - \",ROUND(J182,R7)),CONCATENATE(ROUND(J182,R7),\" - \",ROUND(F182,R7)))","v":"0 - 0"},{"$f":"IF(G182<K182,CONCATENATE(ROUND(G182,R7),\" - \",ROUND(K182,R7)),CONCATENATE(ROUND(K182,R7),\" - \",ROUND(G182,R7)))","v":"0 - 0"},null,null,null,null,481,null,481]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W183,\":\",$AH$7,$W183))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y183,\":\",$AB$7,$Y183)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y183,\":\",$AD$7,$Y183)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y183,\":\",$AF$7,$Y183)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y183,\":\",$AH$7,$Y183))),\"\")","v":0},null,null,{"$f":"C183","v":"PRS"},{"$f":"IF(D183<H183,CONCATENATE(ROUND(D183,R7),\" - \",ROUND(H183,R7)),CONCATENATE(ROUND(H183,R7),\" - \",ROUND(D183,R7)))","v":"0 - 0"},{"$f":"IF(E183<I183,CONCATENATE(ROUND(E183,R7),\" - \",ROUND(I183,R7)),CONCATENATE(ROUND(I183,R7),\" - \",ROUND(E183,R7)))","v":"0 - 0"},{"$f":"IF(F183<J183,CONCATENATE(ROUND(F183,R7),\" - \",ROUND(J183,R7)),CONCATENATE(ROUND(J183,R7),\" - \",ROUND(F183,R7)))","v":"0 - 0"},{"$f":"IF(G183<K183,CONCATENATE(ROUND(G183,R7),\" - \",ROUND(K183,R7)),CONCATENATE(ROUND(K183,R7),\" - \",ROUND(G183,R7)))","v":"0 - 0"},null,null,null,null,482,null,482]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W184,\":\",$AH$7,$W184))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y184,\":\",$AB$7,$Y184)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y184,\":\",$AD$7,$Y184)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y184,\":\",$AF$7,$Y184)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y184,\":\",$AH$7,$Y184))),\"\")","v":0},null,null,{"$f":"C184","v":"Buyers"},{"$f":"IF(D184<H184,CONCATENATE(ROUND(D184,R7),\" - \",ROUND(H184,R7)),CONCATENATE(ROUND(H184,R7),\" - \",ROUND(D184,R7)))","v":"0 - 0"},{"$f":"IF(E184<I184,CONCATENATE(ROUND(E184,R7),\" - \",ROUND(I184,R7)),CONCATENATE(ROUND(I184,R7),\" - \",ROUND(E184,R7)))","v":"0 - 0"},{"$f":"IF(F184<J184,CONCATENATE(ROUND(F184,R7),\" - \",ROUND(J184,R7)),CONCATENATE(ROUND(J184,R7),\" - \",ROUND(F184,R7)))","v":"0 - 0"},{"$f":"IF(G184<K184,CONCATENATE(ROUND(G184,R7),\" - \",ROUND(K184,R7)),CONCATENATE(ROUND(K184,R7),\" - \",ROUND(G184,R7)))","v":"0 - 0"},null,null,null,null,483,null,483]
[null,"Constrained","Social rent",{"$f":"IF(D181<>\"\",D181*D$7/D$8,\"\")","v":0},{"$f":"IF(E181<>\"\",E181*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H181<>\"\",H181*H$7/H$8,\"\")","v":0},{"$f":"IF(I181<>\"\",I181*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D182<>\"\",D182*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H182<>\"\",H182*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D179<H179,CONCATENATE(ROUND(D179,R7),\" - \",ROUND(H179,R7)),CONCATENATE(ROUND(H179,R7),\" - \",ROUND(D179,R7)))","v":"0 - 0"},{"$f":"IF(E179<I179,CONCATENATE(ROUND(E179,R7),\" - \",ROUND(I179,R7)),CONCATENATE(ROUND(I179,R7),\" - \",ROUND(E179,R7)))","v":"0 - 0"},{"$f":"IF(F179<J179,CONCATENATE(ROUND(F179,R7),\" - \",ROUND(J179,R7)),CONCATENATE(ROUND(J179,R7),\" - \",ROUND(F179,R7)))","v":"0 - 0"},{"$f":"IF(G179<K179,CONCATENATE(ROUND(G179,R7),\" - \",ROUND(K179,R7)),CONCATENATE(ROUND(K179,R7),\" - \",ROUND(G179,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D183<>\"\",D183*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H183<>\"\",H183*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D184<>\"\",D184*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H184<>\"\",H184*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D181+D182<H181+H182,CONCATENATE(ROUND(D181+D182,R7),\" - \",ROUND(H181+H182,R7)),CONCATENATE(ROUND(H181+H182,R7),\" - \",ROUND(D181+D182,R7)))","v":"0 - 0"},{"$f":"IF(E181+E182<I181+I182,CONCATENATE(ROUND(E181+E182,R7),\" - \",ROUND(I181+I182,R7)),CONCATENATE(ROUND(I181+I182,R7),\" - \",ROUND(E181+E182,R7)))","v":"0 - 0"},{"$f":"IF(F181+F182<J181+J182,CONCATENATE(ROUND(F181+F182,R7),\" - \",ROUND(J181+J182,R7)),CONCATENATE(ROUND(J181+J182,R7),\" - \",ROUND(F181+F182,R7)))","v":"0 - 0"},{"$f":"IF(G181+G182<K181+K182,CONCATENATE(ROUND(G181+G182,R7),\" - \",ROUND(K181+K182,R7)),CONCATENATE(ROUND(K181+K182,R7),\" - \",ROUND(G181+G182,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D183+D184<H183+H184,CONCATENATE(ROUND(D183+D184,R7),\" - \",ROUND(H183+H184,R7)),CONCATENATE(ROUND(H183+H184,R7),\" - \",ROUND(D183+D184,R7)))","v":"0 - 0"},{"$f":"IF(E183+E184<I183+I184,CONCATENATE(ROUND(E183+E184,R7),\" - \",ROUND(I183+I184,R7)),CONCATENATE(ROUND(I183+I184,R7),\" - \",ROUND(E183+E184,R7)))","v":"0 - 0"},{"$f":"IF(F183+F184<J183+J184,CONCATENATE(ROUND(F183+F184,R7),\" - \",ROUND(J183+J184,R7)),CONCATENATE(ROUND(J183+J184,R7),\" - \",ROUND(F183+F184,R7)))","v":"0 - 0"},{"$f":"IF(G183+G184<K183+K184,CONCATENATE(ROUND(G183+G184,R7),\" - \",ROUND(K183+K184,R7)),CONCATENATE(ROUND(K183+K184,R7),\" - \",ROUND(G183+G184,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B485","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W191,\":\",$AB$7,$W191)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W191,\":\",$AD$7,$W191)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W191,\":\",$AF$7,$W191)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W191,\":\",$AH$7,$W191))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y191,\":\",$AB$7,$Y191)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y191,\":\",$AD$7,$Y191)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y191,\":\",$AF$7,$Y191)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y191,\":\",$AH$7,$Y191))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W179+30","v":491},null,{"$f":"Y179+30","v":492}]
[null,null,"Total (Constrained)",{"$f":"IF(D191<>\"\",D191*D$8/D$7,\"\")","v":0},{"$f":"IF(E191<>\"\",E191*E$8/E$7,\"\")","v":0},{"$f":"IF(F191<>\"\",F191*F$8/F$7,\"\")","v":0},{"$f":"IF(G191<>\"\",G191*G$8/G$7,\"\")","v":0},{"$f":"IF(H191<>\"\",H191*H$7/H$8,\"\")","v":0},{"$f":"IF(I191<>\"\",I191*I$7/I$8,\"\")","v":0},{"$f":"IF(J191<>\"\",J191*J$7/J$8,\"\")","v":0},{"$f":"IF(K191<>\"\",K191*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W193,\":\",$AH$7,$W193))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y193,\":\",$AB$7,$Y193)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y193,\":\",$AD$7,$Y193)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y193,\":\",$AF$7,$Y193)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y193,\":\",$AH$7,$Y193))),\"\")","v":0},null,null,{"$f":"C193","v":"Social rent"},{"$f":"IF(D193<H193,CONCATENATE(ROUND(D193,R7),\" - \",ROUND(H193,R7)),CONCATENATE(ROUND(H193,R7),\" - \",ROUND(D193,R7)))","v":"0 - 0"},{"$f":"IF(E193<I193,CONCATENATE(ROUND(E193,R7),\" - \",ROUND(I193,R7)),CONCATENATE(ROUND(I193,R7),\" - \",ROUND(E193,R7)))","v":"0 - 0"},{"$f":"IF(F193<J193,CONCATENATE(ROUND(F193,R7),\" - \",ROUND(J193,R7)),CONCATENATE(ROUND(J193,R7),\" - \",ROUND(F193,R7)))","v":"0 - 0"},{"$f":"IF(G193<K193,CONCATENATE(ROUND(G193,R7),\" - \",ROUND(K193,R7)),CONCATENATE(ROUND(K193,R7),\" - \",ROUND(G193,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W181+30","v":510},null,510]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W194,\":\",$AH$7,$W194))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y194,\":\",$AB$7,$Y194)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y194,\":\",$AD$7,$Y194)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y194,\":\",$AF$7,$Y194)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y194,\":\",$AH$7,$Y194))),\"\")","v":0},null,null,{"$f":"C194","v":"Below Market"},{"$f":"IF(D194<H194,CONCATENATE(ROUND(D194,R7),\" - \",ROUND(H194,R7)),CONCATENATE(ROUND(H194,R7),\" - \",ROUND(D194,R7)))","v":"0 - 0"},{"$f":"IF(E194<I194,CONCATENATE(ROUND(E194,R7),\" - \",ROUND(I194,R7)),CONCATENATE(ROUND(I194,R7),\" - \",ROUND(E194,R7)))","v":"0 - 0"},{"$f":"IF(F194<J194,CONCATENATE(ROUND(F194,R7),\" - \",ROUND(J194,R7)),CONCATENATE(ROUND(J194,R7),\" - \",ROUND(F194,R7)))","v":"0 - 0"},{"$f":"IF(G194<K194,CONCATENATE(ROUND(G194,R7),\" - \",ROUND(K194,R7)),CONCATENATE(ROUND(K194,R7),\" - \",ROUND(G194,R7)))","v":"0 - 0"},null,null,null,null,511,null,511]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W195,\":\",$AH$7,$W195))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y195,\":\",$AB$7,$Y195)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y195,\":\",$AD$7,$Y195)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y195,\":\",$AF$7,$Y195)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y195,\":\",$AH$7,$Y195))),\"\")","v":0},null,null,{"$f":"C195","v":"PRS"},{"$f":"IF(D195<H195,CONCATENATE(ROUND(D195,R7),\" - \",ROUND(H195,R7)),CONCATENATE(ROUND(H195,R7),\" - \",ROUND(D195,R7)))","v":"0 - 0"},{"$f":"IF(E195<I195,CONCATENATE(ROUND(E195,R7),\" - \",ROUND(I195,R7)),CONCATENATE(ROUND(I195,R7),\" - \",ROUND(E195,R7)))","v":"0 - 0"},{"$f":"IF(F195<J195,CONCATENATE(ROUND(F195,R7),\" - \",ROUND(J195,R7)),CONCATENATE(ROUND(J195,R7),\" - \",ROUND(F195,R7)))","v":"0 - 0"},{"$f":"IF(G195<K195,CONCATENATE(ROUND(G195,R7),\" - \",ROUND(K195,R7)),CONCATENATE(ROUND(K195,R7),\" - \",ROUND(G195,R7)))","v":"0 - 0"},null,null,null,null,512,null,512]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W196,\":\",$AH$7,$W196))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y196,\":\",$AB$7,$Y196)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y196,\":\",$AD$7,$Y196)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y196,\":\",$AF$7,$Y196)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y196,\":\",$AH$7,$Y196))),\"\")","v":0},null,null,{"$f":"C196","v":"Buyers"},{"$f":"IF(D196<H196,CONCATENATE(ROUND(D196,R7),\" - \",ROUND(H196,R7)),CONCATENATE(ROUND(H196,R7),\" - \",ROUND(D196,R7)))","v":"0 - 0"},{"$f":"IF(E196<I196,CONCATENATE(ROUND(E196,R7),\" - \",ROUND(I196,R7)),CONCATENATE(ROUND(I196,R7),\" - \",ROUND(E196,R7)))","v":"0 - 0"},{"$f":"IF(F196<J196,CONCATENATE(ROUND(F196,R7),\" - \",ROUND(J196,R7)),CONCATENATE(ROUND(J196,R7),\" - \",ROUND(F196,R7)))","v":"0 - 0"},{"$f":"IF(G196<K196,CONCATENATE(ROUND(G196,R7),\" - \",ROUND(K196,R7)),CONCATENATE(ROUND(K196,R7),\" - \",ROUND(G196,R7)))","v":"0 - 0"},null,null,null,null,513,null,513]
[null,"Constrained","Social rent",{"$f":"IF(D193<>\"\",D193*D$7/D$8,\"\")","v":0},{"$f":"IF(E193<>\"\",E193*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H193<>\"\",H193*H$7/H$8,\"\")","v":0},{"$f":"IF(I193<>\"\",I193*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D194<>\"\",D194*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H194<>\"\",H194*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D191<H191,CONCATENATE(ROUND(D191,R7),\" - \",ROUND(H191,R7)),CONCATENATE(ROUND(H191,R7),\" - \",ROUND(D191,R7)))","v":"0 - 0"},{"$f":"IF(E191<I191,CONCATENATE(ROUND(E191,R7),\" - \",ROUND(I191,R7)),CONCATENATE(ROUND(I191,R7),\" - \",ROUND(E191,R7)))","v":"0 - 0"},{"$f":"IF(F191<J191,CONCATENATE(ROUND(F191,R7),\" - \",ROUND(J191,R7)),CONCATENATE(ROUND(J191,R7),\" - \",ROUND(F191,R7)))","v":"0 - 0"},{"$f":"IF(G191<K191,CONCATENATE(ROUND(G191,R7),\" - \",ROUND(K191,R7)),CONCATENATE(ROUND(K191,R7),\" - \",ROUND(G191,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D195<>\"\",D195*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H195<>\"\",H195*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D196<>\"\",D196*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H196<>\"\",H196*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D193+D194<H193+H194,CONCATENATE(ROUND(D193+D194,R7),\" - \",ROUND(H193+H194,R7)),CONCATENATE(ROUND(H193+H194,R7),\" - \",ROUND(D193+D194,R7)))","v":"0 - 0"},{"$f":"IF(E193+E194<I193+I194,CONCATENATE(ROUND(E193+E194,R7),\" - \",ROUND(I193+I194,R7)),CONCATENATE(ROUND(I193+I194,R7),\" - \",ROUND(E193+E194,R7)))","v":"0 - 0"},{"$f":"IF(F193+F194<J193+J194,CONCATENATE(ROUND(F193+F194,R7),\" - \",ROUND(J193+J194,R7)),CONCATENATE(ROUND(J193+J194,R7),\" - \",ROUND(F193+F194,R7)))","v":"0 - 0"},{"$f":"IF(G193+G194<K193+K194,CONCATENATE(ROUND(G193+G194,R7),\" - \",ROUND(K193+K194,R7)),CONCATENATE(ROUND(K193+K194,R7),\" - \",ROUND(G193+G194,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D195+D196<H195+H196,CONCATENATE(ROUND(D195+D196,R7),\" - \",ROUND(H195+H196,R7)),CONCATENATE(ROUND(H195+H196,R7),\" - \",ROUND(D195+D196,R7)))","v":"0 - 0"},{"$f":"IF(E195+E196<I195+I196,CONCATENATE(ROUND(E195+E196,R7),\" - \",ROUND(I195+I196,R7)),CONCATENATE(ROUND(I195+I196,R7),\" - \",ROUND(E195+E196,R7)))","v":"0 - 0"},{"$f":"IF(F195+F196<J195+J196,CONCATENATE(ROUND(F195+F196,R7),\" - \",ROUND(J195+J196,R7)),CONCATENATE(ROUND(J195+J196,R7),\" - \",ROUND(F195+F196,R7)))","v":"0 - 0"},{"$f":"IF(G195+G196<K195+K196,CONCATENATE(ROUND(G195+G196,R7),\" - \",ROUND(K195+K196,R7)),CONCATENATE(ROUND(K195+K196,R7),\" - \",ROUND(G195+G196,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B515","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W203,\":\",$AB$7,$W203)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W203,\":\",$AD$7,$W203)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W203,\":\",$AF$7,$W203)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W203,\":\",$AH$7,$W203))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y203,\":\",$AB$7,$Y203)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y203,\":\",$AD$7,$Y203)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y203,\":\",$AF$7,$Y203)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y203,\":\",$AH$7,$Y203))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W191+30","v":521},null,{"$f":"Y191+30","v":522}]
[null,null,"Total (Constrained)",{"$f":"IF(D203<>\"\",D203*D$8/D$7,\"\")","v":0},{"$f":"IF(E203<>\"\",E203*E$8/E$7,\"\")","v":0},{"$f":"IF(F203<>\"\",F203*F$8/F$7,\"\")","v":0},{"$f":"IF(G203<>\"\",G203*G$8/G$7,\"\")","v":0},{"$f":"IF(H203<>\"\",H203*H$7/H$8,\"\")","v":0},{"$f":"IF(I203<>\"\",I203*I$7/I$8,\"\")","v":0},{"$f":"IF(J203<>\"\",J203*J$7/J$8,\"\")","v":0},{"$f":"IF(K203<>\"\",K203*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W205,\":\",$AH$7,$W205))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y205,\":\",$AB$7,$Y205)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y205,\":\",$AD$7,$Y205)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y205,\":\",$AF$7,$Y205)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y205,\":\",$AH$7,$Y205))),\"\")","v":0},null,null,{"$f":"C205","v":"Social rent"},{"$f":"IF(D205<H205,CONCATENATE(ROUND(D205,R7),\" - \",ROUND(H205,R7)),CONCATENATE(ROUND(H205,R7),\" - \",ROUND(D205,R7)))","v":"0 - 0"},{"$f":"IF(E205<I205,CONCATENATE(ROUND(E205,R7),\" - \",ROUND(I205,R7)),CONCATENATE(ROUND(I205,R7),\" - \",ROUND(E205,R7)))","v":"0 - 0"},{"$f":"IF(F205<J205,CONCATENATE(ROUND(F205,R7),\" - \",ROUND(J205,R7)),CONCATENATE(ROUND(J205,R7),\" - \",ROUND(F205,R7)))","v":"0 - 0"},{"$f":"IF(G205<K205,CONCATENATE(ROUND(G205,R7),\" - \",ROUND(K205,R7)),CONCATENATE(ROUND(K205,R7),\" - \",ROUND(G205,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W193+30","v":540},null,540]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W206,\":\",$AH$7,$W206))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y206,\":\",$AB$7,$Y206)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y206,\":\",$AD$7,$Y206)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y206,\":\",$AF$7,$Y206)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y206,\":\",$AH$7,$Y206))),\"\")","v":0},null,null,{"$f":"C206","v":"Below Market"},{"$f":"IF(D206<H206,CONCATENATE(ROUND(D206,R7),\" - \",ROUND(H206,R7)),CONCATENATE(ROUND(H206,R7),\" - \",ROUND(D206,R7)))","v":"0 - 0"},{"$f":"IF(E206<I206,CONCATENATE(ROUND(E206,R7),\" - \",ROUND(I206,R7)),CONCATENATE(ROUND(I206,R7),\" - \",ROUND(E206,R7)))","v":"0 - 0"},{"$f":"IF(F206<J206,CONCATENATE(ROUND(F206,R7),\" - \",ROUND(J206,R7)),CONCATENATE(ROUND(J206,R7),\" - \",ROUND(F206,R7)))","v":"0 - 0"},{"$f":"IF(G206<K206,CONCATENATE(ROUND(G206,R7),\" - \",ROUND(K206,R7)),CONCATENATE(ROUND(K206,R7),\" - \",ROUND(G206,R7)))","v":"0 - 0"},null,null,null,null,541,null,541]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W207,\":\",$AH$7,$W207))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y207,\":\",$AB$7,$Y207)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y207,\":\",$AD$7,$Y207)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y207,\":\",$AF$7,$Y207)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y207,\":\",$AH$7,$Y207))),\"\")","v":0},null,null,{"$f":"C207","v":"PRS"},{"$f":"IF(D207<H207,CONCATENATE(ROUND(D207,R7),\" - \",ROUND(H207,R7)),CONCATENATE(ROUND(H207,R7),\" - \",ROUND(D207,R7)))","v":"0 - 0"},{"$f":"IF(E207<I207,CONCATENATE(ROUND(E207,R7),\" - \",ROUND(I207,R7)),CONCATENATE(ROUND(I207,R7),\" - \",ROUND(E207,R7)))","v":"0 - 0"},{"$f":"IF(F207<J207,CONCATENATE(ROUND(F207,R7),\" - \",ROUND(J207,R7)),CONCATENATE(ROUND(J207,R7),\" - \",ROUND(F207,R7)))","v":"0 - 0"},{"$f":"IF(G207<K207,CONCATENATE(ROUND(G207,R7),\" - \",ROUND(K207,R7)),CONCATENATE(ROUND(K207,R7),\" - \",ROUND(G207,R7)))","v":"0 - 0"},null,null,null,null,542,null,542]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W208,\":\",$AH$7,$W208))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y208,\":\",$AB$7,$Y208)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y208,\":\",$AD$7,$Y208)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y208,\":\",$AF$7,$Y208)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y208,\":\",$AH$7,$Y208))),\"\")","v":0},null,null,{"$f":"C208","v":"Buyers"},{"$f":"IF(D208<H208,CONCATENATE(ROUND(D208,R7),\" - \",ROUND(H208,R7)),CONCATENATE(ROUND(H208,R7),\" - \",ROUND(D208,R7)))","v":"0 - 0"},{"$f":"IF(E208<I208,CONCATENATE(ROUND(E208,R7),\" - \",ROUND(I208,R7)),CONCATENATE(ROUND(I208,R7),\" - \",ROUND(E208,R7)))","v":"0 - 0"},{"$f":"IF(F208<J208,CONCATENATE(ROUND(F208,R7),\" - \",ROUND(J208,R7)),CONCATENATE(ROUND(J208,R7),\" - \",ROUND(F208,R7)))","v":"0 - 0"},{"$f":"IF(G208<K208,CONCATENATE(ROUND(G208,R7),\" - \",ROUND(K208,R7)),CONCATENATE(ROUND(K208,R7),\" - \",ROUND(G208,R7)))","v":"0 - 0"},null,null,null,null,543,null,543]
[null,"Constrained","Social rent",{"$f":"IF(D205<>\"\",D205*D$7/D$8,\"\")","v":0},{"$f":"IF(E205<>\"\",E205*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H205<>\"\",H205*H$7/H$8,\"\")","v":0},{"$f":"IF(I205<>\"\",I205*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D206<>\"\",D206*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H206<>\"\",H206*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D203<H203,CONCATENATE(ROUND(D203,R7),\" - \",ROUND(H203,R7)),CONCATENATE(ROUND(H203,R7),\" - \",ROUND(D203,R7)))","v":"0 - 0"},{"$f":"IF(E203<I203,CONCATENATE(ROUND(E203,R7),\" - \",ROUND(I203,R7)),CONCATENATE(ROUND(I203,R7),\" - \",ROUND(E203,R7)))","v":"0 - 0"},{"$f":"IF(F203<J203,CONCATENATE(ROUND(F203,R7),\" - \",ROUND(J203,R7)),CONCATENATE(ROUND(J203,R7),\" - \",ROUND(F203,R7)))","v":"0 - 0"},{"$f":"IF(G203<K203,CONCATENATE(ROUND(G203,R7),\" - \",ROUND(K203,R7)),CONCATENATE(ROUND(K203,R7),\" - \",ROUND(G203,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D207<>\"\",D207*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H207<>\"\",H207*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D208<>\"\",D208*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H208<>\"\",H208*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D205+D206<H205+H206,CONCATENATE(ROUND(D205+D206,R7),\" - \",ROUND(H205+H206,R7)),CONCATENATE(ROUND(H205+H206,R7),\" - \",ROUND(D205+D206,R7)))","v":"0 - 0"},{"$f":"IF(E205+E206<I205+I206,CONCATENATE(ROUND(E205+E206,R7),\" - \",ROUND(I205+I206,R7)),CONCATENATE(ROUND(I205+I206,R7),\" - \",ROUND(E205+E206,R7)))","v":"0 - 0"},{"$f":"IF(F205+F206<J205+J206,CONCATENATE(ROUND(F205+F206,R7),\" - \",ROUND(J205+J206,R7)),CONCATENATE(ROUND(J205+J206,R7),\" - \",ROUND(F205+F206,R7)))","v":"0 - 0"},{"$f":"IF(G205+G206<K205+K206,CONCATENATE(ROUND(G205+G206,R7),\" - \",ROUND(K205+K206,R7)),CONCATENATE(ROUND(K205+K206,R7),\" - \",ROUND(G205+G206,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D207+D208<H207+H208,CONCATENATE(ROUND(D207+D208,R7),\" - \",ROUND(H207+H208,R7)),CONCATENATE(ROUND(H207+H208,R7),\" - \",ROUND(D207+D208,R7)))","v":"0 - 0"},{"$f":"IF(E207+E208<I207+I208,CONCATENATE(ROUND(E207+E208,R7),\" - \",ROUND(I207+I208,R7)),CONCATENATE(ROUND(I207+I208,R7),\" - \",ROUND(E207+E208,R7)))","v":"0 - 0"},{"$f":"IF(F207+F208<J207+J208,CONCATENATE(ROUND(F207+F208,R7),\" - \",ROUND(J207+J208,R7)),CONCATENATE(ROUND(J207+J208,R7),\" - \",ROUND(F207+F208,R7)))","v":"0 - 0"},{"$f":"IF(G207+G208<K207+K208,CONCATENATE(ROUND(G207+G208,R7),\" - \",ROUND(K207+K208,R7)),CONCATENATE(ROUND(K207+K208,R7),\" - \",ROUND(G207+G208,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B545","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W215,\":\",$AB$7,$W215)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W215,\":\",$AD$7,$W215)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W215,\":\",$AF$7,$W215)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W215,\":\",$AH$7,$W215))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y215,\":\",$AB$7,$Y215)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y215,\":\",$AD$7,$Y215)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y215,\":\",$AF$7,$Y215)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y215,\":\",$AH$7,$Y215))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W203+30","v":551},null,{"$f":"Y203+30","v":552}]
[null,null,"Total (Constrained)",{"$f":"IF(D215<>\"\",D215*D$8/D$7,\"\")","v":0},{"$f":"IF(E215<>\"\",E215*E$8/E$7,\"\")","v":0},{"$f":"IF(F215<>\"\",F215*F$8/F$7,\"\")","v":0},{"$f":"IF(G215<>\"\",G215*G$8/G$7,\"\")","v":0},{"$f":"IF(H215<>\"\",H215*H$7/H$8,\"\")","v":0},{"$f":"IF(I215<>\"\",I215*I$7/I$8,\"\")","v":0},{"$f":"IF(J215<>\"\",J215*J$7/J$8,\"\")","v":0},{"$f":"IF(K215<>\"\",K215*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W217,\":\",$AH$7,$W217))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y217,\":\",$AB$7,$Y217)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y217,\":\",$AD$7,$Y217)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y217,\":\",$AF$7,$Y217)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y217,\":\",$AH$7,$Y217))),\"\")","v":0},null,null,{"$f":"C217","v":"Social rent"},{"$f":"IF(D217<H217,CONCATENATE(ROUND(D217,R7),\" - \",ROUND(H217,R7)),CONCATENATE(ROUND(H217,R7),\" - \",ROUND(D217,R7)))","v":"0 - 0"},{"$f":"IF(E217<I217,CONCATENATE(ROUND(E217,R7),\" - \",ROUND(I217,R7)),CONCATENATE(ROUND(I217,R7),\" - \",ROUND(E217,R7)))","v":"0 - 0"},{"$f":"IF(F217<J217,CONCATENATE(ROUND(F217,R7),\" - \",ROUND(J217,R7)),CONCATENATE(ROUND(J217,R7),\" - \",ROUND(F217,R7)))","v":"0 - 0"},{"$f":"IF(G217<K217,CONCATENATE(ROUND(G217,R7),\" - \",ROUND(K217,R7)),CONCATENATE(ROUND(K217,R7),\" - \",ROUND(G217,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W205+30","v":570},null,570]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W218,\":\",$AH$7,$W218))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y218,\":\",$AB$7,$Y218)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y218,\":\",$AD$7,$Y218)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y218,\":\",$AF$7,$Y218)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y218,\":\",$AH$7,$Y218))),\"\")","v":0},null,null,{"$f":"C218","v":"Below Market"},{"$f":"IF(D218<H218,CONCATENATE(ROUND(D218,R7),\" - \",ROUND(H218,R7)),CONCATENATE(ROUND(H218,R7),\" - \",ROUND(D218,R7)))","v":"0 - 0"},{"$f":"IF(E218<I218,CONCATENATE(ROUND(E218,R7),\" - \",ROUND(I218,R7)),CONCATENATE(ROUND(I218,R7),\" - \",ROUND(E218,R7)))","v":"0 - 0"},{"$f":"IF(F218<J218,CONCATENATE(ROUND(F218,R7),\" - \",ROUND(J218,R7)),CONCATENATE(ROUND(J218,R7),\" - \",ROUND(F218,R7)))","v":"0 - 0"},{"$f":"IF(G218<K218,CONCATENATE(ROUND(G218,R7),\" - \",ROUND(K218,R7)),CONCATENATE(ROUND(K218,R7),\" - \",ROUND(G218,R7)))","v":"0 - 0"},null,null,null,null,571,null,571]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W219,\":\",$AH$7,$W219))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y219,\":\",$AB$7,$Y219)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y219,\":\",$AD$7,$Y219)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y219,\":\",$AF$7,$Y219)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y219,\":\",$AH$7,$Y219))),\"\")","v":0},null,null,{"$f":"C219","v":"PRS"},{"$f":"IF(D219<H219,CONCATENATE(ROUND(D219,R7),\" - \",ROUND(H219,R7)),CONCATENATE(ROUND(H219,R7),\" - \",ROUND(D219,R7)))","v":"0 - 0"},{"$f":"IF(E219<I219,CONCATENATE(ROUND(E219,R7),\" - \",ROUND(I219,R7)),CONCATENATE(ROUND(I219,R7),\" - \",ROUND(E219,R7)))","v":"0 - 0"},{"$f":"IF(F219<J219,CONCATENATE(ROUND(F219,R7),\" - \",ROUND(J219,R7)),CONCATENATE(ROUND(J219,R7),\" - \",ROUND(F219,R7)))","v":"0 - 0"},{"$f":"IF(G219<K219,CONCATENATE(ROUND(G219,R7),\" - \",ROUND(K219,R7)),CONCATENATE(ROUND(K219,R7),\" - \",ROUND(G219,R7)))","v":"0 - 0"},null,null,null,null,572,null,572]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W220,\":\",$AH$7,$W220))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y220,\":\",$AB$7,$Y220)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y220,\":\",$AD$7,$Y220)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y220,\":\",$AF$7,$Y220)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y220,\":\",$AH$7,$Y220))),\"\")","v":0},null,null,{"$f":"C220","v":"Buyers"},{"$f":"IF(D220<H220,CONCATENATE(ROUND(D220,R7),\" - \",ROUND(H220,R7)),CONCATENATE(ROUND(H220,R7),\" - \",ROUND(D220,R7)))","v":"0 - 0"},{"$f":"IF(E220<I220,CONCATENATE(ROUND(E220,R7),\" - \",ROUND(I220,R7)),CONCATENATE(ROUND(I220,R7),\" - \",ROUND(E220,R7)))","v":"0 - 0"},{"$f":"IF(F220<J220,CONCATENATE(ROUND(F220,R7),\" - \",ROUND(J220,R7)),CONCATENATE(ROUND(J220,R7),\" - \",ROUND(F220,R7)))","v":"0 - 0"},{"$f":"IF(G220<K220,CONCATENATE(ROUND(G220,R7),\" - \",ROUND(K220,R7)),CONCATENATE(ROUND(K220,R7),\" - \",ROUND(G220,R7)))","v":"0 - 0"},null,null,null,null,573,null,573]
[null,"Constrained","Social rent",{"$f":"IF(D217<>\"\",D217*D$7/D$8,\"\")","v":0},{"$f":"IF(E217<>\"\",E217*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H217<>\"\",H217*H$7/H$8,\"\")","v":0},{"$f":"IF(I217<>\"\",I217*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D218<>\"\",D218*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H218<>\"\",H218*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D215<H215,CONCATENATE(ROUND(D215,R7),\" - \",ROUND(H215,R7)),CONCATENATE(ROUND(H215,R7),\" - \",ROUND(D215,R7)))","v":"0 - 0"},{"$f":"IF(E215<I215,CONCATENATE(ROUND(E215,R7),\" - \",ROUND(I215,R7)),CONCATENATE(ROUND(I215,R7),\" - \",ROUND(E215,R7)))","v":"0 - 0"},{"$f":"IF(F215<J215,CONCATENATE(ROUND(F215,R7),\" - \",ROUND(J215,R7)),CONCATENATE(ROUND(J215,R7),\" - \",ROUND(F215,R7)))","v":"0 - 0"},{"$f":"IF(G215<K215,CONCATENATE(ROUND(G215,R7),\" - \",ROUND(K215,R7)),CONCATENATE(ROUND(K215,R7),\" - \",ROUND(G215,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D219<>\"\",D219*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H219<>\"\",H219*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D220<>\"\",D220*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H220<>\"\",H220*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D217+D218<H217+H218,CONCATENATE(ROUND(D217+D218,R7),\" - \",ROUND(H217+H218,R7)),CONCATENATE(ROUND(H217+H218,R7),\" - \",ROUND(D217+D218,R7)))","v":"0 - 0"},{"$f":"IF(E217+E218<I217+I218,CONCATENATE(ROUND(E217+E218,R7),\" - \",ROUND(I217+I218,R7)),CONCATENATE(ROUND(I217+I218,R7),\" - \",ROUND(E217+E218,R7)))","v":"0 - 0"},{"$f":"IF(F217+F218<J217+J218,CONCATENATE(ROUND(F217+F218,R7),\" - \",ROUND(J217+J218,R7)),CONCATENATE(ROUND(J217+J218,R7),\" - \",ROUND(F217+F218,R7)))","v":"0 - 0"},{"$f":"IF(G217+G218<K217+K218,CONCATENATE(ROUND(G217+G218,R7),\" - \",ROUND(K217+K218,R7)),CONCATENATE(ROUND(K217+K218,R7),\" - \",ROUND(G217+G218,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D219+D220<H219+H220,CONCATENATE(ROUND(D219+D220,R7),\" - \",ROUND(H219+H220,R7)),CONCATENATE(ROUND(H219+H220,R7),\" - \",ROUND(D219+D220,R7)))","v":"0 - 0"},{"$f":"IF(E219+E220<I219+I220,CONCATENATE(ROUND(E219+E220,R7),\" - \",ROUND(I219+I220,R7)),CONCATENATE(ROUND(I219+I220,R7),\" - \",ROUND(E219+E220,R7)))","v":"0 - 0"},{"$f":"IF(F219+F220<J219+J220,CONCATENATE(ROUND(F219+F220,R7),\" - \",ROUND(J219+J220,R7)),CONCATENATE(ROUND(J219+J220,R7),\" - \",ROUND(F219+F220,R7)))","v":"0 - 0"},{"$f":"IF(G219+G220<K219+K220,CONCATENATE(ROUND(G219+G220,R7),\" - \",ROUND(K219+K220,R7)),CONCATENATE(ROUND(K219+K220,R7),\" - \",ROUND(G219+G220,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B575","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W227,\":\",$AB$7,$W227)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W227,\":\",$AD$7,$W227)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W227,\":\",$AF$7,$W227)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W227,\":\",$AH$7,$W227))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y227,\":\",$AB$7,$Y227)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y227,\":\",$AD$7,$Y227)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y227,\":\",$AF$7,$Y227)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y227,\":\",$AH$7,$Y227))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W215+30","v":581},null,{"$f":"Y215+30","v":582}]
[null,null,"Total (Constrained)",{"$f":"IF(D227<>\"\",D227*D$8/D$7,\"\")","v":0},{"$f":"IF(E227<>\"\",E227*E$8/E$7,\"\")","v":0},{"$f":"IF(F227<>\"\",F227*F$8/F$7,\"\")","v":0},{"$f":"IF(G227<>\"\",G227*G$8/G$7,\"\")","v":0},{"$f":"IF(H227<>\"\",H227*H$7/H$8,\"\")","v":0},{"$f":"IF(I227<>\"\",I227*I$7/I$8,\"\")","v":0},{"$f":"IF(J227<>\"\",J227*J$7/J$8,\"\")","v":0},{"$f":"IF(K227<>\"\",K227*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W229,\":\",$AH$7,$W229))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y229,\":\",$AB$7,$Y229)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y229,\":\",$AD$7,$Y229)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y229,\":\",$AF$7,$Y229)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y229,\":\",$AH$7,$Y229))),\"\")","v":0},null,null,{"$f":"C229","v":"Social rent"},{"$f":"IF(D229<H229,CONCATENATE(ROUND(D229,R7),\" - \",ROUND(H229,R7)),CONCATENATE(ROUND(H229,R7),\" - \",ROUND(D229,R7)))","v":"0 - 0"},{"$f":"IF(E229<I229,CONCATENATE(ROUND(E229,R7),\" - \",ROUND(I229,R7)),CONCATENATE(ROUND(I229,R7),\" - \",ROUND(E229,R7)))","v":"0 - 0"},{"$f":"IF(F229<J229,CONCATENATE(ROUND(F229,R7),\" - \",ROUND(J229,R7)),CONCATENATE(ROUND(J229,R7),\" - \",ROUND(F229,R7)))","v":"0 - 0"},{"$f":"IF(G229<K229,CONCATENATE(ROUND(G229,R7),\" - \",ROUND(K229,R7)),CONCATENATE(ROUND(K229,R7),\" - \",ROUND(G229,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W217+30","v":600},null,600]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W230,\":\",$AH$7,$W230))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y230,\":\",$AB$7,$Y230)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y230,\":\",$AD$7,$Y230)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y230,\":\",$AF$7,$Y230)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y230,\":\",$AH$7,$Y230))),\"\")","v":0},null,null,{"$f":"C230","v":"Below Market"},{"$f":"IF(D230<H230,CONCATENATE(ROUND(D230,R7),\" - \",ROUND(H230,R7)),CONCATENATE(ROUND(H230,R7),\" - \",ROUND(D230,R7)))","v":"0 - 0"},{"$f":"IF(E230<I230,CONCATENATE(ROUND(E230,R7),\" - \",ROUND(I230,R7)),CONCATENATE(ROUND(I230,R7),\" - \",ROUND(E230,R7)))","v":"0 - 0"},{"$f":"IF(F230<J230,CONCATENATE(ROUND(F230,R7),\" - \",ROUND(J230,R7)),CONCATENATE(ROUND(J230,R7),\" - \",ROUND(F230,R7)))","v":"0 - 0"},{"$f":"IF(G230<K230,CONCATENATE(ROUND(G230,R7),\" - \",ROUND(K230,R7)),CONCATENATE(ROUND(K230,R7),\" - \",ROUND(G230,R7)))","v":"0 - 0"},null,null,null,null,601,null,601]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W231,\":\",$AH$7,$W231))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y231,\":\",$AB$7,$Y231)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y231,\":\",$AD$7,$Y231)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y231,\":\",$AF$7,$Y231)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y231,\":\",$AH$7,$Y231))),\"\")","v":0},null,null,{"$f":"C231","v":"PRS"},{"$f":"IF(D231<H231,CONCATENATE(ROUND(D231,R7),\" - \",ROUND(H231,R7)),CONCATENATE(ROUND(H231,R7),\" - \",ROUND(D231,R7)))","v":"0 - 0"},{"$f":"IF(E231<I231,CONCATENATE(ROUND(E231,R7),\" - \",ROUND(I231,R7)),CONCATENATE(ROUND(I231,R7),\" - \",ROUND(E231,R7)))","v":"0 - 0"},{"$f":"IF(F231<J231,CONCATENATE(ROUND(F231,R7),\" - \",ROUND(J231,R7)),CONCATENATE(ROUND(J231,R7),\" - \",ROUND(F231,R7)))","v":"0 - 0"},{"$f":"IF(G231<K231,CONCATENATE(ROUND(G231,R7),\" - \",ROUND(K231,R7)),CONCATENATE(ROUND(K231,R7),\" - \",ROUND(G231,R7)))","v":"0 - 0"},null,null,null,null,602,null,602]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W232,\":\",$AH$7,$W232))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y232,\":\",$AB$7,$Y232)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y232,\":\",$AD$7,$Y232)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y232,\":\",$AF$7,$Y232)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y232,\":\",$AH$7,$Y232))),\"\")","v":0},null,null,{"$f":"C232","v":"Buyers"},{"$f":"IF(D232<H232,CONCATENATE(ROUND(D232,R7),\" - \",ROUND(H232,R7)),CONCATENATE(ROUND(H232,R7),\" - \",ROUND(D232,R7)))","v":"0 - 0"},{"$f":"IF(E232<I232,CONCATENATE(ROUND(E232,R7),\" - \",ROUND(I232,R7)),CONCATENATE(ROUND(I232,R7),\" - \",ROUND(E232,R7)))","v":"0 - 0"},{"$f":"IF(F232<J232,CONCATENATE(ROUND(F232,R7),\" - \",ROUND(J232,R7)),CONCATENATE(ROUND(J232,R7),\" - \",ROUND(F232,R7)))","v":"0 - 0"},{"$f":"IF(G232<K232,CONCATENATE(ROUND(G232,R7),\" - \",ROUND(K232,R7)),CONCATENATE(ROUND(K232,R7),\" - \",ROUND(G232,R7)))","v":"0 - 0"},null,null,null,null,603,null,603]
[null,"Constrained","Social rent",{"$f":"IF(D229<>\"\",D229*D$7/D$8,\"\")","v":0},{"$f":"IF(E229<>\"\",E229*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H229<>\"\",H229*H$7/H$8,\"\")","v":0},{"$f":"IF(I229<>\"\",I229*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D230<>\"\",D230*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H230<>\"\",H230*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D227<H227,CONCATENATE(ROUND(D227,R7),\" - \",ROUND(H227,R7)),CONCATENATE(ROUND(H227,R7),\" - \",ROUND(D227,R7)))","v":"0 - 0"},{"$f":"IF(E227<I227,CONCATENATE(ROUND(E227,R7),\" - \",ROUND(I227,R7)),CONCATENATE(ROUND(I227,R7),\" - \",ROUND(E227,R7)))","v":"0 - 0"},{"$f":"IF(F227<J227,CONCATENATE(ROUND(F227,R7),\" - \",ROUND(J227,R7)),CONCATENATE(ROUND(J227,R7),\" - \",ROUND(F227,R7)))","v":"0 - 0"},{"$f":"IF(G227<K227,CONCATENATE(ROUND(G227,R7),\" - \",ROUND(K227,R7)),CONCATENATE(ROUND(K227,R7),\" - \",ROUND(G227,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D231<>\"\",D231*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H231<>\"\",H231*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D232<>\"\",D232*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H232<>\"\",H232*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D229+D230<H229+H230,CONCATENATE(ROUND(D229+D230,R7),\" - \",ROUND(H229+H230,R7)),CONCATENATE(ROUND(H229+H230,R7),\" - \",ROUND(D229+D230,R7)))","v":"0 - 0"},{"$f":"IF(E229+E230<I229+I230,CONCATENATE(ROUND(E229+E230,R7),\" - \",ROUND(I229+I230,R7)),CONCATENATE(ROUND(I229+I230,R7),\" - \",ROUND(E229+E230,R7)))","v":"0 - 0"},{"$f":"IF(F229+F230<J229+J230,CONCATENATE(ROUND(F229+F230,R7),\" - \",ROUND(J229+J230,R7)),CONCATENATE(ROUND(J229+J230,R7),\" - \",ROUND(F229+F230,R7)))","v":"0 - 0"},{"$f":"IF(G229+G230<K229+K230,CONCATENATE(ROUND(G229+G230,R7),\" - \",ROUND(K229+K230,R7)),CONCATENATE(ROUND(K229+K230,R7),\" - \",ROUND(G229+G230,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D231+D232<H231+H232,CONCATENATE(ROUND(D231+D232,R7),\" - \",ROUND(H231+H232,R7)),CONCATENATE(ROUND(H231+H232,R7),\" - \",ROUND(D231+D232,R7)))","v":"0 - 0"},{"$f":"IF(E231+E232<I231+I232,CONCATENATE(ROUND(E231+E232,R7),\" - \",ROUND(I231+I232,R7)),CONCATENATE(ROUND(I231+I232,R7),\" - \",ROUND(E231+E232,R7)))","v":"0 - 0"},{"$f":"IF(F231+F232<J231+J232,CONCATENATE(ROUND(F231+F232,R7),\" - \",ROUND(J231+J232,R7)),CONCATENATE(ROUND(J231+J232,R7),\" - \",ROUND(F231+F232,R7)))","v":"0 - 0"},{"$f":"IF(G231+G232<K231+K232,CONCATENATE(ROUND(G231+G232,R7),\" - \",ROUND(K231+K232,R7)),CONCATENATE(ROUND(K231+K232,R7),\" - \",ROUND(G231+G232,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B605","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W239,\":\",$AB$7,$W239)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W239,\":\",$AD$7,$W239)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W239,\":\",$AF$7,$W239)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W239,\":\",$AH$7,$W239))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y239,\":\",$AB$7,$Y239)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y239,\":\",$AD$7,$Y239)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y239,\":\",$AF$7,$Y239)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y239,\":\",$AH$7,$Y239))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W227+30","v":611},null,{"$f":"Y227+30","v":612}]
[null,null,"Total (Constrained)",{"$f":"IF(D239<>\"\",D239*D$8/D$7,\"\")","v":0},{"$f":"IF(E239<>\"\",E239*E$8/E$7,\"\")","v":0},{"$f":"IF(F239<>\"\",F239*F$8/F$7,\"\")","v":0},{"$f":"IF(G239<>\"\",G239*G$8/G$7,\"\")","v":0},{"$f":"IF(H239<>\"\",H239*H$7/H$8,\"\")","v":0},{"$f":"IF(I239<>\"\",I239*I$7/I$8,\"\")","v":0},{"$f":"IF(J239<>\"\",J239*J$7/J$8,\"\")","v":0},{"$f":"IF(K239<>\"\",K239*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W241,\":\",$AH$7,$W241))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y241,\":\",$AB$7,$Y241)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y241,\":\",$AD$7,$Y241)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y241,\":\",$AF$7,$Y241)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y241,\":\",$AH$7,$Y241))),\"\")","v":0},null,null,{"$f":"C241","v":"Social rent"},{"$f":"IF(D241<H241,CONCATENATE(ROUND(D241,R7),\" - \",ROUND(H241,R7)),CONCATENATE(ROUND(H241,R7),\" - \",ROUND(D241,R7)))","v":"0 - 0"},{"$f":"IF(E241<I241,CONCATENATE(ROUND(E241,R7),\" - \",ROUND(I241,R7)),CONCATENATE(ROUND(I241,R7),\" - \",ROUND(E241,R7)))","v":"0 - 0"},{"$f":"IF(F241<J241,CONCATENATE(ROUND(F241,R7),\" - \",ROUND(J241,R7)),CONCATENATE(ROUND(J241,R7),\" - \",ROUND(F241,R7)))","v":"0 - 0"},{"$f":"IF(G241<K241,CONCATENATE(ROUND(G241,R7),\" - \",ROUND(K241,R7)),CONCATENATE(ROUND(K241,R7),\" - \",ROUND(G241,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W229+30","v":630},null,630]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W242,\":\",$AH$7,$W242))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y242,\":\",$AB$7,$Y242)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y242,\":\",$AD$7,$Y242)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y242,\":\",$AF$7,$Y242)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y242,\":\",$AH$7,$Y242))),\"\")","v":0},null,null,{"$f":"C242","v":"Below Market"},{"$f":"IF(D242<H242,CONCATENATE(ROUND(D242,R7),\" - \",ROUND(H242,R7)),CONCATENATE(ROUND(H242,R7),\" - \",ROUND(D242,R7)))","v":"0 - 0"},{"$f":"IF(E242<I242,CONCATENATE(ROUND(E242,R7),\" - \",ROUND(I242,R7)),CONCATENATE(ROUND(I242,R7),\" - \",ROUND(E242,R7)))","v":"0 - 0"},{"$f":"IF(F242<J242,CONCATENATE(ROUND(F242,R7),\" - \",ROUND(J242,R7)),CONCATENATE(ROUND(J242,R7),\" - \",ROUND(F242,R7)))","v":"0 - 0"},{"$f":"IF(G242<K242,CONCATENATE(ROUND(G242,R7),\" - \",ROUND(K242,R7)),CONCATENATE(ROUND(K242,R7),\" - \",ROUND(G242,R7)))","v":"0 - 0"},null,null,null,null,631,null,631]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W243,\":\",$AH$7,$W243))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y243,\":\",$AB$7,$Y243)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y243,\":\",$AD$7,$Y243)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y243,\":\",$AF$7,$Y243)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y243,\":\",$AH$7,$Y243))),\"\")","v":0},null,null,{"$f":"C243","v":"PRS"},{"$f":"IF(D243<H243,CONCATENATE(ROUND(D243,R7),\" - \",ROUND(H243,R7)),CONCATENATE(ROUND(H243,R7),\" - \",ROUND(D243,R7)))","v":"0 - 0"},{"$f":"IF(E243<I243,CONCATENATE(ROUND(E243,R7),\" - \",ROUND(I243,R7)),CONCATENATE(ROUND(I243,R7),\" - \",ROUND(E243,R7)))","v":"0 - 0"},{"$f":"IF(F243<J243,CONCATENATE(ROUND(F243,R7),\" - \",ROUND(J243,R7)),CONCATENATE(ROUND(J243,R7),\" - \",ROUND(F243,R7)))","v":"0 - 0"},{"$f":"IF(G243<K243,CONCATENATE(ROUND(G243,R7),\" - \",ROUND(K243,R7)),CONCATENATE(ROUND(K243,R7),\" - \",ROUND(G243,R7)))","v":"0 - 0"},null,null,null,null,632,null,632]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W244,\":\",$AH$7,$W244))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y244,\":\",$AB$7,$Y244)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y244,\":\",$AD$7,$Y244)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y244,\":\",$AF$7,$Y244)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y244,\":\",$AH$7,$Y244))),\"\")","v":0},null,null,{"$f":"C244","v":"Buyers"},{"$f":"IF(D244<H244,CONCATENATE(ROUND(D244,R7),\" - \",ROUND(H244,R7)),CONCATENATE(ROUND(H244,R7),\" - \",ROUND(D244,R7)))","v":"0 - 0"},{"$f":"IF(E244<I244,CONCATENATE(ROUND(E244,R7),\" - \",ROUND(I244,R7)),CONCATENATE(ROUND(I244,R7),\" - \",ROUND(E244,R7)))","v":"0 - 0"},{"$f":"IF(F244<J244,CONCATENATE(ROUND(F244,R7),\" - \",ROUND(J244,R7)),CONCATENATE(ROUND(J244,R7),\" - \",ROUND(F244,R7)))","v":"0 - 0"},{"$f":"IF(G244<K244,CONCATENATE(ROUND(G244,R7),\" - \",ROUND(K244,R7)),CONCATENATE(ROUND(K244,R7),\" - \",ROUND(G244,R7)))","v":"0 - 0"},null,null,null,null,633,null,633]
[null,"Constrained","Social rent",{"$f":"IF(D241<>\"\",D241*D$7/D$8,\"\")","v":0},{"$f":"IF(E241<>\"\",E241*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H241<>\"\",H241*H$7/H$8,\"\")","v":0},{"$f":"IF(I241<>\"\",I241*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D242<>\"\",D242*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H242<>\"\",H242*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D239<H239,CONCATENATE(ROUND(D239,R7),\" - \",ROUND(H239,R7)),CONCATENATE(ROUND(H239,R7),\" - \",ROUND(D239,R7)))","v":"0 - 0"},{"$f":"IF(E239<I239,CONCATENATE(ROUND(E239,R7),\" - \",ROUND(I239,R7)),CONCATENATE(ROUND(I239,R7),\" - \",ROUND(E239,R7)))","v":"0 - 0"},{"$f":"IF(F239<J239,CONCATENATE(ROUND(F239,R7),\" - \",ROUND(J239,R7)),CONCATENATE(ROUND(J239,R7),\" - \",ROUND(F239,R7)))","v":"0 - 0"},{"$f":"IF(G239<K239,CONCATENATE(ROUND(G239,R7),\" - \",ROUND(K239,R7)),CONCATENATE(ROUND(K239,R7),\" - \",ROUND(G239,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D243<>\"\",D243*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H243<>\"\",H243*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D244<>\"\",D244*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H244<>\"\",H244*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D241+D242<H241+H242,CONCATENATE(ROUND(D241+D242,R7),\" - \",ROUND(H241+H242,R7)),CONCATENATE(ROUND(H241+H242,R7),\" - \",ROUND(D241+D242,R7)))","v":"0 - 0"},{"$f":"IF(E241+E242<I241+I242,CONCATENATE(ROUND(E241+E242,R7),\" - \",ROUND(I241+I242,R7)),CONCATENATE(ROUND(I241+I242,R7),\" - \",ROUND(E241+E242,R7)))","v":"0 - 0"},{"$f":"IF(F241+F242<J241+J242,CONCATENATE(ROUND(F241+F242,R7),\" - \",ROUND(J241+J242,R7)),CONCATENATE(ROUND(J241+J242,R7),\" - \",ROUND(F241+F242,R7)))","v":"0 - 0"},{"$f":"IF(G241+G242<K241+K242,CONCATENATE(ROUND(G241+G242,R7),\" - \",ROUND(K241+K242,R7)),CONCATENATE(ROUND(K241+K242,R7),\" - \",ROUND(G241+G242,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D243+D244<H243+H244,CONCATENATE(ROUND(D243+D244,R7),\" - \",ROUND(H243+H244,R7)),CONCATENATE(ROUND(H243+H244,R7),\" - \",ROUND(D243+D244,R7)))","v":"0 - 0"},{"$f":"IF(E243+E244<I243+I244,CONCATENATE(ROUND(E243+E244,R7),\" - \",ROUND(I243+I244,R7)),CONCATENATE(ROUND(I243+I244,R7),\" - \",ROUND(E243+E244,R7)))","v":"0 - 0"},{"$f":"IF(F243+F244<J243+J244,CONCATENATE(ROUND(F243+F244,R7),\" - \",ROUND(J243+J244,R7)),CONCATENATE(ROUND(J243+J244,R7),\" - \",ROUND(F243+F244,R7)))","v":"0 - 0"},{"$f":"IF(G243+G244<K243+K244,CONCATENATE(ROUND(G243+G244,R7),\" - \",ROUND(K243+K244,R7)),CONCATENATE(ROUND(K243+K244,R7),\" - \",ROUND(G243+G244,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B635","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W251,\":\",$AB$7,$W251)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W251,\":\",$AD$7,$W251)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W251,\":\",$AF$7,$W251)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W251,\":\",$AH$7,$W251))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y251,\":\",$AB$7,$Y251)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y251,\":\",$AD$7,$Y251)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y251,\":\",$AF$7,$Y251)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y251,\":\",$AH$7,$Y251))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W239+30","v":641},null,{"$f":"Y239+30","v":642}]
[null,null,"Total (Constrained)",{"$f":"IF(D251<>\"\",D251*D$8/D$7,\"\")","v":0},{"$f":"IF(E251<>\"\",E251*E$8/E$7,\"\")","v":0},{"$f":"IF(F251<>\"\",F251*F$8/F$7,\"\")","v":0},{"$f":"IF(G251<>\"\",G251*G$8/G$7,\"\")","v":0},{"$f":"IF(H251<>\"\",H251*H$7/H$8,\"\")","v":0},{"$f":"IF(I251<>\"\",I251*I$7/I$8,\"\")","v":0},{"$f":"IF(J251<>\"\",J251*J$7/J$8,\"\")","v":0},{"$f":"IF(K251<>\"\",K251*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W253,\":\",$AB$7,$W253)))","v":0},0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W253,\":\",$AH$7,$W253))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y253,\":\",$AB$7,$Y253)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y253,\":\",$AD$7,$Y253)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y253,\":\",$AF$7,$Y253)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y253,\":\",$AH$7,$Y253))),\"\")","v":0},null,null,{"$f":"C253","v":"Social rent"},{"$f":"IF(D253<H253,CONCATENATE(ROUND(D253,R7),\" - \",ROUND(H253,R7)),CONCATENATE(ROUND(H253,R7),\" - \",ROUND(D253,R7)))","v":"0 - 0"},{"$f":"IF(E253<I253,CONCATENATE(ROUND(E253,R7),\" - \",ROUND(I253,R7)),CONCATENATE(ROUND(I253,R7),\" - \",ROUND(E253,R7)))","v":"0 - 0"},{"$f":"IF(F253<J253,CONCATENATE(ROUND(F253,R7),\" - \",ROUND(J253,R7)),CONCATENATE(ROUND(J253,R7),\" - \",ROUND(F253,R7)))","v":"0 - 0"},{"$f":"IF(G253<K253,CONCATENATE(ROUND(G253,R7),\" - \",ROUND(K253,R7)),CONCATENATE(ROUND(K253,R7),\" - \",ROUND(G253,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W241+30","v":660},null,660]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W254,\":\",$AH$7,$W254))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y254,\":\",$AB$7,$Y254)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y254,\":\",$AD$7,$Y254)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y254,\":\",$AF$7,$Y254)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y254,\":\",$AH$7,$Y254))),\"\")","v":0},null,null,{"$f":"C254","v":"Below Market"},{"$f":"IF(D254<H254,CONCATENATE(ROUND(D254,R7),\" - \",ROUND(H254,R7)),CONCATENATE(ROUND(H254,R7),\" - \",ROUND(D254,R7)))","v":"0 - 0"},{"$f":"IF(E254<I254,CONCATENATE(ROUND(E254,R7),\" - \",ROUND(I254,R7)),CONCATENATE(ROUND(I254,R7),\" - \",ROUND(E254,R7)))","v":"0 - 0"},{"$f":"IF(F254<J254,CONCATENATE(ROUND(F254,R7),\" - \",ROUND(J254,R7)),CONCATENATE(ROUND(J254,R7),\" - \",ROUND(F254,R7)))","v":"0 - 0"},{"$f":"IF(G254<K254,CONCATENATE(ROUND(G254,R7),\" - \",ROUND(K254,R7)),CONCATENATE(ROUND(K254,R7),\" - \",ROUND(G254,R7)))","v":"0 - 0"},null,null,null,null,661,null,661]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W255,\":\",$AH$7,$W255))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y255,\":\",$AB$7,$Y255)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y255,\":\",$AD$7,$Y255)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y255,\":\",$AF$7,$Y255)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y255,\":\",$AH$7,$Y255))),\"\")","v":0},null,null,{"$f":"C255","v":"PRS"},{"$f":"IF(D255<H255,CONCATENATE(ROUND(D255,R7),\" - \",ROUND(H255,R7)),CONCATENATE(ROUND(H255,R7),\" - \",ROUND(D255,R7)))","v":"0 - 0"},{"$f":"IF(E255<I255,CONCATENATE(ROUND(E255,R7),\" - \",ROUND(I255,R7)),CONCATENATE(ROUND(I255,R7),\" - \",ROUND(E255,R7)))","v":"0 - 0"},{"$f":"IF(F255<J255,CONCATENATE(ROUND(F255,R7),\" - \",ROUND(J255,R7)),CONCATENATE(ROUND(J255,R7),\" - \",ROUND(F255,R7)))","v":"0 - 0"},{"$f":"IF(G255<K255,CONCATENATE(ROUND(G255,R7),\" - \",ROUND(K255,R7)),CONCATENATE(ROUND(K255,R7),\" - \",ROUND(G255,R7)))","v":"0 - 0"},null,null,null,null,662,null,662]
[null,null,"Buyers",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W256,\":\",$AB$7,$W256)))","v":0},0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W256,\":\",$AH$7,$W256))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y256,\":\",$AB$7,$Y256)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y256,\":\",$AD$7,$Y256)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y256,\":\",$AF$7,$Y256)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y256,\":\",$AH$7,$Y256))),\"\")","v":0},null,null,{"$f":"C256","v":"Buyers"},{"$f":"IF(D256<H256,CONCATENATE(ROUND(D256,R7),\" - \",ROUND(H256,R7)),CONCATENATE(ROUND(H256,R7),\" - \",ROUND(D256,R7)))","v":"0 - 0"},{"$f":"IF(E256<I256,CONCATENATE(ROUND(E256,R7),\" - \",ROUND(I256,R7)),CONCATENATE(ROUND(I256,R7),\" - \",ROUND(E256,R7)))","v":"0 - 0"},{"$f":"IF(F256<J256,CONCATENATE(ROUND(F256,R7),\" - \",ROUND(J256,R7)),CONCATENATE(ROUND(J256,R7),\" - \",ROUND(F256,R7)))","v":"0 - 0"},{"$f":"IF(G256<K256,CONCATENATE(ROUND(G256,R7),\" - \",ROUND(K256,R7)),CONCATENATE(ROUND(K256,R7),\" - \",ROUND(G256,R7)))","v":"0 - 0"},null,null,null,null,663,null,663]
[null,"Constrained","Social rent",{"$f":"IF(D253<>\"\",D253*D$7/D$8,\"\")","v":0},{"$f":"IF(E253<>\"\",E253*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H253<>\"\",H253*H$7/H$8,\"\")","v":0},{"$f":"IF(I253<>\"\",I253*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D254<>\"\",D254*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H254<>\"\",H254*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D251<H251,CONCATENATE(ROUND(D251,R7),\" - \",ROUND(H251,R7)),CONCATENATE(ROUND(H251,R7),\" - \",ROUND(D251,R7)))","v":"0 - 0"},{"$f":"IF(E251<I251,CONCATENATE(ROUND(E251,R7),\" - \",ROUND(I251,R7)),CONCATENATE(ROUND(I251,R7),\" - \",ROUND(E251,R7)))","v":"0 - 0"},{"$f":"IF(F251<J251,CONCATENATE(ROUND(F251,R7),\" - \",ROUND(J251,R7)),CONCATENATE(ROUND(J251,R7),\" - \",ROUND(F251,R7)))","v":"0 - 0"},{"$f":"IF(G251<K251,CONCATENATE(ROUND(G251,R7),\" - \",ROUND(K251,R7)),CONCATENATE(ROUND(K251,R7),\" - \",ROUND(G251,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D255<>\"\",D255*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H255<>\"\",H255*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D256<>\"\",D256*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H256<>\"\",H256*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D253+D254<H253+H254,CONCATENATE(ROUND(D253+D254,R7),\" - \",ROUND(H253+H254,R7)),CONCATENATE(ROUND(H253+H254,R7),\" - \",ROUND(D253+D254,R7)))","v":"0 - 0"},{"$f":"IF(E253+E254<I253+I254,CONCATENATE(ROUND(E253+E254,R7),\" - \",ROUND(I253+I254,R7)),CONCATENATE(ROUND(I253+I254,R7),\" - \",ROUND(E253+E254,R7)))","v":"0 - 0"},{"$f":"IF(F253+F254<J253+J254,CONCATENATE(ROUND(F253+F254,R7),\" - \",ROUND(J253+J254,R7)),CONCATENATE(ROUND(J253+J254,R7),\" - \",ROUND(F253+F254,R7)))","v":"0 - 0"},{"$f":"IF(G253+G254<K253+K254,CONCATENATE(ROUND(G253+G254,R7),\" - \",ROUND(K253+K254,R7)),CONCATENATE(ROUND(K253+K254,R7),\" - \",ROUND(G253+G254,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D255+D256<H255+H256,CONCATENATE(ROUND(D255+D256,R7),\" - \",ROUND(H255+H256,R7)),CONCATENATE(ROUND(H255+H256,R7),\" - \",ROUND(D255+D256,R7)))","v":"0 - 0"},{"$f":"IF(E255+E256<I255+I256,CONCATENATE(ROUND(E255+E256,R7),\" - \",ROUND(I255+I256,R7)),CONCATENATE(ROUND(I255+I256,R7),\" - \",ROUND(E255+E256,R7)))","v":"0 - 0"},{"$f":"IF(F255+F256<J255+J256,CONCATENATE(ROUND(F255+F256,R7),\" - \",ROUND(J255+J256,R7)),CONCATENATE(ROUND(J255+J256,R7),\" - \",ROUND(F255+F256,R7)))","v":"0 - 0"},{"$f":"IF(G255+G256<K255+K256,CONCATENATE(ROUND(G255+G256,R7),\" - \",ROUND(K255+K256,R7)),CONCATENATE(ROUND(K255+K256,R7),\" - \",ROUND(G255+G256,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B665","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W263,\":\",$AB$7,$W263)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W263,\":\",$AD$7,$W263)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W263,\":\",$AF$7,$W263)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W263,\":\",$AH$7,$W263))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y263,\":\",$AB$7,$Y263)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y263,\":\",$AD$7,$Y263)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y263,\":\",$AF$7,$Y263)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y263,\":\",$AH$7,$Y263))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W251+30","v":671},null,{"$f":"Y251+30","v":672}]
[null,null,"Total (Constrained)",{"$f":"IF(D263<>\"\",D263*D$8/D$7,\"\")","v":0},{"$f":"IF(E263<>\"\",E263*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H263<>\"\",H263*H$7/H$8,\"\")","v":0},{"$f":"IF(I263<>\"\",I263*I$7/I$8,\"\")","v":0},{"$f":"IF(J263<>\"\",J263*J$7/J$8,\"\")","v":0},{"$f":"IF(K263<>\"\",K263*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W265,\":\",$AH$7,$W265))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y265,\":\",$AB$7,$Y265)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y265,\":\",$AD$7,$Y265)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y265,\":\",$AF$7,$Y265)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y265,\":\",$AH$7,$Y265))),\"\")","v":0},null,null,{"$f":"C265","v":"Social rent"},{"$f":"IF(D265<H265,CONCATENATE(ROUND(D265,R7),\" - \",ROUND(H265,R7)),CONCATENATE(ROUND(H265,R7),\" - \",ROUND(D265,R7)))","v":"0 - 0"},{"$f":"IF(E265<I265,CONCATENATE(ROUND(E265,R7),\" - \",ROUND(I265,R7)),CONCATENATE(ROUND(I265,R7),\" - \",ROUND(E265,R7)))","v":"0 - 0"},{"$f":"IF(F265<J265,CONCATENATE(ROUND(F265,R7),\" - \",ROUND(J265,R7)),CONCATENATE(ROUND(J265,R7),\" - \",ROUND(F265,R7)))","v":"0 - 0"},{"$f":"IF(G265<K265,CONCATENATE(ROUND(G265,R7),\" - \",ROUND(K265,R7)),CONCATENATE(ROUND(K265,R7),\" - \",ROUND(G265,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W253+30","v":690},null,{"$f":"Y253+30","v":690}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W266,\":\",$AH$7,$W266))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y266,\":\",$AB$7,$Y266)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y266,\":\",$AD$7,$Y266)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y266,\":\",$AF$7,$Y266)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y266,\":\",$AH$7,$Y266))),\"\")","v":0},null,null,{"$f":"C266","v":"Below Market"},{"$f":"IF(D266<H266,CONCATENATE(ROUND(D266,R7),\" - \",ROUND(H266,R7)),CONCATENATE(ROUND(H266,R7),\" - \",ROUND(D266,R7)))","v":"0 - 0"},{"$f":"IF(E266<I266,CONCATENATE(ROUND(E266,R7),\" - \",ROUND(I266,R7)),CONCATENATE(ROUND(I266,R7),\" - \",ROUND(E266,R7)))","v":"0 - 0"},{"$f":"IF(F266<J266,CONCATENATE(ROUND(F266,R7),\" - \",ROUND(J266,R7)),CONCATENATE(ROUND(J266,R7),\" - \",ROUND(F266,R7)))","v":"0 - 0"},{"$f":"IF(G266<K266,CONCATENATE(ROUND(G266,R7),\" - \",ROUND(K266,R7)),CONCATENATE(ROUND(K266,R7),\" - \",ROUND(G266,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W254+30","v":691},null,{"$f":"Y254+30","v":691}]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W267,\":\",$AH$7,$W267))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y267,\":\",$AB$7,$Y267)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y267,\":\",$AD$7,$Y267)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y267,\":\",$AF$7,$Y267)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y267,\":\",$AH$7,$Y267))),\"\")","v":0},null,null,{"$f":"C267","v":"PRS"},{"$f":"IF(D267<H267,CONCATENATE(ROUND(D267,R7),\" - \",ROUND(H267,R7)),CONCATENATE(ROUND(H267,R7),\" - \",ROUND(D267,R7)))","v":"0 - 0"},{"$f":"IF(E267<I267,CONCATENATE(ROUND(E267,R7),\" - \",ROUND(I267,R7)),CONCATENATE(ROUND(I267,R7),\" - \",ROUND(E267,R7)))","v":"0 - 0"},{"$f":"IF(F267<J267,CONCATENATE(ROUND(F267,R7),\" - \",ROUND(J267,R7)),CONCATENATE(ROUND(J267,R7),\" - \",ROUND(F267,R7)))","v":"0 - 0"},{"$f":"IF(G267<K267,CONCATENATE(ROUND(G267,R7),\" - \",ROUND(K267,R7)),CONCATENATE(ROUND(K267,R7),\" - \",ROUND(G267,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W255+30","v":692},null,{"$f":"Y255+30","v":692}]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W268,\":\",$AH$7,$W268))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y268,\":\",$AB$7,$Y268)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y268,\":\",$AD$7,$Y268)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y268,\":\",$AF$7,$Y268)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y268,\":\",$AH$7,$Y268))),\"\")","v":0},null,null,{"$f":"C268","v":"Buyers"},{"$f":"IF(D268<H268,CONCATENATE(ROUND(D268,R7),\" - \",ROUND(H268,R7)),CONCATENATE(ROUND(H268,R7),\" - \",ROUND(D268,R7)))","v":"0 - 0"},{"$f":"IF(E268<I268,CONCATENATE(ROUND(E268,R7),\" - \",ROUND(I268,R7)),CONCATENATE(ROUND(I268,R7),\" - \",ROUND(E268,R7)))","v":"0 - 0"},{"$f":"IF(F268<J268,CONCATENATE(ROUND(F268,R7),\" - \",ROUND(J268,R7)),CONCATENATE(ROUND(J268,R7),\" - \",ROUND(F268,R7)))","v":"0 - 0"},{"$f":"IF(G268<K268,CONCATENATE(ROUND(G268,R7),\" - \",ROUND(K268,R7)),CONCATENATE(ROUND(K268,R7),\" - \",ROUND(G268,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W256+30","v":693},null,{"$f":"Y256+30","v":693}]
[null,"Constrained","Social rent",{"$f":"IF(D265<>\"\",D265*D$7/D$8,\"\")","v":0},{"$f":"IF(E265<>\"\",E265*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H265<>\"\",H265*H$7/H$8,\"\")","v":0},{"$f":"IF(I265<>\"\",I265*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D266<>\"\",D266*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H266<>\"\",H266*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D263<H263,CONCATENATE(ROUND(D263,R7),\" - \",ROUND(H263,R7)),CONCATENATE(ROUND(H263,R7),\" - \",ROUND(D263,R7)))","v":"0 - 0"},{"$f":"IF(E263<I263,CONCATENATE(ROUND(E263,R7),\" - \",ROUND(I263,R7)),CONCATENATE(ROUND(I263,R7),\" - \",ROUND(E263,R7)))","v":"0 - 0"},{"$f":"IF(F263<J263,CONCATENATE(ROUND(F263,R7),\" - \",ROUND(J263,R7)),CONCATENATE(ROUND(J263,R7),\" - \",ROUND(F263,R7)))","v":"0 - 0"},{"$f":"IF(G263<K263,CONCATENATE(ROUND(G263,R7),\" - \",ROUND(K263,R7)),CONCATENATE(ROUND(K263,R7),\" - \",ROUND(G263,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D267<>\"\",D267*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H267<>\"\",H267*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D268<>\"\",D268*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H268<>\"\",H268*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D265+D266<H265+H266,CONCATENATE(ROUND(D265+D266,R7),\" - \",ROUND(H265+H266,R7)),CONCATENATE(ROUND(H265+H266,R7),\" - \",ROUND(D265+D266,R7)))","v":"0 - 0"},{"$f":"IF(E265+E266<I265+I266,CONCATENATE(ROUND(E265+E266,R7),\" - \",ROUND(I265+I266,R7)),CONCATENATE(ROUND(I265+I266,R7),\" - \",ROUND(E265+E266,R7)))","v":"0 - 0"},{"$f":"IF(F265+F266<J265+J266,CONCATENATE(ROUND(F265+F266,R7),\" - \",ROUND(J265+J266,R7)),CONCATENATE(ROUND(J265+J266,R7),\" - \",ROUND(F265+F266,R7)))","v":"0 - 0"},{"$f":"IF(G265+G266<K265+K266,CONCATENATE(ROUND(G265+G266,R7),\" - \",ROUND(K265+K266,R7)),CONCATENATE(ROUND(K265+K266,R7),\" - \",ROUND(G265+G266,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D267+D268<H267+H268,CONCATENATE(ROUND(D267+D268,R7),\" - \",ROUND(H267+H268,R7)),CONCATENATE(ROUND(H267+H268,R7),\" - \",ROUND(D267+D268,R7)))","v":"0 - 0"},{"$f":"IF(E267+E268<I267+I268,CONCATENATE(ROUND(E267+E268,R7),\" - \",ROUND(I267+I268,R7)),CONCATENATE(ROUND(I267+I268,R7),\" - \",ROUND(E267+E268,R7)))","v":"0 - 0"},{"$f":"IF(F267+F268<J267+J268,CONCATENATE(ROUND(F267+F268,R7),\" - \",ROUND(J267+J268,R7)),CONCATENATE(ROUND(J267+J268,R7),\" - \",ROUND(F267+F268,R7)))","v":"0 - 0"},{"$f":"IF(G267+G268<K267+K268,CONCATENATE(ROUND(G267+G268,R7),\" - \",ROUND(K267+K268,R7)),CONCATENATE(ROUND(K267+K268,R7),\" - \",ROUND(G267+G268,R7)))","v":"0 - 0"}]
[]
[null,{"$f":"RawResultsCore!B695","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W276,\":\",$AB$7,$W276)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W276,\":\",$AD$7,$W276)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W276,\":\",$AF$7,$W276)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W276,\":\",$AH$7,$W276))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y276,\":\",$AB$7,$Y276)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y276,\":\",$AD$7,$Y276)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y276,\":\",$AF$7,$Y276)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y276,\":\",$AH$7,$Y276))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W263+30","v":701},null,{"$f":"Y263+30","v":702}]
[null,null,"Total (Constrained)",{"$f":"IF(D276<>\"\",D276*D$8/D$7,\"\")","v":0},{"$f":"IF(E276<>\"\",E276*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H276<>\"\",H276*H$7/H$8,\"\")","v":0},{"$f":"IF(I276<>\"\",I276*I$7/I$8,\"\")","v":0},{"$f":"IF(J276<>\"\",J276*J$7/J$8,\"\")","v":0},{"$f":"IF(K276<>\"\",K276*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W278,\":\",$AH$7,$W278))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y278,\":\",$AB$7,$Y278)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y278,\":\",$AD$7,$Y278)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y278,\":\",$AF$7,$Y278)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y278,\":\",$AH$7,$Y278))),\"\")","v":0},null,null,{"$f":"C278","v":"Social rent"},{"$f":"IF(D278<H278,CONCATENATE(ROUND(D278,R7),\" - \",ROUND(H278,R7)),CONCATENATE(ROUND(H278,R7),\" - \",ROUND(D278,R7)))","v":"0 - 0"},{"$f":"IF(E278<I278,CONCATENATE(ROUND(E278,R7),\" - \",ROUND(I278,R7)),CONCATENATE(ROUND(I278,R7),\" - \",ROUND(E278,R7)))","v":"0 - 0"},{"$f":"IF(F278<J278,CONCATENATE(ROUND(F278,R7),\" - \",ROUND(J278,R7)),CONCATENATE(ROUND(J278,R7),\" - \",ROUND(F278,R7)))","v":"0 - 0"},{"$f":"IF(G278<K278,CONCATENATE(ROUND(G278,R7),\" - \",ROUND(K278,R7)),CONCATENATE(ROUND(K278,R7),\" - \",ROUND(G278,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W265+30","v":720},null,{"$f":"Y265+30","v":720}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W279,\":\",$AH$7,$W279))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y279,\":\",$AB$7,$Y279)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y279,\":\",$AD$7,$Y279)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y279,\":\",$AF$7,$Y279)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y279,\":\",$AH$7,$Y279))),\"\")","v":0},null,null,{"$f":"C279","v":"Below Market"},{"$f":"IF(D279<H279,CONCATENATE(ROUND(D279,R7),\" - \",ROUND(H279,R7)),CONCATENATE(ROUND(H279,R7),\" - \",ROUND(D279,R7)))","v":"0 - 0"},{"$f":"IF(E279<I279,CONCATENATE(ROUND(E279,R7),\" - \",ROUND(I279,R7)),CONCATENATE(ROUND(I279,R7),\" - \",ROUND(E279,R7)))","v":"0 - 0"},{"$f":"IF(F279<J279,CONCATENATE(ROUND(F279,R7),\" - \",ROUND(J279,R7)),CONCATENATE(ROUND(J279,R7),\" - \",ROUND(F279,R7)))","v":"0 - 0"},{"$f":"IF(G279<K279,CONCATENATE(ROUND(G279,R7),\" - \",ROUND(K279,R7)),CONCATENATE(ROUND(K279,R7),\" - \",ROUND(G279,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W266+30","v":721},null,{"$f":"Y266+30","v":721}]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W280,\":\",$AH$7,$W280))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y280,\":\",$AB$7,$Y280)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y280,\":\",$AD$7,$Y280)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y280,\":\",$AF$7,$Y280)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y280,\":\",$AH$7,$Y280))),\"\")","v":0},null,null,{"$f":"C280","v":"PRS"},{"$f":"IF(D280<H280,CONCATENATE(ROUND(D280,R7),\" - \",ROUND(H280,R7)),CONCATENATE(ROUND(H280,R7),\" - \",ROUND(D280,R7)))","v":"0 - 0"},{"$f":"IF(E280<I280,CONCATENATE(ROUND(E280,R7),\" - \",ROUND(I280,R7)),CONCATENATE(ROUND(I280,R7),\" - \",ROUND(E280,R7)))","v":"0 - 0"},{"$f":"IF(F280<J280,CONCATENATE(ROUND(F280,R7),\" - \",ROUND(J280,R7)),CONCATENATE(ROUND(J280,R7),\" - \",ROUND(F280,R7)))","v":"0 - 0"},{"$f":"IF(G280<K280,CONCATENATE(ROUND(G280,R7),\" - \",ROUND(K280,R7)),CONCATENATE(ROUND(K280,R7),\" - \",ROUND(G280,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W267+30","v":722},null,{"$f":"Y267+30","v":722}]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W281,\":\",$AH$7,$W281))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y281,\":\",$AB$7,$Y281)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y281,\":\",$AD$7,$Y281)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y281,\":\",$AF$7,$Y281)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y281,\":\",$AH$7,$Y281))),\"\")","v":0},null,null,{"$f":"C281","v":"Buyers"},{"$f":"IF(D281<H281,CONCATENATE(ROUND(D281,R7),\" - \",ROUND(H281,R7)),CONCATENATE(ROUND(H281,R7),\" - \",ROUND(D281,R7)))","v":"0 - 0"},{"$f":"IF(E281<I281,CONCATENATE(ROUND(E281,R7),\" - \",ROUND(I281,R7)),CONCATENATE(ROUND(I281,R7),\" - \",ROUND(E281,R7)))","v":"0 - 0"},{"$f":"IF(F281<J281,CONCATENATE(ROUND(F281,R7),\" - \",ROUND(J281,R7)),CONCATENATE(ROUND(J281,R7),\" - \",ROUND(F281,R7)))","v":"0 - 0"},{"$f":"IF(G281<K281,CONCATENATE(ROUND(G281,R7),\" - \",ROUND(K281,R7)),CONCATENATE(ROUND(K281,R7),\" - \",ROUND(G281,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W268+30","v":723},null,{"$f":"Y268+30","v":723}]
[null,"Constrained","Social rent",{"$f":"IF(D278<>\"\",D278*D$7/D$8,\"\")","v":0},{"$f":"IF(E278<>\"\",E278*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H278<>\"\",H278*H$7/H$8,\"\")","v":0},{"$f":"IF(I278<>\"\",I278*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D279<>\"\",D279*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H279<>\"\",H279*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D276<H276,CONCATENATE(ROUND(D276,R7),\" - \",ROUND(H276,R7)),CONCATENATE(ROUND(H276,R7),\" - \",ROUND(D276,R7)))","v":"0 - 0"},{"$f":"IF(E276<I276,CONCATENATE(ROUND(E276,R7),\" - \",ROUND(I276,R7)),CONCATENATE(ROUND(I276,R7),\" - \",ROUND(E276,R7)))","v":"0 - 0"},{"$f":"IF(F276<J276,CONCATENATE(ROUND(F276,R7),\" - \",ROUND(J276,R7)),CONCATENATE(ROUND(J276,R7),\" - \",ROUND(F276,R7)))","v":"0 - 0"},{"$f":"IF(G276<K276,CONCATENATE(ROUND(G276,R7),\" - \",ROUND(K276,R7)),CONCATENATE(ROUND(K276,R7),\" - \",ROUND(G276,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D280<>\"\",D280*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H280<>\"\",H280*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D281<>\"\",D281*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H281<>\"\",H281*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D278+D279<H278+H279,CONCATENATE(ROUND(D278+D279,R7),\" - \",ROUND(H278+H279,R7)),CONCATENATE(ROUND(H278+H279,R7),\" - \",ROUND(D278+D279,R7)))","v":"0 - 0"},{"$f":"IF(E278+E279<I278+I279,CONCATENATE(ROUND(E278+E279,R7),\" - \",ROUND(I278+I279,R7)),CONCATENATE(ROUND(I278+I279,R7),\" - \",ROUND(E278+E279,R7)))","v":"0 - 0"},{"$f":"IF(F278+F279<J278+J279,CONCATENATE(ROUND(F278+F279,R7),\" - \",ROUND(J278+J279,R7)),CONCATENATE(ROUND(J278+J279,R7),\" - \",ROUND(F278+F279,R7)))","v":"0 - 0"},{"$f":"IF(G278+G279<K278+K279,CONCATENATE(ROUND(G278+G279,R7),\" - \",ROUND(K278+K279,R7)),CONCATENATE(ROUND(K278+K279,R7),\" - \",ROUND(G278+G279,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D280+D281<H280+H281,CONCATENATE(ROUND(D280+D281,R7),\" - \",ROUND(H280+H281,R7)),CONCATENATE(ROUND(H280+H281,R7),\" - \",ROUND(D280+D281,R7)))","v":"0 - 0"},{"$f":"IF(E280+E281<I280+I281,CONCATENATE(ROUND(E280+E281,R7),\" - \",ROUND(I280+I281,R7)),CONCATENATE(ROUND(I280+I281,R7),\" - \",ROUND(E280+E281,R7)))","v":"0 - 0"},{"$f":"IF(F280+F281<J280+J281,CONCATENATE(ROUND(F280+F281,R7),\" - \",ROUND(J280+J281,R7)),CONCATENATE(ROUND(J280+J281,R7),\" - \",ROUND(F280+F281,R7)))","v":"0 - 0"},{"$f":"IF(G280+G281<K280+K281,CONCATENATE(ROUND(G280+G281,R7),\" - \",ROUND(K280+K281,R7)),CONCATENATE(ROUND(K280+K281,R7),\" - \",ROUND(G280+G281,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B725","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W288,\":\",$AB$7,$W288)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W288,\":\",$AD$7,$W288)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W288,\":\",$AF$7,$W288)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W288,\":\",$AH$7,$W288))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y288,\":\",$AB$7,$Y288)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y288,\":\",$AD$7,$Y288)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y288,\":\",$AF$7,$Y288)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y288,\":\",$AH$7,$Y288))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W276+30","v":731},null,{"$f":"Y276+30","v":732}]
[null,null,"Total (Constrained)",{"$f":"IF(D288<>\"\",D288*D$8/D$7,\"\")","v":0},{"$f":"IF(E288<>\"\",E288*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H288<>\"\",H288*H$7/H$8,\"\")","v":0},{"$f":"IF(I288<>\"\",I288*I$7/I$8,\"\")","v":0},{"$f":"IF(J288<>\"\",J288*J$7/J$8,\"\")","v":0},{"$f":"IF(K288<>\"\",K288*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W290,\":\",$AH$7,$W290))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y290,\":\",$AB$7,$Y290)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y290,\":\",$AD$7,$Y290)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y290,\":\",$AF$7,$Y290)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y290,\":\",$AH$7,$Y290))),\"\")","v":0},null,null,{"$f":"C290","v":"Social rent"},{"$f":"IF(D290<H290,CONCATENATE(ROUND(D290,R7),\" - \",ROUND(H290,R7)),CONCATENATE(ROUND(H290,R7),\" - \",ROUND(D290,R7)))","v":"0 - 0"},{"$f":"IF(E290<I290,CONCATENATE(ROUND(E290,R7),\" - \",ROUND(I290,R7)),CONCATENATE(ROUND(I290,R7),\" - \",ROUND(E290,R7)))","v":"0 - 0"},{"$f":"IF(F290<J290,CONCATENATE(ROUND(F290,R7),\" - \",ROUND(J290,R7)),CONCATENATE(ROUND(J290,R7),\" - \",ROUND(F290,R7)))","v":"0 - 0"},{"$f":"IF(G290<K290,CONCATENATE(ROUND(G290,R7),\" - \",ROUND(K290,R7)),CONCATENATE(ROUND(K290,R7),\" - \",ROUND(G290,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W278+30","v":750},null,{"$f":"Y278+30","v":750}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W291,\":\",$AH$7,$W291))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y291,\":\",$AB$7,$Y291)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y291,\":\",$AD$7,$Y291)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y291,\":\",$AF$7,$Y291)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y291,\":\",$AH$7,$Y291))),\"\")","v":0},null,null,{"$f":"C291","v":"Below Market"},{"$f":"IF(D291<H291,CONCATENATE(ROUND(D291,R7),\" - \",ROUND(H291,R7)),CONCATENATE(ROUND(H291,R7),\" - \",ROUND(D291,R7)))","v":"0 - 0"},{"$f":"IF(E291<I291,CONCATENATE(ROUND(E291,R7),\" - \",ROUND(I291,R7)),CONCATENATE(ROUND(I291,R7),\" - \",ROUND(E291,R7)))","v":"0 - 0"},{"$f":"IF(F291<J291,CONCATENATE(ROUND(F291,R7),\" - \",ROUND(J291,R7)),CONCATENATE(ROUND(J291,R7),\" - \",ROUND(F291,R7)))","v":"0 - 0"},{"$f":"IF(G291<K291,CONCATENATE(ROUND(G291,R7),\" - \",ROUND(K291,R7)),CONCATENATE(ROUND(K291,R7),\" - \",ROUND(G291,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W279+30","v":751},null,751]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W292,\":\",$AH$7,$W292))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y292,\":\",$AB$7,$Y292)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y292,\":\",$AD$7,$Y292)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y292,\":\",$AF$7,$Y292)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y292,\":\",$AH$7,$Y292))),\"\")","v":0},null,null,{"$f":"C292","v":"PRS"},{"$f":"IF(D292<H292,CONCATENATE(ROUND(D292,R7),\" - \",ROUND(H292,R7)),CONCATENATE(ROUND(H292,R7),\" - \",ROUND(D292,R7)))","v":"0 - 0"},{"$f":"IF(E292<I292,CONCATENATE(ROUND(E292,R7),\" - \",ROUND(I292,R7)),CONCATENATE(ROUND(I292,R7),\" - \",ROUND(E292,R7)))","v":"0 - 0"},{"$f":"IF(F292<J292,CONCATENATE(ROUND(F292,R7),\" - \",ROUND(J292,R7)),CONCATENATE(ROUND(J292,R7),\" - \",ROUND(F292,R7)))","v":"0 - 0"},{"$f":"IF(G292<K292,CONCATENATE(ROUND(G292,R7),\" - \",ROUND(K292,R7)),CONCATENATE(ROUND(K292,R7),\" - \",ROUND(G292,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W280+30","v":752},null,752]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W293,\":\",$AH$7,$W293))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y293,\":\",$AB$7,$Y293)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y293,\":\",$AD$7,$Y293)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y293,\":\",$AF$7,$Y293)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y293,\":\",$AH$7,$Y293))),\"\")","v":0},null,null,{"$f":"C293","v":"Buyers"},{"$f":"IF(D293<H293,CONCATENATE(ROUND(D293,R7),\" - \",ROUND(H293,R7)),CONCATENATE(ROUND(H293,R7),\" - \",ROUND(D293,R7)))","v":"0 - 0"},{"$f":"IF(E293<I293,CONCATENATE(ROUND(E293,R7),\" - \",ROUND(I293,R7)),CONCATENATE(ROUND(I293,R7),\" - \",ROUND(E293,R7)))","v":"0 - 0"},{"$f":"IF(F293<J293,CONCATENATE(ROUND(F293,R7),\" - \",ROUND(J293,R7)),CONCATENATE(ROUND(J293,R7),\" - \",ROUND(F293,R7)))","v":"0 - 0"},{"$f":"IF(G293<K293,CONCATENATE(ROUND(G293,R7),\" - \",ROUND(K293,R7)),CONCATENATE(ROUND(K293,R7),\" - \",ROUND(G293,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W281+30","v":753},null,753]
[null,"Constrained","Social rent",{"$f":"IF(D290<>\"\",D290*D$7/D$8,\"\")","v":0},{"$f":"IF(E290<>\"\",E290*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H290<>\"\",H290*H$7/H$8,\"\")","v":0},{"$f":"IF(I290<>\"\",I290*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D291<>\"\",D291*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H291<>\"\",H291*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D288<H288,CONCATENATE(ROUND(D288,R7),\" - \",ROUND(H288,R7)),CONCATENATE(ROUND(H288,R7),\" - \",ROUND(D288,R7)))","v":"0 - 0"},{"$f":"IF(E288<I288,CONCATENATE(ROUND(E288,R7),\" - \",ROUND(I288,R7)),CONCATENATE(ROUND(I288,R7),\" - \",ROUND(E288,R7)))","v":"0 - 0"},{"$f":"IF(F288<J288,CONCATENATE(ROUND(F288,R7),\" - \",ROUND(J288,R7)),CONCATENATE(ROUND(J288,R7),\" - \",ROUND(F288,R7)))","v":"0 - 0"},{"$f":"IF(G288<K288,CONCATENATE(ROUND(G288,R7),\" - \",ROUND(K288,R7)),CONCATENATE(ROUND(K288,R7),\" - \",ROUND(G288,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D292<>\"\",D292*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H292<>\"\",H292*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D293<>\"\",D293*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H293<>\"\",H293*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D290+D291<H290+H291,CONCATENATE(ROUND(D290+D291,R7),\" - \",ROUND(H290+H291,R7)),CONCATENATE(ROUND(H290+H291,R7),\" - \",ROUND(D290+D291,R7)))","v":"0 - 0"},{"$f":"IF(E290+E291<I290+I291,CONCATENATE(ROUND(E290+E291,R7),\" - \",ROUND(I290+I291,R7)),CONCATENATE(ROUND(I290+I291,R7),\" - \",ROUND(E290+E291,R7)))","v":"0 - 0"},{"$f":"IF(F290+F291<J290+J291,CONCATENATE(ROUND(F290+F291,R7),\" - \",ROUND(J290+J291,R7)),CONCATENATE(ROUND(J290+J291,R7),\" - \",ROUND(F290+F291,R7)))","v":"0 - 0"},{"$f":"IF(G290+G291<K290+K291,CONCATENATE(ROUND(G290+G291,R7),\" - \",ROUND(K290+K291,R7)),CONCATENATE(ROUND(K290+K291,R7),\" - \",ROUND(G290+G291,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D292+D293<H292+H293,CONCATENATE(ROUND(D292+D293,R7),\" - \",ROUND(H292+H293,R7)),CONCATENATE(ROUND(H292+H293,R7),\" - \",ROUND(D292+D293,R7)))","v":"0 - 0"},{"$f":"IF(E292+E293<I292+I293,CONCATENATE(ROUND(E292+E293,R7),\" - \",ROUND(I292+I293,R7)),CONCATENATE(ROUND(I292+I293,R7),\" - \",ROUND(E292+E293,R7)))","v":"0 - 0"},{"$f":"IF(F292+F293<J292+J293,CONCATENATE(ROUND(F292+F293,R7),\" - \",ROUND(J292+J293,R7)),CONCATENATE(ROUND(J292+J293,R7),\" - \",ROUND(F292+F293,R7)))","v":"0 - 0"},{"$f":"IF(G292+G293<K292+K293,CONCATENATE(ROUND(G292+G293,R7),\" - \",ROUND(K292+K293,R7)),CONCATENATE(ROUND(K292+K293,R7),\" - \",ROUND(G292+G293,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B755","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W300,\":\",$AB$7,$W300)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W300,\":\",$AD$7,$W300)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W300,\":\",$AF$7,$W300)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W300,\":\",$AH$7,$W300))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y300,\":\",$AB$7,$Y300)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y300,\":\",$AD$7,$Y300)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y300,\":\",$AF$7,$Y300)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y300,\":\",$AH$7,$Y300))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W288+30","v":761},null,{"$f":"Y288+30","v":762}]
[null,null,"Total (Constrained)",{"$f":"IF(D300<>\"\",D300*D$8/D$7,\"\")","v":0},{"$f":"IF(E300<>\"\",E300*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H300<>\"\",H300*H$7/H$8,\"\")","v":0},{"$f":"IF(I300<>\"\",I300*I$7/I$8,\"\")","v":0},{"$f":"IF(J300<>\"\",J300*J$7/J$8,\"\")","v":0},{"$f":"IF(K300<>\"\",K300*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W302,\":\",$AH$7,$W302))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y302,\":\",$AB$7,$Y302)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y302,\":\",$AD$7,$Y302)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y302,\":\",$AF$7,$Y302)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y302,\":\",$AH$7,$Y302))),\"\")","v":0},null,null,{"$f":"C302","v":"Social rent"},{"$f":"IF(D302<H302,CONCATENATE(ROUND(D302,R7),\" - \",ROUND(H302,R7)),CONCATENATE(ROUND(H302,R7),\" - \",ROUND(D302,R7)))","v":"0 - 0"},{"$f":"IF(E302<I302,CONCATENATE(ROUND(E302,R7),\" - \",ROUND(I302,R7)),CONCATENATE(ROUND(I302,R7),\" - \",ROUND(E302,R7)))","v":"0 - 0"},{"$f":"IF(F302<J302,CONCATENATE(ROUND(F302,R7),\" - \",ROUND(J302,R7)),CONCATENATE(ROUND(J302,R7),\" - \",ROUND(F302,R7)))","v":"0 - 0"},{"$f":"IF(G302<K302,CONCATENATE(ROUND(G302,R7),\" - \",ROUND(K302,R7)),CONCATENATE(ROUND(K302,R7),\" - \",ROUND(G302,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W290+30","v":780},null,{"$f":"Y290+30","v":780}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W303,\":\",$AH$7,$W303))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y303,\":\",$AB$7,$Y303)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y303,\":\",$AD$7,$Y303)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y303,\":\",$AF$7,$Y303)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y303,\":\",$AH$7,$Y303))),\"\")","v":0},null,null,{"$f":"C303","v":"Below Market"},{"$f":"IF(D303<H303,CONCATENATE(ROUND(D303,R7),\" - \",ROUND(H303,R7)),CONCATENATE(ROUND(H303,R7),\" - \",ROUND(D303,R7)))","v":"0 - 0"},{"$f":"IF(E303<I303,CONCATENATE(ROUND(E303,R7),\" - \",ROUND(I303,R7)),CONCATENATE(ROUND(I303,R7),\" - \",ROUND(E303,R7)))","v":"0 - 0"},{"$f":"IF(F303<J303,CONCATENATE(ROUND(F303,R7),\" - \",ROUND(J303,R7)),CONCATENATE(ROUND(J303,R7),\" - \",ROUND(F303,R7)))","v":"0 - 0"},{"$f":"IF(G303<K303,CONCATENATE(ROUND(G303,R7),\" - \",ROUND(K303,R7)),CONCATENATE(ROUND(K303,R7),\" - \",ROUND(G303,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W291+30","v":781},null,781]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W304,\":\",$AH$7,$W304))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y304,\":\",$AB$7,$Y304)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y304,\":\",$AD$7,$Y304)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y304,\":\",$AF$7,$Y304)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y304,\":\",$AH$7,$Y304))),\"\")","v":0},null,null,{"$f":"C304","v":"PRS"},{"$f":"IF(D304<H304,CONCATENATE(ROUND(D304,R7),\" - \",ROUND(H304,R7)),CONCATENATE(ROUND(H304,R7),\" - \",ROUND(D304,R7)))","v":"0 - 0"},{"$f":"IF(E304<I304,CONCATENATE(ROUND(E304,R7),\" - \",ROUND(I304,R7)),CONCATENATE(ROUND(I304,R7),\" - \",ROUND(E304,R7)))","v":"0 - 0"},{"$f":"IF(F304<J304,CONCATENATE(ROUND(F304,R7),\" - \",ROUND(J304,R7)),CONCATENATE(ROUND(J304,R7),\" - \",ROUND(F304,R7)))","v":"0 - 0"},{"$f":"IF(G304<K304,CONCATENATE(ROUND(G304,R7),\" - \",ROUND(K304,R7)),CONCATENATE(ROUND(K304,R7),\" - \",ROUND(G304,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W292+30","v":782},null,782]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W305,\":\",$AH$7,$W305))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y305,\":\",$AB$7,$Y305)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y305,\":\",$AD$7,$Y305)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y305,\":\",$AF$7,$Y305)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y305,\":\",$AH$7,$Y305))),\"\")","v":0},null,null,{"$f":"C305","v":"Buyers"},{"$f":"IF(D305<H305,CONCATENATE(ROUND(D305,R7),\" - \",ROUND(H305,R7)),CONCATENATE(ROUND(H305,R7),\" - \",ROUND(D305,R7)))","v":"0 - 0"},{"$f":"IF(E305<I305,CONCATENATE(ROUND(E305,R7),\" - \",ROUND(I305,R7)),CONCATENATE(ROUND(I305,R7),\" - \",ROUND(E305,R7)))","v":"0 - 0"},{"$f":"IF(F305<J305,CONCATENATE(ROUND(F305,R7),\" - \",ROUND(J305,R7)),CONCATENATE(ROUND(J305,R7),\" - \",ROUND(F305,R7)))","v":"0 - 0"},{"$f":"IF(G305<K305,CONCATENATE(ROUND(G305,R7),\" - \",ROUND(K305,R7)),CONCATENATE(ROUND(K305,R7),\" - \",ROUND(G305,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W293+30","v":783},null,783]
[null,"Constrained","Social rent",{"$f":"IF(D302<>\"\",D302*D$7/D$8,\"\")","v":0},{"$f":"IF(E302<>\"\",E302*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H302<>\"\",H302*H$7/H$8,\"\")","v":0},{"$f":"IF(I302<>\"\",I302*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D303<>\"\",D303*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H303<>\"\",H303*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D300<H300,CONCATENATE(ROUND(D300,R7),\" - \",ROUND(H300,R7)),CONCATENATE(ROUND(H300,R7),\" - \",ROUND(D300,R7)))","v":"0 - 0"},{"$f":"IF(E300<I300,CONCATENATE(ROUND(E300,R7),\" - \",ROUND(I300,R7)),CONCATENATE(ROUND(I300,R7),\" - \",ROUND(E300,R7)))","v":"0 - 0"},{"$f":"IF(F300<J300,CONCATENATE(ROUND(F300,R7),\" - \",ROUND(J300,R7)),CONCATENATE(ROUND(J300,R7),\" - \",ROUND(F300,R7)))","v":"0 - 0"},{"$f":"IF(G300<K300,CONCATENATE(ROUND(G300,R7),\" - \",ROUND(K300,R7)),CONCATENATE(ROUND(K300,R7),\" - \",ROUND(G300,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D304<>\"\",D304*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H304<>\"\",H304*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D305<>\"\",D305*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H305<>\"\",H305*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D302+D303<H302+H303,CONCATENATE(ROUND(D302+D303,R7),\" - \",ROUND(H302+H303,R7)),CONCATENATE(ROUND(H302+H303,R7),\" - \",ROUND(D302+D303,R7)))","v":"0 - 0"},{"$f":"IF(E302+E303<I302+I303,CONCATENATE(ROUND(E302+E303,R7),\" - \",ROUND(I302+I303,R7)),CONCATENATE(ROUND(I302+I303,R7),\" - \",ROUND(E302+E303,R7)))","v":"0 - 0"},{"$f":"IF(F302+F303<J302+J303,CONCATENATE(ROUND(F302+F303,R7),\" - \",ROUND(J302+J303,R7)),CONCATENATE(ROUND(J302+J303,R7),\" - \",ROUND(F302+F303,R7)))","v":"0 - 0"},{"$f":"IF(G302+G303<K302+K303,CONCATENATE(ROUND(G302+G303,R7),\" - \",ROUND(K302+K303,R7)),CONCATENATE(ROUND(K302+K303,R7),\" - \",ROUND(G302+G303,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D304+D305<H304+H305,CONCATENATE(ROUND(D304+D305,R7),\" - \",ROUND(H304+H305,R7)),CONCATENATE(ROUND(H304+H305,R7),\" - \",ROUND(D304+D305,R7)))","v":"0 - 0"},{"$f":"IF(E304+E305<I304+I305,CONCATENATE(ROUND(E304+E305,R7),\" - \",ROUND(I304+I305,R7)),CONCATENATE(ROUND(I304+I305,R7),\" - \",ROUND(E304+E305,R7)))","v":"0 - 0"},{"$f":"IF(F304+F305<J304+J305,CONCATENATE(ROUND(F304+F305,R7),\" - \",ROUND(J304+J305,R7)),CONCATENATE(ROUND(J304+J305,R7),\" - \",ROUND(F304+F305,R7)))","v":"0 - 0"},{"$f":"IF(G304+G305<K304+K305,CONCATENATE(ROUND(G304+G305,R7),\" - \",ROUND(K304+K305,R7)),CONCATENATE(ROUND(K304+K305,R7),\" - \",ROUND(G304+G305,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B785","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W312,\":\",$AB$7,$W312)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W312,\":\",$AD$7,$W312)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W312,\":\",$AF$7,$W312)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W312,\":\",$AH$7,$W312))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y312,\":\",$AB$7,$Y312)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y312,\":\",$AD$7,$Y312)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y312,\":\",$AF$7,$Y312)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y312,\":\",$AH$7,$Y312))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W300+30","v":791},null,{"$f":"Y300+30","v":792}]
[null,null,"Total (Constrained)",{"$f":"IF(D312<>\"\",D312*D$8/D$7,\"\")","v":0},{"$f":"IF(E312<>\"\",E312*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H312<>\"\",H312*H$7/H$8,\"\")","v":0},{"$f":"IF(I312<>\"\",I312*I$7/I$8,\"\")","v":0},{"$f":"IF(J312<>\"\",J312*J$7/J$8,\"\")","v":0},{"$f":"IF(K312<>\"\",K312*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W314,\":\",$AH$7,$W314))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y314,\":\",$AB$7,$Y314)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y314,\":\",$AD$7,$Y314)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y314,\":\",$AF$7,$Y314)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y314,\":\",$AH$7,$Y314))),\"\")","v":0},null,null,{"$f":"C314","v":"Social rent"},{"$f":"IF(D314<H314,CONCATENATE(ROUND(D314,R7),\" - \",ROUND(H314,R7)),CONCATENATE(ROUND(H314,R7),\" - \",ROUND(D314,R7)))","v":"0 - 0"},{"$f":"IF(E314<I314,CONCATENATE(ROUND(E314,R7),\" - \",ROUND(I314,R7)),CONCATENATE(ROUND(I314,R7),\" - \",ROUND(E314,R7)))","v":"0 - 0"},{"$f":"IF(F314<J314,CONCATENATE(ROUND(F314,R7),\" - \",ROUND(J314,R7)),CONCATENATE(ROUND(J314,R7),\" - \",ROUND(F314,R7)))","v":"0 - 0"},{"$f":"IF(G314<K314,CONCATENATE(ROUND(G314,R7),\" - \",ROUND(K314,R7)),CONCATENATE(ROUND(K314,R7),\" - \",ROUND(G314,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W302+30","v":810},null,{"$f":"Y302+30","v":810}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W315,\":\",$AH$7,$W315))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y315,\":\",$AB$7,$Y315)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y315,\":\",$AD$7,$Y315)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y315,\":\",$AF$7,$Y315)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y315,\":\",$AH$7,$Y315))),\"\")","v":0},null,null,{"$f":"C315","v":"Below Market"},{"$f":"IF(D315<H315,CONCATENATE(ROUND(D315,R7),\" - \",ROUND(H315,R7)),CONCATENATE(ROUND(H315,R7),\" - \",ROUND(D315,R7)))","v":"0 - 0"},{"$f":"IF(E315<I315,CONCATENATE(ROUND(E315,R7),\" - \",ROUND(I315,R7)),CONCATENATE(ROUND(I315,R7),\" - \",ROUND(E315,R7)))","v":"0 - 0"},{"$f":"IF(F315<J315,CONCATENATE(ROUND(F315,R7),\" - \",ROUND(J315,R7)),CONCATENATE(ROUND(J315,R7),\" - \",ROUND(F315,R7)))","v":"0 - 0"},{"$f":"IF(G315<K315,CONCATENATE(ROUND(G315,R7),\" - \",ROUND(K315,R7)),CONCATENATE(ROUND(K315,R7),\" - \",ROUND(G315,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W303+30","v":811},null,811]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W316,\":\",$AH$7,$W316))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y316,\":\",$AB$7,$Y316)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y316,\":\",$AD$7,$Y316)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y316,\":\",$AF$7,$Y316)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y316,\":\",$AH$7,$Y316))),\"\")","v":0},null,null,{"$f":"C316","v":"PRS"},{"$f":"IF(D316<H316,CONCATENATE(ROUND(D316,R7),\" - \",ROUND(H316,R7)),CONCATENATE(ROUND(H316,R7),\" - \",ROUND(D316,R7)))","v":"0 - 0"},{"$f":"IF(E316<I316,CONCATENATE(ROUND(E316,R7),\" - \",ROUND(I316,R7)),CONCATENATE(ROUND(I316,R7),\" - \",ROUND(E316,R7)))","v":"0 - 0"},{"$f":"IF(F316<J316,CONCATENATE(ROUND(F316,R7),\" - \",ROUND(J316,R7)),CONCATENATE(ROUND(J316,R7),\" - \",ROUND(F316,R7)))","v":"0 - 0"},{"$f":"IF(G316<K316,CONCATENATE(ROUND(G316,R7),\" - \",ROUND(K316,R7)),CONCATENATE(ROUND(K316,R7),\" - \",ROUND(G316,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W304+30","v":812},null,812]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W317,\":\",$AH$7,$W317))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y317,\":\",$AB$7,$Y317)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y317,\":\",$AD$7,$Y317)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y317,\":\",$AF$7,$Y317)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y317,\":\",$AH$7,$Y317))),\"\")","v":0},null,null,{"$f":"C317","v":"Buyers"},{"$f":"IF(D317<H317,CONCATENATE(ROUND(D317,R7),\" - \",ROUND(H317,R7)),CONCATENATE(ROUND(H317,R7),\" - \",ROUND(D317,R7)))","v":"0 - 0"},{"$f":"IF(E317<I317,CONCATENATE(ROUND(E317,R7),\" - \",ROUND(I317,R7)),CONCATENATE(ROUND(I317,R7),\" - \",ROUND(E317,R7)))","v":"0 - 0"},{"$f":"IF(F317<J317,CONCATENATE(ROUND(F317,R7),\" - \",ROUND(J317,R7)),CONCATENATE(ROUND(J317,R7),\" - \",ROUND(F317,R7)))","v":"0 - 0"},{"$f":"IF(G317<K317,CONCATENATE(ROUND(G317,R7),\" - \",ROUND(K317,R7)),CONCATENATE(ROUND(K317,R7),\" - \",ROUND(G317,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W305+30","v":813},null,813]
[null,"Constrained","Social rent",{"$f":"IF(D314<>\"\",D314*D$7/D$8,\"\")","v":0},{"$f":"IF(E314<>\"\",E314*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H314<>\"\",H314*H$7/H$8,\"\")","v":0},{"$f":"IF(I314<>\"\",I314*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D315<>\"\",D315*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H315<>\"\",H315*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D312<H312,CONCATENATE(ROUND(D312,R7),\" - \",ROUND(H312,R7)),CONCATENATE(ROUND(H312,R7),\" - \",ROUND(D312,R7)))","v":"0 - 0"},{"$f":"IF(E312<I312,CONCATENATE(ROUND(E312,R7),\" - \",ROUND(I312,R7)),CONCATENATE(ROUND(I312,R7),\" - \",ROUND(E312,R7)))","v":"0 - 0"},{"$f":"IF(F312<J312,CONCATENATE(ROUND(F312,R7),\" - \",ROUND(J312,R7)),CONCATENATE(ROUND(J312,R7),\" - \",ROUND(F312,R7)))","v":"0 - 0"},{"$f":"IF(G312<K312,CONCATENATE(ROUND(G312,R7),\" - \",ROUND(K312,R7)),CONCATENATE(ROUND(K312,R7),\" - \",ROUND(G312,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D316<>\"\",D316*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H316<>\"\",H316*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D317<>\"\",D317*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H317<>\"\",H317*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D314+D315<H314+H315,CONCATENATE(ROUND(D314+D315,R7),\" - \",ROUND(H314+H315,R7)),CONCATENATE(ROUND(H314+H315,R7),\" - \",ROUND(D314+D315,R7)))","v":"0 - 0"},{"$f":"IF(E314+E315<I314+I315,CONCATENATE(ROUND(E314+E315,R7),\" - \",ROUND(I314+I315,R7)),CONCATENATE(ROUND(I314+I315,R7),\" - \",ROUND(E314+E315,R7)))","v":"0 - 0"},{"$f":"IF(F314+F315<J314+J315,CONCATENATE(ROUND(F314+F315,R7),\" - \",ROUND(J314+J315,R7)),CONCATENATE(ROUND(J314+J315,R7),\" - \",ROUND(F314+F315,R7)))","v":"0 - 0"},{"$f":"IF(G314+G315<K314+K315,CONCATENATE(ROUND(G314+G315,R7),\" - \",ROUND(K314+K315,R7)),CONCATENATE(ROUND(K314+K315,R7),\" - \",ROUND(G314+G315,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D316+D317<H316+H317,CONCATENATE(ROUND(D316+D317,R7),\" - \",ROUND(H316+H317,R7)),CONCATENATE(ROUND(H316+H317,R7),\" - \",ROUND(D316+D317,R7)))","v":"0 - 0"},{"$f":"IF(E316+E317<I316+I317,CONCATENATE(ROUND(E316+E317,R7),\" - \",ROUND(I316+I317,R7)),CONCATENATE(ROUND(I316+I317,R7),\" - \",ROUND(E316+E317,R7)))","v":"0 - 0"},{"$f":"IF(F316+F317<J316+J317,CONCATENATE(ROUND(F316+F317,R7),\" - \",ROUND(J316+J317,R7)),CONCATENATE(ROUND(J316+J317,R7),\" - \",ROUND(F316+F317,R7)))","v":"0 - 0"},{"$f":"IF(G316+G317<K316+K317,CONCATENATE(ROUND(G316+G317,R7),\" - \",ROUND(K316+K317,R7)),CONCATENATE(ROUND(K316+K317,R7),\" - \",ROUND(G316+G317,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B815","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W324,\":\",$AB$7,$W324)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W324,\":\",$AD$7,$W324)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W324,\":\",$AF$7,$W324)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W324,\":\",$AH$7,$W324))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y324,\":\",$AB$7,$Y324)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y324,\":\",$AD$7,$Y324)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y324,\":\",$AF$7,$Y324)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y324,\":\",$AH$7,$Y324))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W312+30","v":821},null,{"$f":"Y312+30","v":822}]
[null,null,"Total (Constrained)",{"$f":"IF(D324<>\"\",D324*D$8/D$7,\"\")","v":0},{"$f":"IF(E324<>\"\",E324*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H324<>\"\",H324*H$7/H$8,\"\")","v":0},{"$f":"IF(I324<>\"\",I324*I$7/I$8,\"\")","v":0},{"$f":"IF(J324<>\"\",J324*J$7/J$8,\"\")","v":0},{"$f":"IF(K324<>\"\",K324*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W326,\":\",$AH$7,$W326))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y326,\":\",$AB$7,$Y326)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y326,\":\",$AD$7,$Y326)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y326,\":\",$AF$7,$Y326)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y326,\":\",$AH$7,$Y326))),\"\")","v":0},null,null,{"$f":"C326","v":"Social rent"},{"$f":"IF(D326<H326,CONCATENATE(ROUND(D326,R7),\" - \",ROUND(H326,R7)),CONCATENATE(ROUND(H326,R7),\" - \",ROUND(D326,R7)))","v":"0 - 0"},{"$f":"IF(E326<I326,CONCATENATE(ROUND(E326,R7),\" - \",ROUND(I326,R7)),CONCATENATE(ROUND(I326,R7),\" - \",ROUND(E326,R7)))","v":"0 - 0"},{"$f":"IF(F326<J326,CONCATENATE(ROUND(F326,R7),\" - \",ROUND(J326,R7)),CONCATENATE(ROUND(J326,R7),\" - \",ROUND(F326,R7)))","v":"0 - 0"},{"$f":"IF(G326<K326,CONCATENATE(ROUND(G326,R7),\" - \",ROUND(K326,R7)),CONCATENATE(ROUND(K326,R7),\" - \",ROUND(G326,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W314+30","v":840},null,{"$f":"Y314+30","v":840}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W327,\":\",$AH$7,$W327))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y327,\":\",$AB$7,$Y327)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y327,\":\",$AD$7,$Y327)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y327,\":\",$AF$7,$Y327)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y327,\":\",$AH$7,$Y327))),\"\")","v":0},null,null,{"$f":"C327","v":"Below Market"},{"$f":"IF(D327<H327,CONCATENATE(ROUND(D327,R7),\" - \",ROUND(H327,R7)),CONCATENATE(ROUND(H327,R7),\" - \",ROUND(D327,R7)))","v":"0 - 0"},{"$f":"IF(E327<I327,CONCATENATE(ROUND(E327,R7),\" - \",ROUND(I327,R7)),CONCATENATE(ROUND(I327,R7),\" - \",ROUND(E327,R7)))","v":"0 - 0"},{"$f":"IF(F327<J327,CONCATENATE(ROUND(F327,R7),\" - \",ROUND(J327,R7)),CONCATENATE(ROUND(J327,R7),\" - \",ROUND(F327,R7)))","v":"0 - 0"},{"$f":"IF(G327<K327,CONCATENATE(ROUND(G327,R7),\" - \",ROUND(K327,R7)),CONCATENATE(ROUND(K327,R7),\" - \",ROUND(G327,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W315+30","v":841},null,841]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W328,\":\",$AH$7,$W328))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y328,\":\",$AB$7,$Y328)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y328,\":\",$AD$7,$Y328)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y328,\":\",$AF$7,$Y328)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y328,\":\",$AH$7,$Y328))),\"\")","v":0},null,null,{"$f":"C328","v":"PRS"},{"$f":"IF(D328<H328,CONCATENATE(ROUND(D328,R7),\" - \",ROUND(H328,R7)),CONCATENATE(ROUND(H328,R7),\" - \",ROUND(D328,R7)))","v":"0 - 0"},{"$f":"IF(E328<I328,CONCATENATE(ROUND(E328,R7),\" - \",ROUND(I328,R7)),CONCATENATE(ROUND(I328,R7),\" - \",ROUND(E328,R7)))","v":"0 - 0"},{"$f":"IF(F328<J328,CONCATENATE(ROUND(F328,R7),\" - \",ROUND(J328,R7)),CONCATENATE(ROUND(J328,R7),\" - \",ROUND(F328,R7)))","v":"0 - 0"},{"$f":"IF(G328<K328,CONCATENATE(ROUND(G328,R7),\" - \",ROUND(K328,R7)),CONCATENATE(ROUND(K328,R7),\" - \",ROUND(G328,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W316+30","v":842},null,842]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W329,\":\",$AH$7,$W329))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y329,\":\",$AB$7,$Y329)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y329,\":\",$AD$7,$Y329)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y329,\":\",$AF$7,$Y329)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y329,\":\",$AH$7,$Y329))),\"\")","v":0},null,null,{"$f":"C329","v":"Buyers"},{"$f":"IF(D329<H329,CONCATENATE(ROUND(D329,R7),\" - \",ROUND(H329,R7)),CONCATENATE(ROUND(H329,R7),\" - \",ROUND(D329,R7)))","v":"0 - 0"},{"$f":"IF(E329<I329,CONCATENATE(ROUND(E329,R7),\" - \",ROUND(I329,R7)),CONCATENATE(ROUND(I329,R7),\" - \",ROUND(E329,R7)))","v":"0 - 0"},{"$f":"IF(F329<J329,CONCATENATE(ROUND(F329,R7),\" - \",ROUND(J329,R7)),CONCATENATE(ROUND(J329,R7),\" - \",ROUND(F329,R7)))","v":"0 - 0"},{"$f":"IF(G329<K329,CONCATENATE(ROUND(G329,R7),\" - \",ROUND(K329,R7)),CONCATENATE(ROUND(K329,R7),\" - \",ROUND(G329,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W317+30","v":843},null,843]
[null,"Constrained","Social rent",{"$f":"IF(D326<>\"\",D326*D$7/D$8,\"\")","v":0},{"$f":"IF(E326<>\"\",E326*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H326<>\"\",H326*H$7/H$8,\"\")","v":0},{"$f":"IF(I326<>\"\",I326*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D327<>\"\",D327*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H327<>\"\",H327*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D324<H324,CONCATENATE(ROUND(D324,R7),\" - \",ROUND(H324,R7)),CONCATENATE(ROUND(H324,R7),\" - \",ROUND(D324,R7)))","v":"0 - 0"},{"$f":"IF(E324<I324,CONCATENATE(ROUND(E324,R7),\" - \",ROUND(I324,R7)),CONCATENATE(ROUND(I324,R7),\" - \",ROUND(E324,R7)))","v":"0 - 0"},{"$f":"IF(F324<J324,CONCATENATE(ROUND(F324,R7),\" - \",ROUND(J324,R7)),CONCATENATE(ROUND(J324,R7),\" - \",ROUND(F324,R7)))","v":"0 - 0"},{"$f":"IF(G324<K324,CONCATENATE(ROUND(G324,R7),\" - \",ROUND(K324,R7)),CONCATENATE(ROUND(K324,R7),\" - \",ROUND(G324,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D328<>\"\",D328*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H328<>\"\",H328*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D329<>\"\",D329*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H329<>\"\",H329*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D326+D327<H326+H327,CONCATENATE(ROUND(D326+D327,R7),\" - \",ROUND(H326+H327,R7)),CONCATENATE(ROUND(H326+H327,R7),\" - \",ROUND(D326+D327,R7)))","v":"0 - 0"},{"$f":"IF(E326+E327<I326+I327,CONCATENATE(ROUND(E326+E327,R7),\" - \",ROUND(I326+I327,R7)),CONCATENATE(ROUND(I326+I327,R7),\" - \",ROUND(E326+E327,R7)))","v":"0 - 0"},{"$f":"IF(F326+F327<J326+J327,CONCATENATE(ROUND(F326+F327,R7),\" - \",ROUND(J326+J327,R7)),CONCATENATE(ROUND(J326+J327,R7),\" - \",ROUND(F326+F327,R7)))","v":"0 - 0"},{"$f":"IF(G326+G327<K326+K327,CONCATENATE(ROUND(G326+G327,R7),\" - \",ROUND(K326+K327,R7)),CONCATENATE(ROUND(K326+K327,R7),\" - \",ROUND(G326+G327,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D328+D329<H328+H329,CONCATENATE(ROUND(D328+D329,R7),\" - \",ROUND(H328+H329,R7)),CONCATENATE(ROUND(H328+H329,R7),\" - \",ROUND(D328+D329,R7)))","v":"0 - 0"},{"$f":"IF(E328+E329<I328+I329,CONCATENATE(ROUND(E328+E329,R7),\" - \",ROUND(I328+I329,R7)),CONCATENATE(ROUND(I328+I329,R7),\" - \",ROUND(E328+E329,R7)))","v":"0 - 0"},{"$f":"IF(F328+F329<J328+J329,CONCATENATE(ROUND(F328+F329,R7),\" - \",ROUND(J328+J329,R7)),CONCATENATE(ROUND(J328+J329,R7),\" - \",ROUND(F328+F329,R7)))","v":"0 - 0"},{"$f":"IF(G328+G329<K328+K329,CONCATENATE(ROUND(G328+G329,R7),\" - \",ROUND(K328+K329,R7)),CONCATENATE(ROUND(K328+K329,R7),\" - \",ROUND(G328+G329,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B845","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W336,\":\",$AB$7,$W336)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W336,\":\",$AD$7,$W336)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W336,\":\",$AF$7,$W336)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W336,\":\",$AH$7,$W336))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y336,\":\",$AB$7,$Y336)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y336,\":\",$AD$7,$Y336)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y336,\":\",$AF$7,$Y336)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y336,\":\",$AH$7,$Y336))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W324+30","v":851},null,{"$f":"Y324+30","v":852}]
[null,null,"Total (Constrained)",{"$f":"IF(D336<>\"\",D336*D$8/D$7,\"\")","v":0},{"$f":"IF(E336<>\"\",E336*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H336<>\"\",H336*H$7/H$8,\"\")","v":0},{"$f":"IF(I336<>\"\",I336*I$7/I$8,\"\")","v":0},{"$f":"IF(J336<>\"\",J336*J$7/J$8,\"\")","v":0},{"$f":"IF(K336<>\"\",K336*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W338,\":\",$AH$7,$W338))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y338,\":\",$AB$7,$Y338)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y338,\":\",$AD$7,$Y338)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y338,\":\",$AF$7,$Y338)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y338,\":\",$AH$7,$Y338))),\"\")","v":0},null,null,{"$f":"C338","v":"Social rent"},{"$f":"IF(D338<H338,CONCATENATE(ROUND(D338,R7),\" - \",ROUND(H338,R7)),CONCATENATE(ROUND(H338,R7),\" - \",ROUND(D338,R7)))","v":"0 - 0"},{"$f":"IF(E338<I338,CONCATENATE(ROUND(E338,R7),\" - \",ROUND(I338,R7)),CONCATENATE(ROUND(I338,R7),\" - \",ROUND(E338,R7)))","v":"0 - 0"},{"$f":"IF(F338<J338,CONCATENATE(ROUND(F338,R7),\" - \",ROUND(J338,R7)),CONCATENATE(ROUND(J338,R7),\" - \",ROUND(F338,R7)))","v":"0 - 0"},{"$f":"IF(G338<K338,CONCATENATE(ROUND(G338,R7),\" - \",ROUND(K338,R7)),CONCATENATE(ROUND(K338,R7),\" - \",ROUND(G338,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W326+30","v":870},null,{"$f":"Y326+30","v":870}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W339,\":\",$AH$7,$W339))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y339,\":\",$AB$7,$Y339)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y339,\":\",$AD$7,$Y339)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y339,\":\",$AF$7,$Y339)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y339,\":\",$AH$7,$Y339))),\"\")","v":0},null,null,{"$f":"C339","v":"Below Market"},{"$f":"IF(D339<H339,CONCATENATE(ROUND(D339,R7),\" - \",ROUND(H339,R7)),CONCATENATE(ROUND(H339,R7),\" - \",ROUND(D339,R7)))","v":"0 - 0"},{"$f":"IF(E339<I339,CONCATENATE(ROUND(E339,R7),\" - \",ROUND(I339,R7)),CONCATENATE(ROUND(I339,R7),\" - \",ROUND(E339,R7)))","v":"0 - 0"},{"$f":"IF(F339<J339,CONCATENATE(ROUND(F339,R7),\" - \",ROUND(J339,R7)),CONCATENATE(ROUND(J339,R7),\" - \",ROUND(F339,R7)))","v":"0 - 0"},{"$f":"IF(G339<K339,CONCATENATE(ROUND(G339,R7),\" - \",ROUND(K339,R7)),CONCATENATE(ROUND(K339,R7),\" - \",ROUND(G339,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W327+30","v":871},null,871]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W340,\":\",$AH$7,$W340))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y340,\":\",$AB$7,$Y340)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y340,\":\",$AD$7,$Y340)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y340,\":\",$AF$7,$Y340)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y340,\":\",$AH$7,$Y340))),\"\")","v":0},null,null,{"$f":"C340","v":"PRS"},{"$f":"IF(D340<H340,CONCATENATE(ROUND(D340,R7),\" - \",ROUND(H340,R7)),CONCATENATE(ROUND(H340,R7),\" - \",ROUND(D340,R7)))","v":"0 - 0"},{"$f":"IF(E340<I340,CONCATENATE(ROUND(E340,R7),\" - \",ROUND(I340,R7)),CONCATENATE(ROUND(I340,R7),\" - \",ROUND(E340,R7)))","v":"0 - 0"},{"$f":"IF(F340<J340,CONCATENATE(ROUND(F340,R7),\" - \",ROUND(J340,R7)),CONCATENATE(ROUND(J340,R7),\" - \",ROUND(F340,R7)))","v":"0 - 0"},{"$f":"IF(G340<K340,CONCATENATE(ROUND(G340,R7),\" - \",ROUND(K340,R7)),CONCATENATE(ROUND(K340,R7),\" - \",ROUND(G340,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W328+30","v":872},null,872]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W341,\":\",$AH$7,$W341))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y341,\":\",$AB$7,$Y341)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y341,\":\",$AD$7,$Y341)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y341,\":\",$AF$7,$Y341)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y341,\":\",$AH$7,$Y341))),\"\")","v":0},null,null,{"$f":"C341","v":"Buyers"},{"$f":"IF(D341<H341,CONCATENATE(ROUND(D341,R7),\" - \",ROUND(H341,R7)),CONCATENATE(ROUND(H341,R7),\" - \",ROUND(D341,R7)))","v":"0 - 0"},{"$f":"IF(E341<I341,CONCATENATE(ROUND(E341,R7),\" - \",ROUND(I341,R7)),CONCATENATE(ROUND(I341,R7),\" - \",ROUND(E341,R7)))","v":"0 - 0"},{"$f":"IF(F341<J341,CONCATENATE(ROUND(F341,R7),\" - \",ROUND(J341,R7)),CONCATENATE(ROUND(J341,R7),\" - \",ROUND(F341,R7)))","v":"0 - 0"},{"$f":"IF(G341<K341,CONCATENATE(ROUND(G341,R7),\" - \",ROUND(K341,R7)),CONCATENATE(ROUND(K341,R7),\" - \",ROUND(G341,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W329+30","v":873},null,873]
[null,"Constrained","Social rent",{"$f":"IF(D338<>\"\",D338*D$7/D$8,\"\")","v":0},{"$f":"IF(E338<>\"\",E338*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H338<>\"\",H338*H$7/H$8,\"\")","v":0},{"$f":"IF(I338<>\"\",I338*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D339<>\"\",D339*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H339<>\"\",H339*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D336<H336,CONCATENATE(ROUND(D336,R7),\" - \",ROUND(H336,R7)),CONCATENATE(ROUND(H336,R7),\" - \",ROUND(D336,R7)))","v":"0 - 0"},{"$f":"IF(E336<I336,CONCATENATE(ROUND(E336,R7),\" - \",ROUND(I336,R7)),CONCATENATE(ROUND(I336,R7),\" - \",ROUND(E336,R7)))","v":"0 - 0"},{"$f":"IF(F336<J336,CONCATENATE(ROUND(F336,R7),\" - \",ROUND(J336,R7)),CONCATENATE(ROUND(J336,R7),\" - \",ROUND(F336,R7)))","v":"0 - 0"},{"$f":"IF(G336<K336,CONCATENATE(ROUND(G336,R7),\" - \",ROUND(K336,R7)),CONCATENATE(ROUND(K336,R7),\" - \",ROUND(G336,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D340<>\"\",D340*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H340<>\"\",H340*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D341<>\"\",D341*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H341<>\"\",H341*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D338+D339<H338+H339,CONCATENATE(ROUND(D338+D339,R7),\" - \",ROUND(H338+H339,R7)),CONCATENATE(ROUND(H338+H339,R7),\" - \",ROUND(D338+D339,R7)))","v":"0 - 0"},{"$f":"IF(E338+E339<I338+I339,CONCATENATE(ROUND(E338+E339,R7),\" - \",ROUND(I338+I339,R7)),CONCATENATE(ROUND(I338+I339,R7),\" - \",ROUND(E338+E339,R7)))","v":"0 - 0"},{"$f":"IF(F338+F339<J338+J339,CONCATENATE(ROUND(F338+F339,R7),\" - \",ROUND(J338+J339,R7)),CONCATENATE(ROUND(J338+J339,R7),\" - \",ROUND(F338+F339,R7)))","v":"0 - 0"},{"$f":"IF(G338+G339<K338+K339,CONCATENATE(ROUND(G338+G339,R7),\" - \",ROUND(K338+K339,R7)),CONCATENATE(ROUND(K338+K339,R7),\" - \",ROUND(G338+G339,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D340+D341<H340+H341,CONCATENATE(ROUND(D340+D341,R7),\" - \",ROUND(H340+H341,R7)),CONCATENATE(ROUND(H340+H341,R7),\" - \",ROUND(D340+D341,R7)))","v":"0 - 0"},{"$f":"IF(E340+E341<I340+I341,CONCATENATE(ROUND(E340+E341,R7),\" - \",ROUND(I340+I341,R7)),CONCATENATE(ROUND(I340+I341,R7),\" - \",ROUND(E340+E341,R7)))","v":"0 - 0"},{"$f":"IF(F340+F341<J340+J341,CONCATENATE(ROUND(F340+F341,R7),\" - \",ROUND(J340+J341,R7)),CONCATENATE(ROUND(J340+J341,R7),\" - \",ROUND(F340+F341,R7)))","v":"0 - 0"},{"$f":"IF(G340+G341<K340+K341,CONCATENATE(ROUND(G340+G341,R7),\" - \",ROUND(K340+K341,R7)),CONCATENATE(ROUND(K340+K341,R7),\" - \",ROUND(G340+G341,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B875","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W348,\":\",$AB$7,$W348)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W348,\":\",$AD$7,$W348)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W348,\":\",$AF$7,$W348)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W348,\":\",$AH$7,$W348))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y348,\":\",$AB$7,$Y348)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y348,\":\",$AD$7,$Y348)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y348,\":\",$AF$7,$Y348)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y348,\":\",$AH$7,$Y348))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W336+30","v":881},null,{"$f":"Y336+30","v":882}]
[null,null,"Total (Constrained)",{"$f":"IF(D348<>\"\",D348*D$8/D$7,\"\")","v":0},{"$f":"IF(E348<>\"\",E348*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H348<>\"\",H348*H$7/H$8,\"\")","v":0},{"$f":"IF(I348<>\"\",I348*I$7/I$8,\"\")","v":0},{"$f":"IF(J348<>\"\",J348*J$7/J$8,\"\")","v":0},{"$f":"IF(K348<>\"\",K348*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W350,\":\",$AH$7,$W350))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y350,\":\",$AB$7,$Y350)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y350,\":\",$AD$7,$Y350)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y350,\":\",$AF$7,$Y350)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y350,\":\",$AH$7,$Y350))),\"\")","v":0},null,null,{"$f":"C350","v":"Social rent"},{"$f":"IF(D350<H350,CONCATENATE(ROUND(D350,R7),\" - \",ROUND(H350,R7)),CONCATENATE(ROUND(H350,R7),\" - \",ROUND(D350,R7)))","v":"0 - 0"},{"$f":"IF(E350<I350,CONCATENATE(ROUND(E350,R7),\" - \",ROUND(I350,R7)),CONCATENATE(ROUND(I350,R7),\" - \",ROUND(E350,R7)))","v":"0 - 0"},{"$f":"IF(F350<J350,CONCATENATE(ROUND(F350,R7),\" - \",ROUND(J350,R7)),CONCATENATE(ROUND(J350,R7),\" - \",ROUND(F350,R7)))","v":"0 - 0"},{"$f":"IF(G350<K350,CONCATENATE(ROUND(G350,R7),\" - \",ROUND(K350,R7)),CONCATENATE(ROUND(K350,R7),\" - \",ROUND(G350,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W338+30","v":900},null,{"$f":"Y338+30","v":900}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W351,\":\",$AH$7,$W351))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y351,\":\",$AB$7,$Y351)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y351,\":\",$AD$7,$Y351)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y351,\":\",$AF$7,$Y351)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y351,\":\",$AH$7,$Y351))),\"\")","v":0},null,null,{"$f":"C351","v":"Below Market"},{"$f":"IF(D351<H351,CONCATENATE(ROUND(D351,R7),\" - \",ROUND(H351,R7)),CONCATENATE(ROUND(H351,R7),\" - \",ROUND(D351,R7)))","v":"0 - 0"},{"$f":"IF(E351<I351,CONCATENATE(ROUND(E351,R7),\" - \",ROUND(I351,R7)),CONCATENATE(ROUND(I351,R7),\" - \",ROUND(E351,R7)))","v":"0 - 0"},{"$f":"IF(F351<J351,CONCATENATE(ROUND(F351,R7),\" - \",ROUND(J351,R7)),CONCATENATE(ROUND(J351,R7),\" - \",ROUND(F351,R7)))","v":"0 - 0"},{"$f":"IF(G351<K351,CONCATENATE(ROUND(G351,R7),\" - \",ROUND(K351,R7)),CONCATENATE(ROUND(K351,R7),\" - \",ROUND(G351,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W339+30","v":901},null,901]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W352,\":\",$AH$7,$W352))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y352,\":\",$AB$7,$Y352)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y352,\":\",$AD$7,$Y352)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y352,\":\",$AF$7,$Y352)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y352,\":\",$AH$7,$Y352))),\"\")","v":0},null,null,{"$f":"C352","v":"PRS"},{"$f":"IF(D352<H352,CONCATENATE(ROUND(D352,R7),\" - \",ROUND(H352,R7)),CONCATENATE(ROUND(H352,R7),\" - \",ROUND(D352,R7)))","v":"0 - 0"},{"$f":"IF(E352<I352,CONCATENATE(ROUND(E352,R7),\" - \",ROUND(I352,R7)),CONCATENATE(ROUND(I352,R7),\" - \",ROUND(E352,R7)))","v":"0 - 0"},{"$f":"IF(F352<J352,CONCATENATE(ROUND(F352,R7),\" - \",ROUND(J352,R7)),CONCATENATE(ROUND(J352,R7),\" - \",ROUND(F352,R7)))","v":"0 - 0"},{"$f":"IF(G352<K352,CONCATENATE(ROUND(G352,R7),\" - \",ROUND(K352,R7)),CONCATENATE(ROUND(K352,R7),\" - \",ROUND(G352,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W340+30","v":902},null,902]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W353,\":\",$AH$7,$W353))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y353,\":\",$AB$7,$Y353)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y353,\":\",$AD$7,$Y353)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y353,\":\",$AF$7,$Y353)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y353,\":\",$AH$7,$Y353))),\"\")","v":0},null,null,{"$f":"C353","v":"Buyers"},{"$f":"IF(D353<H353,CONCATENATE(ROUND(D353,R7),\" - \",ROUND(H353,R7)),CONCATENATE(ROUND(H353,R7),\" - \",ROUND(D353,R7)))","v":"0 - 0"},{"$f":"IF(E353<I353,CONCATENATE(ROUND(E353,R7),\" - \",ROUND(I353,R7)),CONCATENATE(ROUND(I353,R7),\" - \",ROUND(E353,R7)))","v":"0 - 0"},{"$f":"IF(F353<J353,CONCATENATE(ROUND(F353,R7),\" - \",ROUND(J353,R7)),CONCATENATE(ROUND(J353,R7),\" - \",ROUND(F353,R7)))","v":"0 - 0"},{"$f":"IF(G353<K353,CONCATENATE(ROUND(G353,R7),\" - \",ROUND(K353,R7)),CONCATENATE(ROUND(K353,R7),\" - \",ROUND(G353,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W341+30","v":903},null,903]
[null,"Constrained","Social rent",{"$f":"IF(D350<>\"\",D350*D$7/D$8,\"\")","v":0},{"$f":"IF(E350<>\"\",E350*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H350<>\"\",H350*H$7/H$8,\"\")","v":0},{"$f":"IF(I350<>\"\",I350*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D351<>\"\",D351*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H351<>\"\",H351*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D348<H348,CONCATENATE(ROUND(D348,R7),\" - \",ROUND(H348,R7)),CONCATENATE(ROUND(H348,R7),\" - \",ROUND(D348,R7)))","v":"0 - 0"},{"$f":"IF(E348<I348,CONCATENATE(ROUND(E348,R7),\" - \",ROUND(I348,R7)),CONCATENATE(ROUND(I348,R7),\" - \",ROUND(E348,R7)))","v":"0 - 0"},{"$f":"IF(F348<J348,CONCATENATE(ROUND(F348,R7),\" - \",ROUND(J348,R7)),CONCATENATE(ROUND(J348,R7),\" - \",ROUND(F348,R7)))","v":"0 - 0"},{"$f":"IF(G348<K348,CONCATENATE(ROUND(G348,R7),\" - \",ROUND(K348,R7)),CONCATENATE(ROUND(K348,R7),\" - \",ROUND(G348,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D352<>\"\",D352*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H352<>\"\",H352*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D353<>\"\",D353*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H353<>\"\",H353*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D350+D351<H350+H351,CONCATENATE(ROUND(D350+D351,R7),\" - \",ROUND(H350+H351,R7)),CONCATENATE(ROUND(H350+H351,R7),\" - \",ROUND(D350+D351,R7)))","v":"0 - 0"},{"$f":"IF(E350+E351<I350+I351,CONCATENATE(ROUND(E350+E351,R7),\" - \",ROUND(I350+I351,R7)),CONCATENATE(ROUND(I350+I351,R7),\" - \",ROUND(E350+E351,R7)))","v":"0 - 0"},{"$f":"IF(F350+F351<J350+J351,CONCATENATE(ROUND(F350+F351,R7),\" - \",ROUND(J350+J351,R7)),CONCATENATE(ROUND(J350+J351,R7),\" - \",ROUND(F350+F351,R7)))","v":"0 - 0"},{"$f":"IF(G350+G351<K350+K351,CONCATENATE(ROUND(G350+G351,R7),\" - \",ROUND(K350+K351,R7)),CONCATENATE(ROUND(K350+K351,R7),\" - \",ROUND(G350+G351,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D352+D353<H352+H353,CONCATENATE(ROUND(D352+D353,R7),\" - \",ROUND(H352+H353,R7)),CONCATENATE(ROUND(H352+H353,R7),\" - \",ROUND(D352+D353,R7)))","v":"0 - 0"},{"$f":"IF(E352+E353<I352+I353,CONCATENATE(ROUND(E352+E353,R7),\" - \",ROUND(I352+I353,R7)),CONCATENATE(ROUND(I352+I353,R7),\" - \",ROUND(E352+E353,R7)))","v":"0 - 0"},{"$f":"IF(F352+F353<J352+J353,CONCATENATE(ROUND(F352+F353,R7),\" - \",ROUND(J352+J353,R7)),CONCATENATE(ROUND(J352+J353,R7),\" - \",ROUND(F352+F353,R7)))","v":"0 - 0"},{"$f":"IF(G352+G353<K352+K353,CONCATENATE(ROUND(G352+G353,R7),\" - \",ROUND(K352+K353,R7)),CONCATENATE(ROUND(K352+K353,R7),\" - \",ROUND(G352+G353,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B905","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W360,\":\",$AB$7,$W360)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W360,\":\",$AD$7,$W360)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W360,\":\",$AF$7,$W360)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W360,\":\",$AH$7,$W360))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y360,\":\",$AB$7,$Y360)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y360,\":\",$AD$7,$Y360)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y360,\":\",$AF$7,$Y360)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y360,\":\",$AH$7,$Y360))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W348+30","v":911},null,{"$f":"Y348+30","v":912}]
[null,null,"Total (Constrained)",{"$f":"IF(D360<>\"\",D360*D$8/D$7,\"\")","v":0},{"$f":"IF(E360<>\"\",E360*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H360<>\"\",H360*H$7/H$8,\"\")","v":0},{"$f":"IF(I360<>\"\",I360*I$7/I$8,\"\")","v":0},{"$f":"IF(J360<>\"\",J360*J$7/J$8,\"\")","v":0},{"$f":"IF(K360<>\"\",K360*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W362,\":\",$AH$7,$W362))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y362,\":\",$AB$7,$Y362)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y362,\":\",$AD$7,$Y362)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y362,\":\",$AF$7,$Y362)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y362,\":\",$AH$7,$Y362))),\"\")","v":0},null,null,{"$f":"C362","v":"Social rent"},{"$f":"IF(D362<H362,CONCATENATE(ROUND(D362,R7),\" - \",ROUND(H362,R7)),CONCATENATE(ROUND(H362,R7),\" - \",ROUND(D362,R7)))","v":"0 - 0"},{"$f":"IF(E362<I362,CONCATENATE(ROUND(E362,R7),\" - \",ROUND(I362,R7)),CONCATENATE(ROUND(I362,R7),\" - \",ROUND(E362,R7)))","v":"0 - 0"},{"$f":"IF(F362<J362,CONCATENATE(ROUND(F362,R7),\" - \",ROUND(J362,R7)),CONCATENATE(ROUND(J362,R7),\" - \",ROUND(F362,R7)))","v":"0 - 0"},{"$f":"IF(G362<K362,CONCATENATE(ROUND(G362,R7),\" - \",ROUND(K362,R7)),CONCATENATE(ROUND(K362,R7),\" - \",ROUND(G362,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W350+30","v":930},null,{"$f":"Y350+30","v":930}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W363,\":\",$AH$7,$W363))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y363,\":\",$AB$7,$Y363)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y363,\":\",$AD$7,$Y363)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y363,\":\",$AF$7,$Y363)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y363,\":\",$AH$7,$Y363))),\"\")","v":0},null,null,{"$f":"C363","v":"Below Market"},{"$f":"IF(D363<H363,CONCATENATE(ROUND(D363,R7),\" - \",ROUND(H363,R7)),CONCATENATE(ROUND(H363,R7),\" - \",ROUND(D363,R7)))","v":"0 - 0"},{"$f":"IF(E363<I363,CONCATENATE(ROUND(E363,R7),\" - \",ROUND(I363,R7)),CONCATENATE(ROUND(I363,R7),\" - \",ROUND(E363,R7)))","v":"0 - 0"},{"$f":"IF(F363<J363,CONCATENATE(ROUND(F363,R7),\" - \",ROUND(J363,R7)),CONCATENATE(ROUND(J363,R7),\" - \",ROUND(F363,R7)))","v":"0 - 0"},{"$f":"IF(G363<K363,CONCATENATE(ROUND(G363,R7),\" - \",ROUND(K363,R7)),CONCATENATE(ROUND(K363,R7),\" - \",ROUND(G363,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W351+30","v":931},null,931]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W364,\":\",$AH$7,$W364))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y364,\":\",$AB$7,$Y364)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y364,\":\",$AD$7,$Y364)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y364,\":\",$AF$7,$Y364)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y364,\":\",$AH$7,$Y364))),\"\")","v":0},null,null,{"$f":"C364","v":"PRS"},{"$f":"IF(D364<H364,CONCATENATE(ROUND(D364,R7),\" - \",ROUND(H364,R7)),CONCATENATE(ROUND(H364,R7),\" - \",ROUND(D364,R7)))","v":"0 - 0"},{"$f":"IF(E364<I364,CONCATENATE(ROUND(E364,R7),\" - \",ROUND(I364,R7)),CONCATENATE(ROUND(I364,R7),\" - \",ROUND(E364,R7)))","v":"0 - 0"},{"$f":"IF(F364<J364,CONCATENATE(ROUND(F364,R7),\" - \",ROUND(J364,R7)),CONCATENATE(ROUND(J364,R7),\" - \",ROUND(F364,R7)))","v":"0 - 0"},{"$f":"IF(G364<K364,CONCATENATE(ROUND(G364,R7),\" - \",ROUND(K364,R7)),CONCATENATE(ROUND(K364,R7),\" - \",ROUND(G364,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W352+30","v":932},null,932]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W365,\":\",$AH$7,$W365))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y365,\":\",$AB$7,$Y365)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y365,\":\",$AD$7,$Y365)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y365,\":\",$AF$7,$Y365)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y365,\":\",$AH$7,$Y365))),\"\")","v":0},null,null,{"$f":"C365","v":"Buyers"},{"$f":"IF(D365<H365,CONCATENATE(ROUND(D365,R7),\" - \",ROUND(H365,R7)),CONCATENATE(ROUND(H365,R7),\" - \",ROUND(D365,R7)))","v":"0 - 0"},{"$f":"IF(E365<I365,CONCATENATE(ROUND(E365,R7),\" - \",ROUND(I365,R7)),CONCATENATE(ROUND(I365,R7),\" - \",ROUND(E365,R7)))","v":"0 - 0"},{"$f":"IF(F365<J365,CONCATENATE(ROUND(F365,R7),\" - \",ROUND(J365,R7)),CONCATENATE(ROUND(J365,R7),\" - \",ROUND(F365,R7)))","v":"0 - 0"},{"$f":"IF(G365<K365,CONCATENATE(ROUND(G365,R7),\" - \",ROUND(K365,R7)),CONCATENATE(ROUND(K365,R7),\" - \",ROUND(G365,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W353+30","v":933},null,933]
[null,"Constrained","Social rent",{"$f":"IF(D362<>\"\",D362*D$7/D$8,\"\")","v":0},{"$f":"IF(E362<>\"\",E362*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H362<>\"\",H362*H$7/H$8,\"\")","v":0},{"$f":"IF(I362<>\"\",I362*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D363<>\"\",D363*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H363<>\"\",H363*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D360<H360,CONCATENATE(ROUND(D360,R7),\" - \",ROUND(H360,R7)),CONCATENATE(ROUND(H360,R7),\" - \",ROUND(D360,R7)))","v":"0 - 0"},{"$f":"IF(E360<I360,CONCATENATE(ROUND(E360,R7),\" - \",ROUND(I360,R7)),CONCATENATE(ROUND(I360,R7),\" - \",ROUND(E360,R7)))","v":"0 - 0"},{"$f":"IF(F360<J360,CONCATENATE(ROUND(F360,R7),\" - \",ROUND(J360,R7)),CONCATENATE(ROUND(J360,R7),\" - \",ROUND(F360,R7)))","v":"0 - 0"},{"$f":"IF(G360<K360,CONCATENATE(ROUND(G360,R7),\" - \",ROUND(K360,R7)),CONCATENATE(ROUND(K360,R7),\" - \",ROUND(G360,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D364<>\"\",D364*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H364<>\"\",H364*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D365<>\"\",D365*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H365<>\"\",H365*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D362+D363<H362+H363,CONCATENATE(ROUND(D362+D363,R7),\" - \",ROUND(H362+H363,R7)),CONCATENATE(ROUND(H362+H363,R7),\" - \",ROUND(D362+D363,R7)))","v":"0 - 0"},{"$f":"IF(E362+E363<I362+I363,CONCATENATE(ROUND(E362+E363,R7),\" - \",ROUND(I362+I363,R7)),CONCATENATE(ROUND(I362+I363,R7),\" - \",ROUND(E362+E363,R7)))","v":"0 - 0"},{"$f":"IF(F362+F363<J362+J363,CONCATENATE(ROUND(F362+F363,R7),\" - \",ROUND(J362+J363,R7)),CONCATENATE(ROUND(J362+J363,R7),\" - \",ROUND(F362+F363,R7)))","v":"0 - 0"},{"$f":"IF(G362+G363<K362+K363,CONCATENATE(ROUND(G362+G363,R7),\" - \",ROUND(K362+K363,R7)),CONCATENATE(ROUND(K362+K363,R7),\" - \",ROUND(G362+G363,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D364+D365<H364+H365,CONCATENATE(ROUND(D364+D365,R7),\" - \",ROUND(H364+H365,R7)),CONCATENATE(ROUND(H364+H365,R7),\" - \",ROUND(D364+D365,R7)))","v":"0 - 0"},{"$f":"IF(E364+E365<I364+I365,CONCATENATE(ROUND(E364+E365,R7),\" - \",ROUND(I364+I365,R7)),CONCATENATE(ROUND(I364+I365,R7),\" - \",ROUND(E364+E365,R7)))","v":"0 - 0"},{"$f":"IF(F364+F365<J364+J365,CONCATENATE(ROUND(F364+F365,R7),\" - \",ROUND(J364+J365,R7)),CONCATENATE(ROUND(J364+J365,R7),\" - \",ROUND(F364+F365,R7)))","v":"0 - 0"},{"$f":"IF(G364+G365<K364+K365,CONCATENATE(ROUND(G364+G365,R7),\" - \",ROUND(K364+K365,R7)),CONCATENATE(ROUND(K364+K365,R7),\" - \",ROUND(G364+G365,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B935","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W372,\":\",$AB$7,$W372)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W372,\":\",$AD$7,$W372)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W372,\":\",$AF$7,$W372)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W372,\":\",$AH$7,$W372))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y372,\":\",$AB$7,$Y372)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y372,\":\",$AD$7,$Y372)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y372,\":\",$AF$7,$Y372)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y372,\":\",$AH$7,$Y372))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360+30","v":941},null,{"$f":"Y360+30","v":942}]
[null,null,"Total (Constrained)",{"$f":"IF(D372<>\"\",D372*D$8/D$7,\"\")","v":0},{"$f":"IF(E372<>\"\",E372*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H372<>\"\",H372*H$7/H$8,\"\")","v":0},{"$f":"IF(I372<>\"\",I372*I$7/I$8,\"\")","v":0},{"$f":"IF(J372<>\"\",J372*J$7/J$8,\"\")","v":0},{"$f":"IF(K372<>\"\",K372*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W374,\":\",$AH$7,$W374))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y374,\":\",$AB$7,$Y374)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y374,\":\",$AD$7,$Y374)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y374,\":\",$AF$7,$Y374)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y374,\":\",$AH$7,$Y374))),\"\")","v":0},null,null,{"$f":"C374","v":"Social rent"},{"$f":"IF(D374<H374,CONCATENATE(ROUND(D374,R7),\" - \",ROUND(H374,R7)),CONCATENATE(ROUND(H374,R7),\" - \",ROUND(D374,R7)))","v":"0 - 0"},{"$f":"IF(E374<I374,CONCATENATE(ROUND(E374,R7),\" - \",ROUND(I374,R7)),CONCATENATE(ROUND(I374,R7),\" - \",ROUND(E374,R7)))","v":"0 - 0"},{"$f":"IF(F374<J374,CONCATENATE(ROUND(F374,R7),\" - \",ROUND(J374,R7)),CONCATENATE(ROUND(J374,R7),\" - \",ROUND(F374,R7)))","v":"0 - 0"},{"$f":"IF(G374<K374,CONCATENATE(ROUND(G374,R7),\" - \",ROUND(K374,R7)),CONCATENATE(ROUND(K374,R7),\" - \",ROUND(G374,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W362+30","v":960},null,{"$f":"Y362+30","v":960}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W375,\":\",$AH$7,$W375))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y375,\":\",$AB$7,$Y375)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y375,\":\",$AD$7,$Y375)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y375,\":\",$AF$7,$Y375)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y375,\":\",$AH$7,$Y375))),\"\")","v":0},null,null,{"$f":"C375","v":"Below Market"},{"$f":"IF(D375<H375,CONCATENATE(ROUND(D375,R7),\" - \",ROUND(H375,R7)),CONCATENATE(ROUND(H375,R7),\" - \",ROUND(D375,R7)))","v":"0 - 0"},{"$f":"IF(E375<I375,CONCATENATE(ROUND(E375,R7),\" - \",ROUND(I375,R7)),CONCATENATE(ROUND(I375,R7),\" - \",ROUND(E375,R7)))","v":"0 - 0"},{"$f":"IF(F375<J375,CONCATENATE(ROUND(F375,R7),\" - \",ROUND(J375,R7)),CONCATENATE(ROUND(J375,R7),\" - \",ROUND(F375,R7)))","v":"0 - 0"},{"$f":"IF(G375<K375,CONCATENATE(ROUND(G375,R7),\" - \",ROUND(K375,R7)),CONCATENATE(ROUND(K375,R7),\" - \",ROUND(G375,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W363+30","v":961},null,961]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W376,\":\",$AH$7,$W376))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y376,\":\",$AB$7,$Y376)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y376,\":\",$AD$7,$Y376)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y376,\":\",$AF$7,$Y376)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y376,\":\",$AH$7,$Y376))),\"\")","v":0},null,null,{"$f":"C376","v":"PRS"},{"$f":"IF(D376<H376,CONCATENATE(ROUND(D376,R7),\" - \",ROUND(H376,R7)),CONCATENATE(ROUND(H376,R7),\" - \",ROUND(D376,R7)))","v":"0 - 0"},{"$f":"IF(E376<I376,CONCATENATE(ROUND(E376,R7),\" - \",ROUND(I376,R7)),CONCATENATE(ROUND(I376,R7),\" - \",ROUND(E376,R7)))","v":"0 - 0"},{"$f":"IF(F376<J376,CONCATENATE(ROUND(F376,R7),\" - \",ROUND(J376,R7)),CONCATENATE(ROUND(J376,R7),\" - \",ROUND(F376,R7)))","v":"0 - 0"},{"$f":"IF(G376<K376,CONCATENATE(ROUND(G376,R7),\" - \",ROUND(K376,R7)),CONCATENATE(ROUND(K376,R7),\" - \",ROUND(G376,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W364+30","v":962},null,962]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W377,\":\",$AH$7,$W377))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y377,\":\",$AB$7,$Y377)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y377,\":\",$AD$7,$Y377)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y377,\":\",$AF$7,$Y377)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y377,\":\",$AH$7,$Y377))),\"\")","v":0},null,null,{"$f":"C377","v":"Buyers"},{"$f":"IF(D377<H377,CONCATENATE(ROUND(D377,R7),\" - \",ROUND(H377,R7)),CONCATENATE(ROUND(H377,R7),\" - \",ROUND(D377,R7)))","v":"0 - 0"},{"$f":"IF(E377<I377,CONCATENATE(ROUND(E377,R7),\" - \",ROUND(I377,R7)),CONCATENATE(ROUND(I377,R7),\" - \",ROUND(E377,R7)))","v":"0 - 0"},{"$f":"IF(F377<J377,CONCATENATE(ROUND(F377,R7),\" - \",ROUND(J377,R7)),CONCATENATE(ROUND(J377,R7),\" - \",ROUND(F377,R7)))","v":"0 - 0"},{"$f":"IF(G377<K377,CONCATENATE(ROUND(G377,R7),\" - \",ROUND(K377,R7)),CONCATENATE(ROUND(K377,R7),\" - \",ROUND(G377,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W365+30","v":963},null,963]
[null,"Constrained","Social rent",{"$f":"IF(D374<>\"\",D374*D$7/D$8,\"\")","v":0},{"$f":"IF(E374<>\"\",E374*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H374<>\"\",H374*H$7/H$8,\"\")","v":0},{"$f":"IF(I374<>\"\",I374*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D375<>\"\",D375*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H375<>\"\",H375*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D372<H372,CONCATENATE(ROUND(D372,R7),\" - \",ROUND(H372,R7)),CONCATENATE(ROUND(H372,R7),\" - \",ROUND(D372,R7)))","v":"0 - 0"},{"$f":"IF(E372<I372,CONCATENATE(ROUND(E372,R7),\" - \",ROUND(I372,R7)),CONCATENATE(ROUND(I372,R7),\" - \",ROUND(E372,R7)))","v":"0 - 0"},{"$f":"IF(F372<J372,CONCATENATE(ROUND(F372,R7),\" - \",ROUND(J372,R7)),CONCATENATE(ROUND(J372,R7),\" - \",ROUND(F372,R7)))","v":"0 - 0"},{"$f":"IF(G372<K372,CONCATENATE(ROUND(G372,R7),\" - \",ROUND(K372,R7)),CONCATENATE(ROUND(K372,R7),\" - \",ROUND(G372,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D376<>\"\",D376*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H376<>\"\",H376*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D377<>\"\",D377*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H377<>\"\",H377*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D374+D375<H374+H375,CONCATENATE(ROUND(D374+D375,R7),\" - \",ROUND(H374+H375,R7)),CONCATENATE(ROUND(H374+H375,R7),\" - \",ROUND(D374+D375,R7)))","v":"0 - 0"},{"$f":"IF(E374+E375<I374+I375,CONCATENATE(ROUND(E374+E375,R7),\" - \",ROUND(I374+I375,R7)),CONCATENATE(ROUND(I374+I375,R7),\" - \",ROUND(E374+E375,R7)))","v":"0 - 0"},{"$f":"IF(F374+F375<J374+J375,CONCATENATE(ROUND(F374+F375,R7),\" - \",ROUND(J374+J375,R7)),CONCATENATE(ROUND(J374+J375,R7),\" - \",ROUND(F374+F375,R7)))","v":"0 - 0"},{"$f":"IF(G374+G375<K374+K375,CONCATENATE(ROUND(G374+G375,R7),\" - \",ROUND(K374+K375,R7)),CONCATENATE(ROUND(K374+K375,R7),\" - \",ROUND(G374+G375,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D376+D377<H376+H377,CONCATENATE(ROUND(D376+D377,R7),\" - \",ROUND(H376+H377,R7)),CONCATENATE(ROUND(H376+H377,R7),\" - \",ROUND(D376+D377,R7)))","v":"0 - 0"},{"$f":"IF(E376+E377<I376+I377,CONCATENATE(ROUND(E376+E377,R7),\" - \",ROUND(I376+I377,R7)),CONCATENATE(ROUND(I376+I377,R7),\" - \",ROUND(E376+E377,R7)))","v":"0 - 0"},{"$f":"IF(F376+F377<J376+J377,CONCATENATE(ROUND(F376+F377,R7),\" - \",ROUND(J376+J377,R7)),CONCATENATE(ROUND(J376+J377,R7),\" - \",ROUND(F376+F377,R7)))","v":"0 - 0"},{"$f":"IF(G376+G377<K376+K377,CONCATENATE(ROUND(G376+G377,R7),\" - \",ROUND(K376+K377,R7)),CONCATENATE(ROUND(K376+K377,R7),\" - \",ROUND(G376+G377,R7)))","v":"0 - 0"}]
[null,{"$f":"RawResultsCore!B965","v":"Blank"},null,"Core Tool Default Settings",null,null,null,"User Scenario"]
[null,null,"Total (Top Level)",{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AA$7,$W384,\":\",$AB$7,$W384)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AC$7,$W384,\":\",$AD$7,$W384)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AE$7,$W384,\":\",$AF$7,$W384)))","v":0},{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W384,\":\",$AH$7,$W384))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y384,\":\",$AB$7,$Y384)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y384,\":\",$AD$7,$Y384)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y384,\":\",$AF$7,$Y384)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y384,\":\",$AH$7,$Y384))),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W372+30","v":971},null,{"$f":"Y372+30","v":972}]
[null,null,"Total (Constrained)",{"$f":"IF(D384<>\"\",D384*D$8/D$7,\"\")","v":0},{"$f":"IF(E384<>\"\",E384*E$8/E$7,\"\")","v":0},0,0,{"$f":"IF(H384<>\"\",H384*H$7/H$8,\"\")","v":0},{"$f":"IF(I384<>\"\",I384*I$7/I$8,\"\")","v":0},{"$f":"IF(J384<>\"\",J384*J$7/J$8,\"\")","v":0},{"$f":"IF(K384<>\"\",K384*K$7/K$8,\"\")","v":0}]
[null,"Top Level","Social rent",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W386,\":\",$AH$7,$W386))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y386,\":\",$AB$7,$Y386)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y386,\":\",$AD$7,$Y386)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y386,\":\",$AF$7,$Y386)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y386,\":\",$AH$7,$Y386))),\"\")","v":0},null,null,{"$f":"C386","v":"Social rent"},{"$f":"IF(D386<H386,CONCATENATE(ROUND(D386,R7),\" - \",ROUND(H386,R7)),CONCATENATE(ROUND(H386,R7),\" - \",ROUND(D386,R7)))","v":"0 - 0"},{"$f":"IF(E386<I386,CONCATENATE(ROUND(E386,R7),\" - \",ROUND(I386,R7)),CONCATENATE(ROUND(I386,R7),\" - \",ROUND(E386,R7)))","v":"0 - 0"},{"$f":"IF(F386<J386,CONCATENATE(ROUND(F386,R7),\" - \",ROUND(J386,R7)),CONCATENATE(ROUND(J386,R7),\" - \",ROUND(F386,R7)))","v":"0 - 0"},{"$f":"IF(G386<K386,CONCATENATE(ROUND(G386,R7),\" - \",ROUND(K386,R7)),CONCATENATE(ROUND(K386,R7),\" - \",ROUND(G386,R7)))","v":"0 - 0"},null,null,null,null,{"$f":"W374+30","v":990},null,{"$f":"Y374+30","v":990}]
[null,null,"Below Market",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W387,\":\",$AH$7,$W387))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y387,\":\",$AB$7,$Y387)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y387,\":\",$AD$7,$Y387)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y387,\":\",$AF$7,$Y387)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y387,\":\",$AH$7,$Y387))),\"\")","v":0},null,null,{"$f":"C387","v":"Below Market"},{"$f":"IF(D387<H387,CONCATENATE(ROUND(D387,R7),\" - \",ROUND(H387,R7)),CONCATENATE(ROUND(H387,R7),\" - \",ROUND(D387,R7)))","v":"0 - 0"},{"$f":"IF(E387<I387,CONCATENATE(ROUND(E387,R7),\" - \",ROUND(I387,R7)),CONCATENATE(ROUND(I387,R7),\" - \",ROUND(E387,R7)))","v":"0 - 0"},{"$f":"IF(F387<J387,CONCATENATE(ROUND(F387,R7),\" - \",ROUND(J387,R7)),CONCATENATE(ROUND(J387,R7),\" - \",ROUND(F387,R7)))","v":"0 - 0"},{"$f":"IF(G387<K387,CONCATENATE(ROUND(G387,R7),\" - \",ROUND(K387,R7)),CONCATENATE(ROUND(K387,R7),\" - \",ROUND(G387,R7)))","v":"0 - 0"},null,null,null,null,991,null,991]
[null,null,"PRS",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W388,\":\",$AH$7,$W388))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y388,\":\",$AB$7,$Y388)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y388,\":\",$AD$7,$Y388)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y388,\":\",$AF$7,$Y388)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y388,\":\",$AH$7,$Y388))),\"\")","v":0},null,null,{"$f":"C388","v":"PRS"},{"$f":"IF(D388<H388,CONCATENATE(ROUND(D388,R7),\" - \",ROUND(H388,R7)),CONCATENATE(ROUND(H388,R7),\" - \",ROUND(D388,R7)))","v":"0 - 0"},{"$f":"IF(E388<I388,CONCATENATE(ROUND(E388,R7),\" - \",ROUND(I388,R7)),CONCATENATE(ROUND(I388,R7),\" - \",ROUND(E388,R7)))","v":"0 - 0"},{"$f":"IF(F388<J388,CONCATENATE(ROUND(F388,R7),\" - \",ROUND(J388,R7)),CONCATENATE(ROUND(J388,R7),\" - \",ROUND(F388,R7)))","v":"0 - 0"},{"$f":"IF(G388<K388,CONCATENATE(ROUND(G388,R7),\" - \",ROUND(K388,R7)),CONCATENATE(ROUND(K388,R7),\" - \",ROUND(G388,R7)))","v":"0 - 0"},null,null,null,null,992,null,992]
[null,null,"Buyers",0,0,0,{"$f":"IF($G$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($X$7,\"!\",$AG$7,$W389,\":\",$AH$7,$W389))),\"\")","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AA$7,$Y389,\":\",$AB$7,$Y389)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AC$7,$Y389,\":\",$AD$7,$Y389)))","v":0},{"$f":"AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AE$7,$Y389,\":\",$AF$7,$Y389)))","v":0},{"$f":"IF($K$6<>\"\",AVERAGE(INDIRECT(CONCATENATE($Z$7,\"!\",$AG$7,$Y389,\":\",$AH$7,$Y389))),\"\")","v":0},null,null,{"$f":"C389","v":"Buyers"},{"$f":"IF(D389<H389,CONCATENATE(ROUND(D389,R7),\" - \",ROUND(H389,R7)),CONCATENATE(ROUND(H389,R7),\" - \",ROUND(D389,R7)))","v":"0 - 0"},{"$f":"IF(E389<I389,CONCATENATE(ROUND(E389,R7),\" - \",ROUND(I389,R7)),CONCATENATE(ROUND(I389,R7),\" - \",ROUND(E389,R7)))","v":"0 - 0"},{"$f":"IF(F389<J389,CONCATENATE(ROUND(F389,R7),\" - \",ROUND(J389,R7)),CONCATENATE(ROUND(J389,R7),\" - \",ROUND(F389,R7)))","v":"0 - 0"},{"$f":"IF(G389<K389,CONCATENATE(ROUND(G389,R7),\" - \",ROUND(K389,R7)),CONCATENATE(ROUND(K389,R7),\" - \",ROUND(G389,R7)))","v":"0 - 0"},null,null,null,null,993,null,993]
[null,"Constrained","Social rent",{"$f":"IF(D386<>\"\",D386*D$7/D$8,\"\")","v":0},{"$f":"IF(E386<>\"\",E386*E$7/E$8,\"\")","v":0},0,0,{"$f":"IF(H386<>\"\",H386*H$7/H$8,\"\")","v":0},{"$f":"IF(I386<>\"\",I386*I$7/I$8,\"\")","v":0},0,0]
[null,null,"Below Market",{"$f":"IF(D387<>\"\",D387*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H387<>\"\",H387*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Total",{"$f":"IF(D384<H384,CONCATENATE(ROUND(D384,R7),\" - \",ROUND(H384,R7)),CONCATENATE(ROUND(H384,R7),\" - \",ROUND(D384,R7)))","v":"0 - 0"},{"$f":"IF(E384<I384,CONCATENATE(ROUND(E384,R7),\" - \",ROUND(I384,R7)),CONCATENATE(ROUND(I384,R7),\" - \",ROUND(E384,R7)))","v":"0 - 0"},{"$f":"IF(F384<J384,CONCATENATE(ROUND(F384,R7),\" - \",ROUND(J384,R7)),CONCATENATE(ROUND(J384,R7),\" - \",ROUND(F384,R7)))","v":"0 - 0"},{"$f":"IF(G384<K384,CONCATENATE(ROUND(G384,R7),\" - \",ROUND(K384,R7)),CONCATENATE(ROUND(K384,R7),\" - \",ROUND(G384,R7)))","v":"0 - 0"}]
[null,null,"PRS",{"$f":"IF(D388<>\"\",D388*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H388<>\"\",H388*H$7/H$8,\"\")","v":0},0,0,0]
[null,null,"Buyers",{"$f":"IF(D389<>\"\",D389*D$7/D$8,\"\")","v":0},0,0,0,{"$f":"IF(H389<>\"\",H389*H$7/H$8,\"\")","v":0},0,0,0,null,null,"Affordable",{"$f":"IF(D386+D387<H386+H387,CONCATENATE(ROUND(D386+D387,R7),\" - \",ROUND(H386+H387,R7)),CONCATENATE(ROUND(H386+H387,R7),\" - \",ROUND(D386+D387,R7)))","v":"0 - 0"},{"$f":"IF(E386+E387<I386+I387,CONCATENATE(ROUND(E386+E387,R7),\" - \",ROUND(I386+I387,R7)),CONCATENATE(ROUND(I386+I387,R7),\" - \",ROUND(E386+E387,R7)))","v":"0 - 0"},{"$f":"IF(F386+F387<J386+J387,CONCATENATE(ROUND(F386+F387,R7),\" - \",ROUND(J386+J387,R7)),CONCATENATE(ROUND(J386+J387,R7),\" - \",ROUND(F386+F387,R7)))","v":"0 - 0"},{"$f":"IF(G386+G387<K386+K387,CONCATENATE(ROUND(G386+G387,R7),\" - \",ROUND(K386+K387,R7)),CONCATENATE(ROUND(K386+K387,R7),\" - \",ROUND(G386+G387,R7)))","v":"0 - 0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market",{"$f":"IF(D388+D389<H388+H389,CONCATENATE(ROUND(D388+D389,R7),\" - \",ROUND(H388+H389,R7)),CONCATENATE(ROUND(H388+H389,R7),\" - \",ROUND(D388+D389,R7)))","v":"0 - 0"},{"$f":"IF(E388+E389<I388+I389,CONCATENATE(ROUND(E388+E389,R7),\" - \",ROUND(I388+I389,R7)),CONCATENATE(ROUND(I388+I389,R7),\" - \",ROUND(E388+E389,R7)))","v":"0 - 0"},{"$f":"IF(F388+F389<J388+J389,CONCATENATE(ROUND(F388+F389,R7),\" - \",ROUND(J388+J389,R7)),CONCATENATE(ROUND(J388+J389,R7),\" - \",ROUND(F388+F389,R7)))","v":"0 - 0"},{"$f":"IF(G388+G389<K388+K389,CONCATENATE(ROUND(G388+G389,R7),\" - \",ROUND(K388+K389,R7)),CONCATENATE(ROUND(K388+K389,R7),\" - \",ROUND(G388+G389,R7)))","v":"0 - 0"}]

{"sheet":"ResultsSummary","index":8,"n_rows":81,"n_cols":21,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Year",null,2016]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A67","v":"ScenarioAll"}]
[null,{"$f":"A72","v":"Summed"}]
[null,{"$f":"A77","v":"Constrained"}]
[null,2]
["Displayed",{"$f":"F17","v":2016},{"$f":"B49+1","v":2017},{"$f":"C49+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"A63","v":"Social Rent"},{"$f":"IF($B$48=1,B68,IF($B$48=2,B73,B78))","v":"Social Rent"},{"$f":"IF($B$48=1,C68,IF($B$48=2,C73,C78))","v":0},418.05000000000007,390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,{"$f":"IF($B$48=1,U68,IF($B$48=2,U73,U78))","v":291.20999999999998}]
["BM Rent",{"$f":"IF($B$48=1,B69,IF($B$48=2,B74,B79))","v":"BM Rent"},0,178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,{"$f":"IF($B$48=1,U69,IF($B$48=2,U74,U79))","v":142.75}]
[{"$f":"A65","v":"PRS"},"PRS",0,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,{"$f":"IF($B$48=1,U70,IF($B$48=2,U75,U80))","v":61.667999999999992}]
["Buyers","Buyers",0,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,{"$f":"IF($B$48=1,U71,IF($B$48=2,U76,U81))","v":75.372}]
[]
[]
[]
[null,null,null," "]
[]
[null,null,null," "]
[]
[]
["Core",{"$f":"B49","v":2016},{"$f":"B62+1","v":2017},{"$f":"C62+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"RawResultsCore!B29","v":"Social Rent"},{"$f":"OFFSET(RawResultsCore!$D$59,0,B$62-Map!$T$13)","v":"Social Rent"},{"$f":"OFFSET(RawResultsCore!$D$59,0,C$62-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsCore!$D$59,0,D$62-Map!$T$13)","v":418.05000000000007},{"$f":"OFFSET(RawResultsCore!$D$59,0,E$62-Map!$T$13)","v":390.55999999999995},{"$f":"OFFSET(RawResultsCore!$D$59,0,F$62-Map!$T$13)","v":389.99},{"$f":"OFFSET(RawResultsCore!$D$59,0,G$62-Map!$T$13)","v":392.07999999999993},{"$f":"OFFSET(RawResultsCore!$D$59,0,H$62-Map!$T$13)","v":343.25},{"$f":"OFFSET(RawResultsCore!$D$59,0,I$62-Map!$T$13)","v":190},{"$f":"OFFSET(RawResultsCore!$D$59,0,J$62-Map!$T$13)","v":202.54000000000002},{"$f":"OFFSET(RawResultsCore!$D$59,0,K$62-Map!$T$13)","v":212.09999999999997},{"$f":"OFFSET(RawResultsCore!$D$59,0,L$62-Map!$T$13)","v":240.37},{"$f":"OFFSET(RawResultsCore!$D$59,0,M$62-Map!$T$13)","v":243.76},{"$f":"OFFSET(RawResultsCore!$D$59,0,N$62-Map!$T$13)","v":259.64999999999998},{"$f":"OFFSET(RawResultsCore!$D$59,0,O$62-Map!$T$13)","v":257.84999999999997},{"$f":"OFFSET(RawResultsCore!$D$59,0,P$62-Map!$T$13)","v":286.57999999999993},{"$f":"OFFSET(RawResultsCore!$D$59,0,Q$62-Map!$T$13)","v":283.41000000000003},{"$f":"OFFSET(RawResultsCore!$D$59,0,R$62-Map!$T$13)","v":285.59999999999997},{"$f":"OFFSET(RawResultsCore!$D$59,0,S$62-Map!$T$13)","v":305.27},{"$f":"OFFSET(RawResultsCore!$D$59,0,T$62-Map!$T$13)","v":307},{"$f":"OFFSET(RawResultsCore!$D$59,0,U$62-Map!$T$13)","v":291.20999999999998}]
[{"$f":"RawResultsCore!B30","v":"BM Rent"},{"$f":"OFFSET(RawResultsCore!$D$59,1,B$62-Map!$T$13)","v":"BM Rent"},{"$f":"OFFSET(RawResultsCore!$D$59,1,C$62-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsCore!$D$59,1,D$62-Map!$T$13)","v":178.32},{"$f":"OFFSET(RawResultsCore!$D$59,1,E$62-Map!$T$13)","v":155.04},{"$f":"OFFSET(RawResultsCore!$D$59,1,F$62-Map!$T$13)","v":150.47999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,1,G$62-Map!$T$13)","v":147.84},{"$f":"OFFSET(RawResultsCore!$D$59,1,H$62-Map!$T$13)","v":114},{"$f":"OFFSET(RawResultsCore!$D$59,1,I$62-Map!$T$13)","v":114},{"$f":"OFFSET(RawResultsCore!$D$59,1,J$62-Map!$T$13)","v":118.56},{"$f":"OFFSET(RawResultsCore!$D$59,1,K$62-Map!$T$13)","v":121.19999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,1,L$62-Map!$T$13)","v":134.16},{"$f":"OFFSET(RawResultsCore!$D$59,1,M$62-Map!$T$13)","v":138.5},{"$f":"OFFSET(RawResultsCore!$D$59,1,N$62-Map!$T$13)","v":138.47999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,1,O$62-Map!$T$13)","v":143.25},{"$f":"OFFSET(RawResultsCore!$D$59,1,P$62-Map!$T$13)","v":161.98000000000002},{"$f":"OFFSET(RawResultsCore!$D$59,1,Q$62-Map!$T$13)","v":150.75},{"$f":"OFFSET(RawResultsCore!$D$59,1,R$62-Map!$T$13)","v":148.75},{"$f":"OFFSET(RawResultsCore!$D$59,1,S$62-Map!$T$13)","v":155.75},{"$f":"OFFSET(RawResultsCore!$D$59,1,T$62-Map!$T$13)","v":153.5},{"$f":"OFFSET(RawResultsCore!$D$59,1,U$62-Map!$T$13)","v":142.75}]
[{"$f":"RawResultsCore!B31","v":"PRS"},{"$f":"OFFSET(RawResultsCore!$D$59,2,B$62-Map!$T$13)","v":"PRS"},{"$f":"OFFSET(RawResultsCore!$D$59,2,C$62-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsCore!$D$59,2,D$62-Map!$T$13)","v":135.22600000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,E$62-Map!$T$13)","v":114.98800000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,F$62-Map!$T$13)","v":105.33600000000001},{"$f":"OFFSET(RawResultsCore!$D$59,2,G$62-Map!$T$13)","v":104.72000000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,H$62-Map!$T$13)","v":78.850000000000009},{"$f":"OFFSET(RawResultsCore!$D$59,2,I$62-Map!$T$13)","v":76.95},{"$f":"OFFSET(RawResultsCore!$D$59,2,J$62-Map!$T$13)","v":78.051999999999978},{"$f":"OFFSET(RawResultsCore!$D$59,2,K$62-Map!$T$13)","v":77.77000000000001},{"$f":"OFFSET(RawResultsCore!$D$59,2,L$62-Map!$T$13)","v":83.850000000000009},{"$f":"OFFSET(RawResultsCore!$D$59,2,M$62-Map!$T$13)","v":75.344000000000008},{"$f":"OFFSET(RawResultsCore!$D$59,2,N$62-Map!$T$13)","v":81.934000000000012},{"$f":"OFFSET(RawResultsCore!$D$59,2,O$62-Map!$T$13)","v":79.073999999999998},{"$f":"OFFSET(RawResultsCore!$D$59,2,P$62-Map!$T$13)","v":77.252000000000038},{"$f":"OFFSET(RawResultsCore!$D$59,2,Q$62-Map!$T$13)","v":78.39},{"$f":"OFFSET(RawResultsCore!$D$59,2,R$62-Map!$T$13)","v":74.97},{"$f":"OFFSET(RawResultsCore!$D$59,2,S$62-Map!$T$13)","v":76.006000000000029},{"$f":"OFFSET(RawResultsCore!$D$59,2,T$62-Map!$T$13)","v":72.451999999999998},{"$f":"OFFSET(RawResultsCore!$D$59,2,U$62-Map!$T$13)","v":61.667999999999992}]
[{"$f":"RawResultsCore!B32","v":"Buyers"},{"$f":"OFFSET(RawResultsCore!$D$59,3,B$62-Map!$T$13)","v":"Buyers"},{"$f":"OFFSET(RawResultsCore!$D$59,3,C$62-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsCore!$D$59,3,D$62-Map!$T$13)","v":169.40399999999997},{"$f":"OFFSET(RawResultsCore!$D$59,3,E$62-Map!$T$13)","v":143.41200000000001},{"$f":"OFFSET(RawResultsCore!$D$59,3,F$62-Map!$T$13)","v":139.19399999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,G$62-Map!$T$13)","v":129.35999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,H$62-Map!$T$13)","v":96.899999999999991},{"$f":"OFFSET(RawResultsCore!$D$59,3,I$62-Map!$T$13)","v":94.05},{"$f":"OFFSET(RawResultsCore!$D$59,3,J$62-Map!$T$13)","v":94.847999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,K$62-Map!$T$13)","v":93.93},{"$f":"OFFSET(RawResultsCore!$D$59,3,L$62-Map!$T$13)","v":100.61999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,M$62-Map!$T$13)","v":96.396000000000001},{"$f":"OFFSET(RawResultsCore!$D$59,3,N$62-Map!$T$13)","v":96.935999999999993},{"$f":"OFFSET(RawResultsCore!$D$59,3,O$62-Map!$T$13)","v":92.826000000000008},{"$f":"OFFSET(RawResultsCore!$D$59,3,P$62-Map!$T$13)","v":97.187999999999988},{"$f":"OFFSET(RawResultsCore!$D$59,3,Q$62-Map!$T$13)","v":90.45},{"$f":"OFFSET(RawResultsCore!$D$59,3,R$62-Map!$T$13)","v":85.68},{"$f":"OFFSET(RawResultsCore!$D$59,3,S$62-Map!$T$13)","v":85.97399999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,T$62-Map!$T$13)","v":81.048000000000002},{"$f":"OFFSET(RawResultsCore!$D$59,3,U$62-Map!$T$13)","v":75.372}]
["ScenarioAll",{"$f":"B49","v":2016},{"$f":"B67+1","v":2017},{"$f":"C67+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"RawResultsScenario!B29","v":"Social Rent"},{"$f":"OFFSET(RawResultsScenario!$D$29,0,B$67-Map!$T$13)","v":"Social Rent"},{"$f":"OFFSET(RawResultsScenario!$D$29,0,C$67-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$29,0,D$67-Map!$T$13)","v":418.05000000000007},{"$f":"OFFSET(RawResultsScenario!$D$29,0,E$67-Map!$T$13)","v":390.55999999999995},{"$f":"OFFSET(RawResultsScenario!$D$29,0,F$67-Map!$T$13)","v":389.99},{"$f":"OFFSET(RawResultsScenario!$D$29,0,G$67-Map!$T$13)","v":392.07999999999993},{"$f":"OFFSET(RawResultsScenario!$D$29,0,H$67-Map!$T$13)","v":343.25},{"$f":"OFFSET(RawResultsScenario!$D$29,0,I$67-Map!$T$13)","v":190},{"$f":"OFFSET(RawResultsScenario!$D$29,0,J$67-Map!$T$13)","v":202.54000000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,0,K$67-Map!$T$13)","v":212.09999999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,0,L$67-Map!$T$13)","v":240.37},{"$f":"OFFSET(RawResultsScenario!$D$29,0,M$67-Map!$T$13)","v":243.76},{"$f":"OFFSET(RawResultsScenario!$D$29,0,N$67-Map!$T$13)","v":259.64999999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,0,O$67-Map!$T$13)","v":257.84999999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,0,P$67-Map!$T$13)","v":286.57999999999993},{"$f":"OFFSET(RawResultsScenario!$D$29,0,Q$67-Map!$T$13)","v":283.41000000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,0,R$67-Map!$T$13)","v":285.59999999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,0,S$67-Map!$T$13)","v":305.27},{"$f":"OFFSET(RawResultsScenario!$D$29,0,T$67-Map!$T$13)","v":307},{"$f":"OFFSET(RawResultsScenario!$D$29,0,U$67-Map!$T$13)","v":291.20999999999998}]
[{"$f":"RawResultsScenario!B30","v":"BM Rent"},{"$f":"OFFSET(RawResultsScenario!$D$29,1,B$67-Map!$T$13)","v":"BM Rent"},{"$f":"OFFSET(RawResultsScenario!$D$29,1,C$67-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$29,1,D$67-Map!$T$13)","v":178.32},{"$f":"OFFSET(RawResultsScenario!$D$29,1,E$67-Map!$T$13)","v":155.04},{"$f":"OFFSET(RawResultsScenario!$D$29,1,F$67-Map!$T$13)","v":150.47999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,1,G$67-Map!$T$13)","v":147.84},{"$f":"OFFSET(RawResultsScenario!$D$29,1,H$67-Map!$T$13)","v":114},{"$f":"OFFSET(RawResultsScenario!$D$29,1,I$67-Map!$T$13)","v":114},{"$f":"OFFSET(RawResultsScenario!$D$29,1,J$67-Map!$T$13)","v":118.56},{"$f":"OFFSET(RawResultsScenario!$D$29,1,K$67-Map!$T$13)","v":121.19999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,1,L$67-Map!$T$13)","v":134.16},{"$f":"OFFSET(RawResultsScenario!$D$29,1,M$67-Map!$T$13)","v":138.5},{"$f":"OFFSET(RawResultsScenario!$D$29,1,N$67-Map!$T$13)","v":138.47999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,1,O$67-Map!$T$13)","v":143.25},{"$f":"OFFSET(RawResultsScenario!$D$29,1,P$67-Map!$T$13)","v":161.98000000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,1,Q$67-Map!$T$13)","v":150.75},{"$f":"OFFSET(RawResultsScenario!$D$29,1,R$67-Map!$T$13)","v":148.75},{"$f":"OFFSET(RawResultsScenario!$D$29,1,S$67-Map!$T$13)","v":155.75},{"$f":"OFFSET(RawResultsScenario!$D$29,1,T$67-Map!$T$13)","v":153.5},{"$f":"OFFSET(RawResultsScenario!$D$29,1,U$67-Map!$T$13)","v":142.75}]
[{"$f":"RawResultsScenario!B31","v":"PRS"},{"$f":"OFFSET(RawResultsScenario!$D$29,2,B$67-Map!$T$13)","v":"PRS"},{"$f":"OFFSET(RawResultsScenario!$D$29,2,C$67-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$29,2,D$67-Map!$T$13)","v":135.22600000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,E$67-Map!$T$13)","v":114.98800000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,F$67-Map!$T$13)","v":105.33600000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,2,G$67-Map!$T$13)","v":104.72000000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,H$67-Map!$T$13)","v":78.850000000000009},{"$f":"OFFSET(RawResultsScenario!$D$29,2,I$67-Map!$T$13)","v":76.95},{"$f":"OFFSET(RawResultsScenario!$D$29,2,J$67-Map!$T$13)","v":78.051999999999978},{"$f":"OFFSET(RawResultsScenario!$D$29,2,K$67-Map!$T$13)","v":77.77000000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,2,L$67-Map!$T$13)","v":83.850000000000009},{"$f":"OFFSET(RawResultsScenario!$D$29,2,M$67-Map!$T$13)","v":75.344000000000008},{"$f":"OFFSET(RawResultsScenario!$D$29,2,N$67-Map!$T$13)","v":81.934000000000012},{"$f":"OFFSET(RawResultsScenario!$D$29,2,O$67-Map!$T$13)","v":79.073999999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,2,P$67-Map!$T$13)","v":77.252000000000038},{"$f":"OFFSET(RawResultsScenario!$D$29,2,Q$67-Map!$T$13)","v":78.39},{"$f":"OFFSET(RawResultsScenario!$D$29,2,R$67-Map!$T$13)","v":74.97},{"$f":"OFFSET(RawResultsScenario!$D$29,2,S$67-Map!$T$13)","v":76.006000000000029},{"$f":"OFFSET(RawResultsScenario!$D$29,2,T$67-Map!$T$13)","v":72.451999999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,2,U$67-Map!$T$13)","v":61.667999999999992}]
[{"$f":"RawResultsScenario!B32","v":"Buyers"},{"$f":"OFFSET(RawResultsScenario!$D$29,3,B$67-Map!$T$13)","v":"Buyers"},{"$f":"OFFSET(RawResultsScenario!$D$29,3,C$67-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$29,3,D$67-Map!$T$13)","v":169.40399999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,3,E$67-Map!$T$13)","v":143.41200000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,3,F$67-Map!$T$13)","v":139.19399999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,G$67-Map!$T$13)","v":129.35999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,H$67-Map!$T$13)","v":96.899999999999991},{"$f":"OFFSET(RawResultsScenario!$D$29,3,I$67-Map!$T$13)","v":94.05},{"$f":"OFFSET(RawResultsScenario!$D$29,3,J$67-Map!$T$13)","v":94.847999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,K$67-Map!$T$13)","v":93.93},{"$f":"OFFSET(RawResultsScenario!$D$29,3,L$67-Map!$T$13)","v":100.61999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,M$67-Map!$T$13)","v":96.396000000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,3,N$67-Map!$T$13)","v":96.935999999999993},{"$f":"OFFSET(RawResultsScenario!$D$29,3,O$67-Map!$T$13)","v":92.826000000000008},{"$f":"OFFSET(RawResultsScenario!$D$29,3,P$67-Map!$T$13)","v":97.187999999999988},{"$f":"OFFSET(RawResultsScenario!$D$29,3,Q$67-Map!$T$13)","v":90.45},{"$f":"OFFSET(RawResultsScenario!$D$29,3,R$67-Map!$T$13)","v":85.68},{"$f":"OFFSET(RawResultsScenario!$D$29,3,S$67-Map!$T$13)","v":85.97399999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,T$67-Map!$T$13)","v":81.048000000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,3,U$67-Map!$T$13)","v":75.372}]
["Summed",{"$f":"B49","v":2016},{"$f":"B72+1","v":2017},{"$f":"C72+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"RawResultsScenario!B59","v":"Social Rent"},{"$f":"OFFSET(RawResultsScenario!$D$59,0,B$72-Map!$T$13)","v":"Social Rent"},{"$f":"OFFSET(RawResultsScenario!$D$59,0,C$72-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$59,0,D$72-Map!$T$13)","v":418.05000000000007},{"$f":"OFFSET(RawResultsScenario!$D$59,0,E$72-Map!$T$13)","v":390.55999999999995},{"$f":"OFFSET(RawResultsScenario!$D$59,0,F$72-Map!$T$13)","v":389.99},{"$f":"OFFSET(RawResultsScenario!$D$59,0,G$72-Map!$T$13)","v":392.07999999999993},{"$f":"OFFSET(RawResultsScenario!$D$59,0,H$72-Map!$T$13)","v":343.25},{"$f":"OFFSET(RawResultsScenario!$D$59,0,I$72-Map!$T$13)","v":190},{"$f":"OFFSET(RawResultsScenario!$D$59,0,J$72-Map!$T$13)","v":202.54000000000002},{"$f":"OFFSET(RawResultsScenario!$D$59,0,K$72-Map!$T$13)","v":212.09999999999997},{"$f":"OFFSET(RawResultsScenario!$D$59,0,L$72-Map!$T$13)","v":240.37},{"$f":"OFFSET(RawResultsScenario!$D$59,0,M$72-Map!$T$13)","v":243.76},{"$f":"OFFSET(RawResultsScenario!$D$59,0,N$72-Map!$T$13)","v":259.64999999999998},{"$f":"OFFSET(RawResultsScenario!$D$59,0,O$72-Map!$T$13)","v":257.84999999999997},{"$f":"OFFSET(RawResultsScenario!$D$59,0,P$72-Map!$T$13)","v":286.57999999999993},{"$f":"OFFSET(RawResultsScenario!$D$59,0,Q$72-Map!$T$13)","v":283.41000000000003},{"$f":"OFFSET(RawResultsScenario!$D$59,0,R$72-Map!$T$13)","v":285.59999999999997},{"$f":"OFFSET(RawResultsScenario!$D$59,0,S$72-Map!$T$13)","v":305.27},{"$f":"OFFSET(RawResultsScenario!$D$59,0,T$72-Map!$T$13)","v":307},{"$f":"OFFSET(RawResultsScenario!$D$59,0,U$72-Map!$T$13)","v":291.20999999999998}]
[{"$f":"RawResultsScenario!B60","v":"BM Rent"},{"$f":"OFFSET(RawResultsScenario!$D$59,1,B$72-Map!$T$13)","v":"BM Rent"},{"$f":"OFFSET(RawResultsScenario!$D$59,1,C$72-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$59,1,D$72-Map!$T$13)","v":178.32},{"$f":"OFFSET(RawResultsScenario!$D$59,1,E$72-Map!$T$13)","v":155.04},{"$f":"OFFSET(RawResultsScenario!$D$59,1,F$72-Map!$T$13)","v":150.47999999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,1,G$72-Map!$T$13)","v":147.84},{"$f":"OFFSET(RawResultsScenario!$D$59,1,H$72-Map!$T$13)","v":114},{"$f":"OFFSET(RawResultsScenario!$D$59,1,I$72-Map!$T$13)","v":114},{"$f":"OFFSET(RawResultsScenario!$D$59,1,J$72-Map!$T$13)","v":118.56},{"$f":"OFFSET(RawResultsScenario!$D$59,1,K$72-Map!$T$13)","v":121.19999999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,1,L$72-Map!$T$13)","v":134.16},{"$f":"OFFSET(RawResultsScenario!$D$59,1,M$72-Map!$T$13)","v":138.5},{"$f":"OFFSET(RawResultsScenario!$D$59,1,N$72-Map!$T$13)","v":138.47999999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,1,O$72-Map!$T$13)","v":143.25},{"$f":"OFFSET(RawResultsScenario!$D$59,1,P$72-Map!$T$13)","v":161.98000000000002},{"$f":"OFFSET(RawResultsScenario!$D$59,1,Q$72-Map!$T$13)","v":150.75},{"$f":"OFFSET(RawResultsScenario!$D$59,1,R$72-Map!$T$13)","v":148.75},{"$f":"OFFSET(RawResultsScenario!$D$59,1,S$72-Map!$T$13)","v":155.75},{"$f":"OFFSET(RawResultsScenario!$D$59,1,T$72-Map!$T$13)","v":153.5},{"$f":"OFFSET(RawResultsScenario!$D$59,1,U$72-Map!$T$13)","v":142.75}]
[{"$f":"RawResultsScenario!B61","v":"PRS"},{"$f":"OFFSET(RawResultsScenario!$D$59,2,B$72-Map!$T$13)","v":"PRS"},{"$f":"OFFSET(RawResultsScenario!$D$59,2,C$72-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$59,2,D$72-Map!$T$13)","v":135.22600000000003},{"$f":"OFFSET(RawResultsScenario!$D$59,2,E$72-Map!$T$13)","v":114.98800000000003},{"$f":"OFFSET(RawResultsScenario!$D$59,2,F$72-Map!$T$13)","v":105.33600000000001},{"$f":"OFFSET(RawResultsScenario!$D$59,2,G$72-Map!$T$13)","v":104.72000000000003},{"$f":"OFFSET(RawResultsScenario!$D$59,2,H$72-Map!$T$13)","v":78.850000000000009},{"$f":"OFFSET(RawResultsScenario!$D$59,2,I$72-Map!$T$13)","v":76.95},{"$f":"OFFSET(RawResultsScenario!$D$59,2,J$72-Map!$T$13)","v":78.051999999999978},{"$f":"OFFSET(RawResultsScenario!$D$59,2,K$72-Map!$T$13)","v":77.77000000000001},{"$f":"OFFSET(RawResultsScenario!$D$59,2,L$72-Map!$T$13)","v":83.850000000000009},{"$f":"OFFSET(RawResultsScenario!$D$59,2,M$72-Map!$T$13)","v":75.344000000000008},{"$f":"OFFSET(RawResultsScenario!$D$59,2,N$72-Map!$T$13)","v":81.934000000000012},{"$f":"OFFSET(RawResultsScenario!$D$59,2,O$72-Map!$T$13)","v":79.073999999999998},{"$f":"OFFSET(RawResultsScenario!$D$59,2,P$72-Map!$T$13)","v":77.252000000000038},{"$f":"OFFSET(RawResultsScenario!$D$59,2,Q$72-Map!$T$13)","v":78.39},{"$f":"OFFSET(RawResultsScenario!$D$59,2,R$72-Map!$T$13)","v":74.97},{"$f":"OFFSET(RawResultsScenario!$D$59,2,S$72-Map!$T$13)","v":76.006000000000029},{"$f":"OFFSET(RawResultsScenario!$D$59,2,T$72-Map!$T$13)","v":72.451999999999998},{"$f":"OFFSET(RawResultsScenario!$D$59,2,U$72-Map!$T$13)","v":61.667999999999992}]
[{"$f":"RawResultsScenario!B62","v":"Buyers"},{"$f":"OFFSET(RawResultsScenario!$D$59,3,B$72-Map!$T$13)","v":"Buyers"},{"$f":"OFFSET(RawResultsScenario!$D$59,3,C$72-Map!$T$13)","v":0},{"$f":"OFFSET(RawResultsScenario!$D$59,3,D$72-Map!$T$13)","v":169.40399999999997},{"$f":"OFFSET(RawResultsScenario!$D$59,3,E$72-Map!$T$13)","v":143.41200000000001},{"$f":"OFFSET(RawResultsScenario!$D$59,3,F$72-Map!$T$13)","v":139.19399999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,3,G$72-Map!$T$13)","v":129.35999999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,3,H$72-Map!$T$13)","v":96.899999999999991},{"$f":"OFFSET(RawResultsScenario!$D$59,3,I$72-Map!$T$13)","v":94.05},{"$f":"OFFSET(RawResultsScenario!$D$59,3,J$72-Map!$T$13)","v":94.847999999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,3,K$72-Map!$T$13)","v":93.93},{"$f":"OFFSET(RawResultsScenario!$D$59,3,L$72-Map!$T$13)","v":100.61999999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,3,M$72-Map!$T$13)","v":96.396000000000001},{"$f":"OFFSET(RawResultsScenario!$D$59,3,N$72-Map!$T$13)","v":96.935999999999993},{"$f":"OFFSET(RawResultsScenario!$D$59,3,O$72-Map!$T$13)","v":92.826000000000008},{"$f":"OFFSET(RawResultsScenario!$D$59,3,P$72-Map!$T$13)","v":97.187999999999988},{"$f":"OFFSET(RawResultsScenario!$D$59,3,Q$72-Map!$T$13)","v":90.45},{"$f":"OFFSET(RawResultsScenario!$D$59,3,R$72-Map!$T$13)","v":85.68},{"$f":"OFFSET(RawResultsScenario!$D$59,3,S$72-Map!$T$13)","v":85.97399999999999},{"$f":"OFFSET(RawResultsScenario!$D$59,3,T$72-Map!$T$13)","v":81.048000000000002},{"$f":"OFFSET(RawResultsScenario!$D$59,3,U$72-Map!$T$13)","v":75.372}]
["Constrained",{"$f":"B49","v":2016},{"$f":"B77+1","v":2017},{"$f":"C77+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"A73","v":"Social Rent"},{"$f":"IF(SUM(B$73:B$76)<>0,SUM(B$68:B$71)*B73/SUM(B$73:B$76),0)","v":0},{"$f":"IF(SUM(C$73:C$76)<>0,SUM(C$68:C$71)*C73/SUM(C$73:C$76),0)","v":0},418.05000000000007,390.55999999999989,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37000000000003,243.76000000000002,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,{"$f":"IF(SUM(U$73:U$76)<>0,SUM(U$68:U$71)*U73/SUM(U$73:U$76),0)","v":291.20999999999998}]
[{"$f":"A74","v":"BM Rent"},{"$f":"IF(SUM(B$73:B$76)<>0,SUM(B$68:B$71)*B74/SUM(B$73:B$76),0)","v":0},0,178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,{"$f":"IF(SUM(U$73:U$76)<>0,SUM(U$68:U$71)*U74/SUM(U$73:U$76),0)","v":142.75}]
["PRS",0,0,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000004,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,{"$f":"IF(SUM(U$73:U$76)<>0,SUM(U$68:U$71)*U75/SUM(U$73:U$76),0)","v":61.667999999999985}]
["Buyers",0,0,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,{"$f":"IF(SUM(U$73:U$76)<>0,SUM(U$68:U$71)*U76/SUM(U$73:U$76),0)","v":75.372}]

{"sheet":"ResultsArea","index":9,"n_rows":109,"n_cols":34,"rows_kept":109,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Year",null,2016]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Data!D1","v":"2-Aberdeen City Council-Aberdeen HMA"},{"$f":"Data!E1","v":"Blank"},{"$f":"Data!F1","v":"Blank"},{"$f":"Data!G1","v":"Blank"},{"$f":"Data!H1","v":"Blank"},{"$f":"Data!I1","v":"Blank"},{"$f":"Data!J1","v":"Blank"},{"$f":"Data!K1","v":"Blank"},{"$f":"Data!L1","v":"Blank"},{"$f":"Data!M1","v":"Blank"},{"$f":"Data!N1","v":"Blank"},{"$f":"Data!O1","v":"Blank"},{"$f":"Data!P1","v":"Blank"},{"$f":"Data!Q1","v":"Blank"},{"$f":"Data!R1","v":"Blank"},{"$f":"Data!S1","v":"Blank"},{"$f":"Data!T1","v":"Blank"},{"$f":"Data!U1","v":"Blank"},{"$f":"Data!V1","v":"Blank"},{"$f":"Data!W1","v":"Blank"},{"$f":"Data!X1","v":"Blank"},{"$f":"Data!Y1","v":"Blank"},{"$f":"Data!Z1","v":"Blank"},{"$f":"Data!AA1","v":"Blank"},{"$f":"Data!AB1","v":"Blank"},{"$f":"Data!AC1","v":"Blank"},{"$f":"Data!AD1","v":"Blank"},{"$f":"Data!AE1","v":"Blank"},{"$f":"Data!AF1","v":"Blank"},{"$f":"Data!AG1","v":"Blank"},{"$f":"Data!AH1","v":"Blank"},{"$f":"Data!AI1","v":"Blank"},{"$f":"Data!AJ1","v":"Scotland"}]
[null,1]
[]
[null,"Individual"]
[null,"Constrained"]
[]
[null,2]
["Displayed",{"$f":"B62","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"U62","v":2035}]
[{"$f":"A63","v":"Social Rent"},{"$f":"IF($B$48=1,B68,B73)","v":0},{"$f":"IF($B$48=1,C68,C73)","v":0},418.05000000000007,390.55999999999989,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37000000000003,243.76000000000002,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,{"$f":"IF($B$48=1,U68,U73)","v":291.20999999999998}]
[{"$f":"A64","v":"BM Rent"},{"$f":"IF($B$48=1,B69,B74)","v":0},0,178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,{"$f":"IF($B$48=1,U69,U74)","v":142.75}]
["PRS",0,0,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000004,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,{"$f":"IF($B$48=1,U70,U75)","v":61.667999999999985}]
["Buyers",0,0,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,{"$f":"IF($B$48=1,U71,U76)","v":75.372}]
[]
[]
[]
[]
[]
[null,"d","e","f","g","h","i","j","k","l","m","n","o","p","q","r","s","t","u","v","v","x","y","z","aa","ab","ac","ad","ae"]
[]
[null,{"$f":"OFFSET($B$59,0,B$62-START_YEAR)","v":{"$error":"#REF!"}},0,"d","e","f","g","h","i","j","k","l","m","n","o","p","q","r","s","t","u"]
["Core",{"$f":"F20","v":2016},{"$f":"B62+1","v":2017},{"$f":"C62+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[{"$f":"RawResultsCore!B29","v":"Social Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",B$61,$W63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",C$61,$W63))","v":{"$error":"#REF!"}},418.05000000000007,390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,null,{"$f":"60+$B$43*30","v":90}]
[{"$f":"RawResultsCore!B30","v":"BM Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",B$61,$W64))","v":{"$error":"#REF!"}},{"$error":"#REF!"},178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,null,{"$f":"61+$B$43*30","v":91}]
[{"$f":"RawResultsCore!B31","v":"PRS"},{"$error":"#REF!"},{"$error":"#REF!"},135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,null,{"$f":"62+$B$43*30","v":92}]
[{"$f":"RawResultsCore!B32","v":"Buyers"},{"$error":"#REF!"},{"$error":"#REF!"},169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,null,{"$f":"63+$B$43*30","v":93}]
["Individual",{"$f":"B62","v":2016},{"$f":"B67+1","v":2017},{"$f":"C67+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"T67+1","v":2035}]
[{"$f":"RawResultsScenario!B29","v":"Social Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",B$61,$W68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$61,$W68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",D$61,$W68))","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,null,{"$f":"60+$B$43*30","v":90}]
[{"$f":"RawResultsScenario!B30","v":"BM Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",B$61,$W69))","v":{"$error":"#REF!"}},{"$error":"#REF!"},178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,null,{"$f":"61+$B$43*30","v":91}]
[{"$f":"RawResultsScenario!B31","v":"PRS"},{"$error":"#REF!"},{"$error":"#REF!"},135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,null,{"$f":"62+$B$43*30","v":92}]
[{"$f":"RawResultsScenario!B32","v":"Buyers"},{"$error":"#REF!"},{"$error":"#REF!"},169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,null,{"$f":"63+$B$43*30","v":93}]
["Constrained",{"$f":"B62","v":2016},{"$f":"B72+1","v":2017},{"$f":"C72+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"T72+1","v":2035}]
[{"$f":"RawResultsScenario!B59","v":"Social Rent"},{"$f":"IF(SUM(ResultsSummary!B$73:B$76)<>0,SUM(ResultsSummary!B$68:B$71)*ResultsArea!B68/SUM(ResultsSummary!B$73:B$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,SUM(ResultsSummary!C$68:C$71)*ResultsArea!C68/SUM(ResultsSummary!C$73:C$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,SUM(ResultsSummary!D$68:D$71)*ResultsArea!D68/SUM(ResultsSummary!D$73:D$76),0)","v":418.05000000000007},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,SUM(ResultsSummary!E$68:E$71)*ResultsArea!E68/SUM(ResultsSummary!E$73:E$76),0)","v":390.55999999999989},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,SUM(ResultsSummary!F$68:F$71)*ResultsArea!F68/SUM(ResultsSummary!F$73:F$76),0)","v":389.99},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,SUM(ResultsSummary!G$68:G$71)*ResultsArea!G68/SUM(ResultsSummary!G$73:G$76),0)","v":392.07999999999993},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,SUM(ResultsSummary!H$68:H$71)*ResultsArea!H68/SUM(ResultsSummary!H$73:H$76),0)","v":343.25},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,SUM(ResultsSummary!I$68:I$71)*ResultsArea!I68/SUM(ResultsSummary!I$73:I$76),0)","v":190},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,SUM(ResultsSummary!J$68:J$71)*ResultsArea!J68/SUM(ResultsSummary!J$73:J$76),0)","v":202.54000000000002},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,SUM(ResultsSummary!K$68:K$71)*ResultsArea!K68/SUM(ResultsSummary!K$73:K$76),0)","v":212.09999999999997},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,SUM(ResultsSummary!L$68:L$71)*ResultsArea!L68/SUM(ResultsSummary!L$73:L$76),0)","v":240.37000000000003},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,SUM(ResultsSummary!M$68:M$71)*ResultsArea!M68/SUM(ResultsSummary!M$73:M$76),0)","v":243.76000000000002},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,SUM(ResultsSummary!N$68:N$71)*ResultsArea!N68/SUM(ResultsSummary!N$73:N$76),0)","v":259.64999999999998},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,SUM(ResultsSummary!O$68:O$71)*ResultsArea!O68/SUM(ResultsSummary!O$73:O$76),0)","v":257.84999999999997},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,SUM(ResultsSummary!P$68:P$71)*ResultsArea!P68/SUM(ResultsSummary!P$73:P$76),0)","v":286.57999999999993},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,SUM(ResultsSummary!Q$68:Q$71)*ResultsArea!Q68/SUM(ResultsSummary!Q$73:Q$76),0)","v":283.41000000000003},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,SUM(ResultsSummary!R$68:R$71)*ResultsArea!R68/SUM(ResultsSummary!R$73:R$76),0)","v":285.59999999999997},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,SUM(ResultsSummary!S$68:S$71)*ResultsArea!S68/SUM(ResultsSummary!S$73:S$76),0)","v":305.27},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,SUM(ResultsSummary!T$68:T$71)*ResultsArea!T68/SUM(ResultsSummary!T$73:T$76),0)","v":307},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,SUM(ResultsSummary!U$68:U$71)*ResultsArea!U68/SUM(ResultsSummary!U$73:U$76),0)","v":291.20999999999998}]
[{"$f":"RawResultsScenario!B60","v":"BM Rent"},{"$f":"IF(SUM(ResultsSummary!B$73:B$76)<>0,SUM(ResultsSummary!B$68:B$71)*ResultsArea!B69/SUM(ResultsSummary!B$73:B$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,SUM(ResultsSummary!C$68:C$71)*ResultsArea!C69/SUM(ResultsSummary!C$73:C$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,SUM(ResultsSummary!D$68:D$71)*ResultsArea!D69/SUM(ResultsSummary!D$73:D$76),0)","v":178.32},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,SUM(ResultsSummary!E$68:E$71)*ResultsArea!E69/SUM(ResultsSummary!E$73:E$76),0)","v":155.04},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,SUM(ResultsSummary!F$68:F$71)*ResultsArea!F69/SUM(ResultsSummary!F$73:F$76),0)","v":150.47999999999999},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,SUM(ResultsSummary!G$68:G$71)*ResultsArea!G69/SUM(ResultsSummary!G$73:G$76),0)","v":147.84},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,SUM(ResultsSummary!H$68:H$71)*ResultsArea!H69/SUM(ResultsSummary!H$73:H$76),0)","v":114},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,SUM(ResultsSummary!I$68:I$71)*ResultsArea!I69/SUM(ResultsSummary!I$73:I$76),0)","v":114},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,SUM(ResultsSummary!J$68:J$71)*ResultsArea!J69/SUM(ResultsSummary!J$73:J$76),0)","v":118.56},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,SUM(ResultsSummary!K$68:K$71)*ResultsArea!K69/SUM(ResultsSummary!K$73:K$76),0)","v":121.19999999999999},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,SUM(ResultsSummary!L$68:L$71)*ResultsArea!L69/SUM(ResultsSummary!L$73:L$76),0)","v":134.16},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,SUM(ResultsSummary!M$68:M$71)*ResultsArea!M69/SUM(ResultsSummary!M$73:M$76),0)","v":138.5},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,SUM(ResultsSummary!N$68:N$71)*ResultsArea!N69/SUM(ResultsSummary!N$73:N$76),0)","v":138.47999999999999},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,SUM(ResultsSummary!O$68:O$71)*ResultsArea!O69/SUM(ResultsSummary!O$73:O$76),0)","v":143.25},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,SUM(ResultsSummary!P$68:P$71)*ResultsArea!P69/SUM(ResultsSummary!P$73:P$76),0)","v":161.98000000000002},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,SUM(ResultsSummary!Q$68:Q$71)*ResultsArea!Q69/SUM(ResultsSummary!Q$73:Q$76),0)","v":150.75},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,SUM(ResultsSummary!R$68:R$71)*ResultsArea!R69/SUM(ResultsSummary!R$73:R$76),0)","v":148.75},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,SUM(ResultsSummary!S$68:S$71)*ResultsArea!S69/SUM(ResultsSummary!S$73:S$76),0)","v":155.75},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,SUM(ResultsSummary!T$68:T$71)*ResultsArea!T69/SUM(ResultsSummary!T$73:T$76),0)","v":153.5},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,SUM(ResultsSummary!U$68:U$71)*ResultsArea!U69/SUM(ResultsSummary!U$73:U$76),0)","v":142.75}]
[{"$f":"RawResultsScenario!B61","v":"PRS"},{"$f":"IF(SUM(ResultsSummary!B$73:B$76)<>0,SUM(ResultsSummary!B$68:B$71)*ResultsArea!B70/SUM(ResultsSummary!B$73:B$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,SUM(ResultsSummary!C$68:C$71)*ResultsArea!C70/SUM(ResultsSummary!C$73:C$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,SUM(ResultsSummary!D$68:D$71)*ResultsArea!D70/SUM(ResultsSummary!D$73:D$76),0)","v":135.22600000000003},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,SUM(ResultsSummary!E$68:E$71)*ResultsArea!E70/SUM(ResultsSummary!E$73:E$76),0)","v":114.98800000000003},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,SUM(ResultsSummary!F$68:F$71)*ResultsArea!F70/SUM(ResultsSummary!F$73:F$76),0)","v":105.33600000000001},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,SUM(ResultsSummary!G$68:G$71)*ResultsArea!G70/SUM(ResultsSummary!G$73:G$76),0)","v":104.72000000000004},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,SUM(ResultsSummary!H$68:H$71)*ResultsArea!H70/SUM(ResultsSummary!H$73:H$76),0)","v":78.850000000000009},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,SUM(ResultsSummary!I$68:I$71)*ResultsArea!I70/SUM(ResultsSummary!I$73:I$76),0)","v":76.95},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,SUM(ResultsSummary!J$68:J$71)*ResultsArea!J70/SUM(ResultsSummary!J$73:J$76),0)","v":78.051999999999978},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,SUM(ResultsSummary!K$68:K$71)*ResultsArea!K70/SUM(ResultsSummary!K$73:K$76),0)","v":77.77000000000001},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,SUM(ResultsSummary!L$68:L$71)*ResultsArea!L70/SUM(ResultsSummary!L$73:L$76),0)","v":83.850000000000009},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,SUM(ResultsSummary!M$68:M$71)*ResultsArea!M70/SUM(ResultsSummary!M$73:M$76),0)","v":75.344000000000008},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,SUM(ResultsSummary!N$68:N$71)*ResultsArea!N70/SUM(ResultsSummary!N$73:N$76),0)","v":81.934000000000012},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,SUM(ResultsSummary!O$68:O$71)*ResultsArea!O70/SUM(ResultsSummary!O$73:O$76),0)","v":79.073999999999998},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,SUM(ResultsSummary!P$68:P$71)*ResultsArea!P70/SUM(ResultsSummary!P$73:P$76),0)","v":77.252000000000038},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,SUM(ResultsSummary!Q$68:Q$71)*ResultsArea!Q70/SUM(ResultsSummary!Q$73:Q$76),0)","v":78.39},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,SUM(ResultsSummary!R$68:R$71)*ResultsArea!R70/SUM(ResultsSummary!R$73:R$76),0)","v":74.97},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,SUM(ResultsSummary!S$68:S$71)*ResultsArea!S70/SUM(ResultsSummary!S$73:S$76),0)","v":76.006000000000029},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,SUM(ResultsSummary!T$68:T$71)*ResultsArea!T70/SUM(ResultsSummary!T$73:T$76),0)","v":72.451999999999998},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,SUM(ResultsSummary!U$68:U$71)*ResultsArea!U70/SUM(ResultsSummary!U$73:U$76),0)","v":61.667999999999985}]
[{"$f":"RawResultsScenario!B62","v":"Buyers"},{"$f":"IF(SUM(ResultsSummary!B$73:B$76)<>0,SUM(ResultsSummary!B$68:B$71)*ResultsArea!B71/SUM(ResultsSummary!B$73:B$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,SUM(ResultsSummary!C$68:C$71)*ResultsArea!C71/SUM(ResultsSummary!C$73:C$76),0)","v":0},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,SUM(ResultsSummary!D$68:D$71)*ResultsArea!D71/SUM(ResultsSummary!D$73:D$76),0)","v":169.40399999999997},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,SUM(ResultsSummary!E$68:E$71)*ResultsArea!E71/SUM(ResultsSummary!E$73:E$76),0)","v":143.41200000000001},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,SUM(ResultsSummary!F$68:F$71)*ResultsArea!F71/SUM(ResultsSummary!F$73:F$76),0)","v":139.19399999999999},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,SUM(ResultsSummary!G$68:G$71)*ResultsArea!G71/SUM(ResultsSummary!G$73:G$76),0)","v":129.35999999999999},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,SUM(ResultsSummary!H$68:H$71)*ResultsArea!H71/SUM(ResultsSummary!H$73:H$76),0)","v":96.899999999999991},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,SUM(ResultsSummary!I$68:I$71)*ResultsArea!I71/SUM(ResultsSummary!I$73:I$76),0)","v":94.05},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,SUM(ResultsSummary!J$68:J$71)*ResultsArea!J71/SUM(ResultsSummary!J$73:J$76),0)","v":94.847999999999999},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,SUM(ResultsSummary!K$68:K$71)*ResultsArea!K71/SUM(ResultsSummary!K$73:K$76),0)","v":93.93},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,SUM(ResultsSummary!L$68:L$71)*ResultsArea!L71/SUM(ResultsSummary!L$73:L$76),0)","v":100.61999999999999},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,SUM(ResultsSummary!M$68:M$71)*ResultsArea!M71/SUM(ResultsSummary!M$73:M$76),0)","v":96.396000000000001},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,SUM(ResultsSummary!N$68:N$71)*ResultsArea!N71/SUM(ResultsSummary!N$73:N$76),0)","v":96.935999999999993},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,SUM(ResultsSummary!O$68:O$71)*ResultsArea!O71/SUM(ResultsSummary!O$73:O$76),0)","v":92.826000000000008},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,SUM(ResultsSummary!P$68:P$71)*ResultsArea!P71/SUM(ResultsSummary!P$73:P$76),0)","v":97.187999999999988},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,SUM(ResultsSummary!Q$68:Q$71)*ResultsArea!Q71/SUM(ResultsSummary!Q$73:Q$76),0)","v":90.45},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,SUM(ResultsSummary!R$68:R$71)*ResultsArea!R71/SUM(ResultsSummary!R$73:R$76),0)","v":85.68},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,SUM(ResultsSummary!S$68:S$71)*ResultsArea!S71/SUM(ResultsSummary!S$73:S$76),0)","v":85.97399999999999},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,SUM(ResultsSummary!T$68:T$71)*ResultsArea!T71/SUM(ResultsSummary!T$73:T$76),0)","v":81.048000000000002},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,SUM(ResultsSummary!U$68:U$71)*ResultsArea!U71/SUM(ResultsSummary!U$73:U$76),0)","v":75.372}]
[]
[null,{"$f":"B42","v":"2-Aberdeen City Council-Aberdeen HMA"}]
[null,{"$f":"C42","v":"Blank"}]
[null,{"$f":"D42","v":"Blank"}]
[null,{"$f":"E42","v":"Blank"}]
[null,{"$f":"F42","v":"Blank"}]
[null,{"$f":"G42","v":"Blank"}]
[null,{"$f":"H42","v":"Blank"}]
[null,{"$f":"I42","v":"Blank"}]
[null,{"$f":"J42","v":"Blank"}]
[null,{"$f":"K42","v":"Blank"}]
[null,{"$f":"L42","v":"Blank"}]
[null,{"$f":"M42","v":"Blank"}]
[null,{"$f":"N42","v":"Blank"}]
[null,{"$f":"O42","v":"Blank"}]
[null,{"$f":"P42","v":"Blank"}]
[null,{"$f":"Q42","v":"Blank"}]
[null,{"$f":"R42","v":"Blank"}]
[null,{"$f":"S42","v":"Blank"}]
[null,{"$f":"T42","v":"Blank"}]
[null,{"$f":"U42","v":"Blank"}]
[null,{"$f":"V42","v":"Blank"}]
[null,{"$f":"W42","v":"Blank"}]
[null,{"$f":"X42","v":"Blank"}]
[null,{"$f":"Y42","v":"Blank"}]
[null,{"$f":"Z42","v":"Blank"}]
[null,{"$f":"AA42","v":"Blank"}]
[null,{"$f":"AB42","v":"Blank"}]
[null,{"$f":"AC42","v":"Blank"}]
[null,{"$f":"AD42","v":"Blank"}]
[null,{"$f":"AE42","v":"Blank"}]
[null,{"$f":"AF42","v":"Blank"}]
[null,{"$f":"AG42","v":"Blank"}]

{"sheet":"ResultsAreaCumulative","index":10,"n_rows":94,"n_cols":28,"rows_kept":94,"cut":false,"hidden":false,"merged":[[19,3,19,4],[1,8,2,10],[1,11,2,21]]}
[]
[null,null,null,null,null,null,null,null,"Choose HMA",null,null," RESULTS - New build needed, cumulative, by HMA, per year, by tenure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Input Start Year",null,{"$f":"START_YEAR","v":2018}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Data!D1","v":"2-Aberdeen City Council-Aberdeen HMA"},{"$f":"Data!E1","v":"Blank"},{"$f":"Data!F1","v":"Blank"},{"$f":"Data!G1","v":"Blank"},{"$f":"Data!H1","v":"Blank"},{"$f":"Data!I1","v":"Blank"},{"$f":"Data!J1","v":"Blank"},{"$f":"Data!K1","v":"Blank"},{"$f":"Data!L1","v":"Blank"},{"$f":"Data!M1","v":"Blank"},{"$f":"Data!N1","v":"Blank"},{"$f":"Data!O1","v":"Blank"},{"$f":"Data!P1","v":"Blank"},{"$f":"Data!Q1","v":"Blank"},{"$f":"Data!R1","v":"Blank"},{"$f":"Data!S1","v":"Blank"},{"$f":"Data!T1","v":"Blank"},{"$f":"Data!U1","v":"Blank"},{"$f":"Data!V1","v":"Blank"},{"$f":"Data!W1","v":"Blank"},{"$f":"Data!X1","v":"Blank"},{"$f":"Data!Y1","v":"Blank"},{"$f":"Data!Z1","v":"Blank"},{"$f":"Data!AA1","v":"Blank"},{"$f":"Data!AB1","v":"Blank"},{"$f":"Data!AC1","v":"Blank"},{"$f":"Data!AD1","v":"Blank"}]
[null,1]
[]
[null,"Individual"]
[null,"Constrained"]
[]
[null,1]
["Displayed",{"$f":"B58","v":2018},{"$f":"C58","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"A59","v":"Social Rent"},{"$f":"IF($B$48=1,B64,B69)","v":202.54000000000002},593.09999999999991,983.08999999999992,1375.1699999999998,1718.4199999999998,1908.4199999999998,2110.96,2323.06,2563.4299999999998,2807.1899999999996,3066.8399999999997,3324.6899999999996,3611.2699999999995,3894.6799999999994,4180.28,4485.5499999999993,4792.5499999999993,5083.7599999999993,5349.48,5641.5099999999993,5939.0499999999993]
[{"$f":"A60","v":"BM Rent"},{"$f":"IF($B$48=1,B65,B70)","v":118.56},273.60000000000002,424.08000000000004,571.92000000000007,685.92000000000007,799.92000000000007,918.48,1039.68,1173.8400000000001,1312.3400000000001,1450.8200000000002,1594.0700000000002,1756.0500000000002,1906.8000000000002,2055.5500000000002,2211.3000000000002,2364.8000000000002,2507.5500000000002,2635.3,2773.05,2910.8]
["PRS",{"$f":"IF($B$48=1,B66,B71)","v":78.051999999999978},193.04000000000002,298.37600000000003,403.09600000000006,481.94600000000008,558.89600000000007,636.94800000000009,714.71800000000007,798.5680000000001,873.91200000000015,955.84600000000012,1034.92,1112.172,1190.5620000000001,1265.5320000000002,1341.5380000000002,1413.9900000000002,1475.6580000000001,1528.8020000000001,1583.902,1636.798]
["Buyers",{"$f":"IF($B$48=1,B67,B72)","v":94.847999999999999},238.26,377.45399999999995,506.81399999999996,603.71399999999994,697.7639999999999,792.61199999999985,886.54199999999992,987.16199999999992,1083.558,1180.4939999999999,1273.32,1370.5079999999998,1460.9579999999999,1546.6379999999999,1632.6119999999999,1713.6599999999999,1789.0319999999999,1853.4179999999999,1919.538,1982.3520000000001]
[]
[]
[null,"d","e","f","g","h","i","j","k","l","m","n","o","p","q","r","s","t","u","v","w","x","y","z","aa","ab"]
[null,{"$f":"OFFSET($B$56,0,B58-2012)","v":"j"},"e","f","g","h","i","j","k","l","m","n","o","p","q","r","s","t","u","v","w","x"]
["Core",{"$f":"F20","v":2018},{"$f":"B58+1","v":2019},{"$f":"C58+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"RawResultsCore!B29","v":"Social Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",B$57,$W59))","v":202.54000000000002},{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",C$57,$W59))+B59","v":593.09999999999991},983.08999999999992,1375.1699999999998,1718.4199999999998,1908.4199999999998,2110.96,2323.06,2563.4299999999998,2807.1899999999996,3066.8399999999997,3324.6899999999996,3611.2699999999995,3894.6799999999994,4180.28,4485.5499999999993,4792.5499999999993,{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",S$57,$W59))+R59","v":5083.7599999999993},5349.48,5641.5099999999993,5939.0499999999993,{"$f":"60+$B$43*30","v":90}]
[{"$f":"RawResultsCore!B30","v":"BM Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",B$57,$W60))","v":118.56},273.60000000000002,424.08000000000004,571.92000000000007,685.92000000000007,799.92000000000007,918.48,1039.68,1173.8400000000001,1312.3400000000001,1450.8200000000002,1594.0700000000002,1756.0500000000002,1906.8000000000002,2055.5500000000002,2211.3000000000002,2364.8000000000002,{"$f":"INDIRECT(CONCATENATE(\"RawResultsCore!\",S$57,$W60))+R60","v":2507.5500000000002},2635.3,2773.05,2910.8,{"$f":"61+$B$43*30","v":91}]
[{"$f":"RawResultsCore!B31","v":"PRS"},78.051999999999978,193.04000000000002,298.37600000000003,403.09600000000006,481.94600000000008,558.89600000000007,636.94800000000009,714.71800000000007,798.5680000000001,873.91200000000015,955.84600000000012,1034.92,1112.172,1190.5620000000001,1265.5320000000002,1341.5380000000002,1413.9900000000002,1475.6580000000001,1528.8020000000001,1583.902,1636.798,{"$f":"62+$B$43*30","v":92}]
[{"$f":"RawResultsCore!B32","v":"Buyers"},94.847999999999999,238.26,377.45399999999995,506.81399999999996,603.71399999999994,697.7639999999999,792.61199999999985,886.54199999999992,987.16199999999992,1083.558,1180.4939999999999,1273.32,1370.5079999999998,1460.9579999999999,1546.6379999999999,1632.6119999999999,1713.6599999999999,1789.0319999999999,1853.4179999999999,1919.538,1982.3520000000001,{"$f":"63+$B$43*30","v":93}]
["Individual",{"$f":"B58","v":2018},{"$f":"C58","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"RawResultsScenario!B29","v":"Social Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",B$57,$W64))","v":202.54000000000002},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$57,$W64))+B64","v":593.09999999999991},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",D$57,$W64))+C64","v":983.08999999999992},1375.1699999999998,1718.4199999999998,1908.4199999999998,2110.96,2323.06,2563.4299999999998,2807.1899999999996,3066.8399999999997,3324.6899999999996,3611.2699999999995,3894.6799999999994,4180.28,4485.5499999999993,4792.5499999999993,5083.7599999999993,5349.48,5641.5099999999993,5939.0499999999993,{"$f":"60+$B$43*30","v":90}]
[{"$f":"RawResultsScenario!B30","v":"BM Rent"},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",B$57,$W65))","v":118.56},{"$f":"INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$57,$W65))+B65","v":273.60000000000002},424.08000000000004,571.92000000000007,685.92000000000007,799.92000000000007,918.48,1039.68,1173.8400000000001,1312.3400000000001,1450.8200000000002,1594.0700000000002,1756.0500000000002,1906.8000000000002,2055.5500000000002,2211.3000000000002,2364.8000000000002,2507.5500000000002,2635.3,2773.05,2910.8,{"$f":"61+$B$43*30","v":91}]
[{"$f":"RawResultsScenario!B31","v":"PRS"},78.051999999999978,193.04000000000002,298.37600000000003,403.09600000000006,481.94600000000008,558.89600000000007,636.94800000000009,714.71800000000007,798.5680000000001,873.91200000000015,955.84600000000012,1034.92,1112.172,1190.5620000000001,1265.5320000000002,1341.5380000000002,1413.9900000000002,1475.6580000000001,1528.8020000000001,1583.902,1636.798,{"$f":"62+$B$43*30","v":92}]
[{"$f":"RawResultsScenario!B32","v":"Buyers"},94.847999999999999,238.26,377.45399999999995,506.81399999999996,603.71399999999994,697.7639999999999,792.61199999999985,886.54199999999992,987.16199999999992,1083.558,1180.4939999999999,1273.32,1370.5079999999998,1460.9579999999999,1546.6379999999999,1632.6119999999999,1713.6599999999999,1789.0319999999999,1853.4179999999999,1919.538,1982.3520000000001,{"$f":"63+$B$43*30","v":93}]
["Constrained",{"$f":"B63","v":2018},{"$f":"C63","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"RawResultsScenario!B59","v":"Social Rent"},{"$f":"SUM(ResultsSummary!B$68:B$71)*ResultsAreaCumulative!B64/SUM(ResultsSummary!B$73:B$76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,(SUM(ResultsSummary!C$68:C$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$57,$W64))/SUM(ResultsSummary!C$73:C$76)),0)+B69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,(SUM(ResultsSummary!D$68:D$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",D$57,$W64))/SUM(ResultsSummary!D$73:D$76)),0)+C69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,(SUM(ResultsSummary!E$68:E$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",E$57,$W64))/SUM(ResultsSummary!E$73:E$76)),0)+D69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,(SUM(ResultsSummary!F$68:F$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",F$57,$W64))/SUM(ResultsSummary!F$73:F$76)),0)+E69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,(SUM(ResultsSummary!G$68:G$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",G$57,$W64))/SUM(ResultsSummary!G$73:G$76)),0)+F69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,(SUM(ResultsSummary!H$68:H$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",H$57,$W64))/SUM(ResultsSummary!H$73:H$76)),0)+G69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,(SUM(ResultsSummary!I$68:I$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",I$57,$W64))/SUM(ResultsSummary!I$73:I$76)),0)+H69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,(SUM(ResultsSummary!J$68:J$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",J$57,$W64))/SUM(ResultsSummary!J$73:J$76)),0)+I69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,(SUM(ResultsSummary!K$68:K$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",K$57,$W64))/SUM(ResultsSummary!K$73:K$76)),0)+J69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,(SUM(ResultsSummary!L$68:L$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",L$57,$W64))/SUM(ResultsSummary!L$73:L$76)),0)+K69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,(SUM(ResultsSummary!M$68:M$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",M$57,$W64))/SUM(ResultsSummary!M$73:M$76)),0)+L69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,(SUM(ResultsSummary!N$68:N$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",N$57,$W64))/SUM(ResultsSummary!N$73:N$76)),0)+M69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,(SUM(ResultsSummary!O$68:O$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",O$57,$W64))/SUM(ResultsSummary!O$73:O$76)),0)+N69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,(SUM(ResultsSummary!P$68:P$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",P$57,$W64))/SUM(ResultsSummary!P$73:P$76)),0)+O69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,(SUM(ResultsSummary!Q$68:Q$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",Q$57,$W64))/SUM(ResultsSummary!Q$73:Q$76)),0)+P69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,(SUM(ResultsSummary!R$68:R$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",R$57,$W64))/SUM(ResultsSummary!R$73:R$76)),0)+Q69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,(SUM(ResultsSummary!S$68:S$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",S$57,$W64))/SUM(ResultsSummary!S$73:S$76)),0)+R69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,(SUM(ResultsSummary!T$68:T$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",T$57,$W64))/SUM(ResultsSummary!T$73:T$76)),0)+S69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,(SUM(ResultsSummary!U$68:U$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",U$57,$W64))/SUM(ResultsSummary!U$73:U$76)),0)+T69","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!V$73:V$76)<>0,(SUM(ResultsSummary!V$68:V$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",V$57,$W64))/SUM(ResultsSummary!V$73:V$76)),0)+U69","v":{"$error":"#DIV/0!"}}]
[{"$f":"RawResultsScenario!B60","v":"BM Rent"},{"$f":"SUM(ResultsSummary!B$68:B$71)*ResultsAreaCumulative!B65/SUM(ResultsSummary!B$73:B$76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,(SUM(ResultsSummary!C$68:C$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$57,$W65))/SUM(ResultsSummary!C$73:C$76)),0)+B70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,(SUM(ResultsSummary!D$68:D$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",D$57,$W65))/SUM(ResultsSummary!D$73:D$76)),0)+C70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,(SUM(ResultsSummary!E$68:E$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",E$57,$W65))/SUM(ResultsSummary!E$73:E$76)),0)+D70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,(SUM(ResultsSummary!F$68:F$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",F$57,$W65))/SUM(ResultsSummary!F$73:F$76)),0)+E70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,(SUM(ResultsSummary!G$68:G$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",G$57,$W65))/SUM(ResultsSummary!G$73:G$76)),0)+F70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,(SUM(ResultsSummary!H$68:H$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",H$57,$W65))/SUM(ResultsSummary!H$73:H$76)),0)+G70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,(SUM(ResultsSummary!I$68:I$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",I$57,$W65))/SUM(ResultsSummary!I$73:I$76)),0)+H70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,(SUM(ResultsSummary!J$68:J$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",J$57,$W65))/SUM(ResultsSummary!J$73:J$76)),0)+I70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,(SUM(ResultsSummary!K$68:K$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",K$57,$W65))/SUM(ResultsSummary!K$73:K$76)),0)+J70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,(SUM(ResultsSummary!L$68:L$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",L$57,$W65))/SUM(ResultsSummary!L$73:L$76)),0)+K70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,(SUM(ResultsSummary!M$68:M$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",M$57,$W65))/SUM(ResultsSummary!M$73:M$76)),0)+L70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,(SUM(ResultsSummary!N$68:N$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",N$57,$W65))/SUM(ResultsSummary!N$73:N$76)),0)+M70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,(SUM(ResultsSummary!O$68:O$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",O$57,$W65))/SUM(ResultsSummary!O$73:O$76)),0)+N70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,(SUM(ResultsSummary!P$68:P$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",P$57,$W65))/SUM(ResultsSummary!P$73:P$76)),0)+O70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,(SUM(ResultsSummary!Q$68:Q$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",Q$57,$W65))/SUM(ResultsSummary!Q$73:Q$76)),0)+P70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,(SUM(ResultsSummary!R$68:R$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",R$57,$W65))/SUM(ResultsSummary!R$73:R$76)),0)+Q70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,(SUM(ResultsSummary!S$68:S$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",S$57,$W65))/SUM(ResultsSummary!S$73:S$76)),0)+R70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,(SUM(ResultsSummary!T$68:T$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",T$57,$W65))/SUM(ResultsSummary!T$73:T$76)),0)+S70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,(SUM(ResultsSummary!U$68:U$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",U$57,$W65))/SUM(ResultsSummary!U$73:U$76)),0)+T70","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!V$73:V$76)<>0,(SUM(ResultsSummary!V$68:V$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",V$57,$W65))/SUM(ResultsSummary!V$73:V$76)),0)+U70","v":{"$error":"#DIV/0!"}}]
[{"$f":"RawResultsScenario!B61","v":"PRS"},{"$f":"SUM(ResultsSummary!B$68:B$71)*ResultsAreaCumulative!B66/SUM(ResultsSummary!B$73:B$76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,(SUM(ResultsSummary!C$68:C$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$57,$W66))/SUM(ResultsSummary!C$73:C$76)),0)+B71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,(SUM(ResultsSummary!D$68:D$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",D$57,$W66))/SUM(ResultsSummary!D$73:D$76)),0)+C71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,(SUM(ResultsSummary!E$68:E$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",E$57,$W66))/SUM(ResultsSummary!E$73:E$76)),0)+D71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,(SUM(ResultsSummary!F$68:F$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",F$57,$W66))/SUM(ResultsSummary!F$73:F$76)),0)+E71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,(SUM(ResultsSummary!G$68:G$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",G$57,$W66))/SUM(ResultsSummary!G$73:G$76)),0)+F71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,(SUM(ResultsSummary!H$68:H$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",H$57,$W66))/SUM(ResultsSummary!H$73:H$76)),0)+G71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,(SUM(ResultsSummary!I$68:I$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",I$57,$W66))/SUM(ResultsSummary!I$73:I$76)),0)+H71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,(SUM(ResultsSummary!J$68:J$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",J$57,$W66))/SUM(ResultsSummary!J$73:J$76)),0)+I71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,(SUM(ResultsSummary!K$68:K$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",K$57,$W66))/SUM(ResultsSummary!K$73:K$76)),0)+J71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,(SUM(ResultsSummary!L$68:L$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",L$57,$W66))/SUM(ResultsSummary!L$73:L$76)),0)+K71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,(SUM(ResultsSummary!M$68:M$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",M$57,$W66))/SUM(ResultsSummary!M$73:M$76)),0)+L71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,(SUM(ResultsSummary!N$68:N$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",N$57,$W66))/SUM(ResultsSummary!N$73:N$76)),0)+M71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,(SUM(ResultsSummary!O$68:O$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",O$57,$W66))/SUM(ResultsSummary!O$73:O$76)),0)+N71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,(SUM(ResultsSummary!P$68:P$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",P$57,$W66))/SUM(ResultsSummary!P$73:P$76)),0)+O71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,(SUM(ResultsSummary!Q$68:Q$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",Q$57,$W66))/SUM(ResultsSummary!Q$73:Q$76)),0)+P71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,(SUM(ResultsSummary!R$68:R$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",R$57,$W66))/SUM(ResultsSummary!R$73:R$76)),0)+Q71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,(SUM(ResultsSummary!S$68:S$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",S$57,$W66))/SUM(ResultsSummary!S$73:S$76)),0)+R71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,(SUM(ResultsSummary!T$68:T$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",T$57,$W66))/SUM(ResultsSummary!T$73:T$76)),0)+S71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,(SUM(ResultsSummary!U$68:U$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",U$57,$W66))/SUM(ResultsSummary!U$73:U$76)),0)+T71","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!V$73:V$76)<>0,(SUM(ResultsSummary!V$68:V$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",V$57,$W66))/SUM(ResultsSummary!V$73:V$76)),0)+U71","v":{"$error":"#DIV/0!"}}]
[{"$f":"RawResultsScenario!B62","v":"Buyers"},{"$f":"SUM(ResultsSummary!B$68:B$71)*ResultsAreaCumulative!B67/SUM(ResultsSummary!B$73:B$76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!C$73:C$76)<>0,(SUM(ResultsSummary!C$68:C$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",C$57,$W67))/SUM(ResultsSummary!C$73:C$76)),0)+B72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!D$73:D$76)<>0,(SUM(ResultsSummary!D$68:D$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",D$57,$W67))/SUM(ResultsSummary!D$73:D$76)),0)+C72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!E$73:E$76)<>0,(SUM(ResultsSummary!E$68:E$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",E$57,$W67))/SUM(ResultsSummary!E$73:E$76)),0)+D72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!F$73:F$76)<>0,(SUM(ResultsSummary!F$68:F$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",F$57,$W67))/SUM(ResultsSummary!F$73:F$76)),0)+E72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!G$73:G$76)<>0,(SUM(ResultsSummary!G$68:G$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",G$57,$W67))/SUM(ResultsSummary!G$73:G$76)),0)+F72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!H$73:H$76)<>0,(SUM(ResultsSummary!H$68:H$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",H$57,$W67))/SUM(ResultsSummary!H$73:H$76)),0)+G72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!I$73:I$76)<>0,(SUM(ResultsSummary!I$68:I$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",I$57,$W67))/SUM(ResultsSummary!I$73:I$76)),0)+H72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!J$73:J$76)<>0,(SUM(ResultsSummary!J$68:J$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",J$57,$W67))/SUM(ResultsSummary!J$73:J$76)),0)+I72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!K$73:K$76)<>0,(SUM(ResultsSummary!K$68:K$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",K$57,$W67))/SUM(ResultsSummary!K$73:K$76)),0)+J72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!L$73:L$76)<>0,(SUM(ResultsSummary!L$68:L$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",L$57,$W67))/SUM(ResultsSummary!L$73:L$76)),0)+K72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!M$73:M$76)<>0,(SUM(ResultsSummary!M$68:M$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",M$57,$W67))/SUM(ResultsSummary!M$73:M$76)),0)+L72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!N$73:N$76)<>0,(SUM(ResultsSummary!N$68:N$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",N$57,$W67))/SUM(ResultsSummary!N$73:N$76)),0)+M72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!O$73:O$76)<>0,(SUM(ResultsSummary!O$68:O$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",O$57,$W67))/SUM(ResultsSummary!O$73:O$76)),0)+N72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!P$73:P$76)<>0,(SUM(ResultsSummary!P$68:P$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",P$57,$W67))/SUM(ResultsSummary!P$73:P$76)),0)+O72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!Q$73:Q$76)<>0,(SUM(ResultsSummary!Q$68:Q$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",Q$57,$W67))/SUM(ResultsSummary!Q$73:Q$76)),0)+P72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!R$73:R$76)<>0,(SUM(ResultsSummary!R$68:R$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",R$57,$W67))/SUM(ResultsSummary!R$73:R$76)),0)+Q72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!S$73:S$76)<>0,(SUM(ResultsSummary!S$68:S$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",S$57,$W67))/SUM(ResultsSummary!S$73:S$76)),0)+R72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!T$73:T$76)<>0,(SUM(ResultsSummary!T$68:T$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",T$57,$W67))/SUM(ResultsSummary!T$73:T$76)),0)+S72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!U$73:U$76)<>0,(SUM(ResultsSummary!U$68:U$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",U$57,$W67))/SUM(ResultsSummary!U$73:U$76)),0)+T72","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(ResultsSummary!V$73:V$76)<>0,(SUM(ResultsSummary!V$68:V$71)*INDIRECT(CONCATENATE(\"RawResultsScenario!\",V$57,$W67))/SUM(ResultsSummary!V$73:V$76)),0)+U72","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"B42","v":"2-Aberdeen City Council-Aberdeen HMA"}]
[null,{"$f":"C42","v":"Blank"}]
[null,{"$f":"D42","v":"Blank"}]
[null,{"$f":"E42","v":"Blank"}]
[null,{"$f":"F42","v":"Blank"}]
[null,{"$f":"G42","v":"Blank"}]
[null,{"$f":"H42","v":"Blank"}]
[null,{"$f":"I42","v":"Blank"}]
[null,{"$f":"J42","v":"Blank"}]
[null,{"$f":"K42","v":"Blank"}]
[null,{"$f":"L42","v":"Blank"}]
[null,{"$f":"M42","v":"Blank"}]
[null,{"$f":"N42","v":"Blank"}]
[null,{"$f":"O42","v":"Blank"}]
[null,{"$f":"P42","v":"Blank"}]
[null,{"$f":"Q42","v":"Blank"}]
[null,{"$f":"R42","v":"Blank"}]
[null,{"$f":"S42","v":"Blank"}]
[null,{"$f":"T42","v":"Blank"}]
[null,{"$f":"U42","v":"Blank"}]
[null,{"$f":"W42","v":"Blank"}]

{"sheet":"ResultsSummaryCumulative","index":11,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[[17,3,17,4]]}
["RESULTS - New build needed, cumulative, whole area, by year, by tenure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Input Start Year",null,2018]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A56","v":"ScenarioAll"}]
[null,{"$f":"A61","v":"Summed"}]
[null,{"$f":"A66","v":"Constrained"}]
[null,3]
["Displayed",{"$f":"B51","v":2018},{"$f":"C51","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"A52","v":"Social Rent"},{"$f":"IF($B$43=1,B57,IF($B$43=2,B62,B67))","v":418.05000000000007},808.61,1172.0580966999235,1547.9783225806448,1864.6239261025028,2111.0275467900983,2382.2205712245627,2591.8499818989635,2829.2534469639322,3067.1445901639345,3317.8376620825143,3571.6473977286601,3853.417376226329,4125.7582824713563,4399.4792662116042,4692.0649692380493,4986.1509677419353,5266.520683187643,5524.3585206098251,5805.0293800123382,6064.5483405305367]
[{"$f":"A53","v":"BM Rent"},{"$f":"IF($B$43=1,B58,IF($B$43=2,B63,B68))","v":178.32},333.35999999999996,488.90376055257099,638.17421700879743,759.14860548271747,849.09536727711816,937.27394501963579,1054.437689649498,1183.6536295845381,1312.9275296777842,1449.155803536346,1589.8744217853218,1736.8711590234998,1885.2664525109758,2039.7914424814301,2193.9038106956937,2345.9838387096775,2489.4833624713569,2619.323229813665,2756.8443669031462,2880.0915268352865]
["PRS",{"$f":"IF($B$43=1,B59,IF($B$43=2,B64,B69))","v":135.22600000000003},250.21400000000006,368.28303914044517,479.00205043988268,562.73237377830753,625.12297202656487,685.62999714387729,765.64281125555385,852.21617409831094,936.59345732052043,1022.8101265225934,1101.2387593112715,1189.8839993155375,1273.4606360424032,1347.3137723348727,1428.901097964979,1506.9588387096778,1576.1566271747436,1634.8717086391873,1694.6361775138805,1770.3963830968537]
["Buyers",{"$f":"IF($B$43=1,B60,IF($B$43=2,B65,B70))","v":169.40399999999997},312.81599999999997,460.75510360706056,598.84540997067427,710.49509463647178,786.75411390621855,860.87548661192432,959.06951719598487,1064.8767493532187,1167.3344228377616,1271.1964078585461,1371.2394211747464,1476.8274654346335,1575.5146289752647,1668.4155189720939,1763.1301221012777,1852.9063548387096,1930.839327166256,1995.4465409373231,2068.4900755706349,2160.9637495373222]
[]
[]
["Core",{"$f":"F18","v":2018},{"$f":"B51+1","v":2019},{"$f":"C51+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"RawResultsCore!B29","v":"Social Rent"},{"$f":"OFFSET(RawResultsCore!$D$59,0,B$51-Map!$T$13)","v":418.05000000000007},{"$f":"OFFSET(RawResultsCore!$D$59,0,C$51-Map!$T$13)+B52","v":808.61},{"$f":"OFFSET(RawResultsCore!$D$59,0,D$51-Map!$T$13)+C52","v":1198.5999999999999},{"$f":"OFFSET(RawResultsCore!$D$59,0,E$51-Map!$T$13)+D52","v":1590.6799999999998},{"$f":"OFFSET(RawResultsCore!$D$59,0,F$51-Map!$T$13)+E52","v":1933.9299999999998},{"$f":"OFFSET(RawResultsCore!$D$59,0,G$51-Map!$T$13)+F52","v":2123.9299999999998},{"$f":"OFFSET(RawResultsCore!$D$59,0,H$51-Map!$T$13)+G52","v":2326.4699999999998},{"$f":"OFFSET(RawResultsCore!$D$59,0,I$51-Map!$T$13)+H52","v":2538.5699999999997},{"$f":"OFFSET(RawResultsCore!$D$59,0,J$51-Map!$T$13)+I52","v":2778.9399999999996},{"$f":"OFFSET(RawResultsCore!$D$59,0,K$51-Map!$T$13)+J52","v":3022.7},{"$f":"OFFSET(RawResultsCore!$D$59,0,L$51-Map!$T$13)+K52","v":3282.35},{"$f":"OFFSET(RawResultsCore!$D$59,0,M$51-Map!$T$13)+L52","v":3540.2},{"$f":"OFFSET(RawResultsCore!$D$59,0,N$51-Map!$T$13)+M52","v":3826.7799999999997},{"$f":"OFFSET(RawResultsCore!$D$59,0,O$51-Map!$T$13)+N52","v":4110.1899999999996},{"$f":"OFFSET(RawResultsCore!$D$59,0,P$51-Map!$T$13)+O52","v":4395.79},{"$f":"OFFSET(RawResultsCore!$D$59,0,Q$51-Map!$T$13)+P52","v":4701.0599999999995},{"$f":"OFFSET(RawResultsCore!$D$59,0,R$51-Map!$T$13)+Q52","v":5008.0599999999995},{"$f":"OFFSET(RawResultsCore!$D$59,0,S$51-Map!$T$13)+R52","v":5299.2699999999995},{"$f":"OFFSET(RawResultsCore!$D$59,0,T$51-Map!$T$13)+S52","v":5564.99},{"$f":"OFFSET(RawResultsCore!$D$59,0,U$51-Map!$T$13)+T52","v":5857.0199999999995},{"$f":"OFFSET(RawResultsCore!$D$59,0,V$51-Map!$T$13)+U52","v":6154.5599999999995}]
[{"$f":"RawResultsCore!B30","v":"BM Rent"},{"$f":"OFFSET(RawResultsCore!$D$59,1,B$51-Map!$T$13)","v":178.32},{"$f":"OFFSET(RawResultsCore!$D$59,1,C$51-Map!$T$13)+B53","v":333.36},{"$f":"OFFSET(RawResultsCore!$D$59,1,D$51-Map!$T$13)+C53","v":483.84000000000003},{"$f":"OFFSET(RawResultsCore!$D$59,1,E$51-Map!$T$13)+D53","v":631.68000000000006},{"$f":"OFFSET(RawResultsCore!$D$59,1,F$51-Map!$T$13)+E53","v":745.68000000000006},{"$f":"OFFSET(RawResultsCore!$D$59,1,G$51-Map!$T$13)+F53","v":859.68000000000006},{"$f":"OFFSET(RawResultsCore!$D$59,1,H$51-Map!$T$13)+G53","v":978.24},{"$f":"OFFSET(RawResultsCore!$D$59,1,I$51-Map!$T$13)+H53","v":1099.44},{"$f":"OFFSET(RawResultsCore!$D$59,1,J$51-Map!$T$13)+I53","v":1233.6000000000001},{"$f":"OFFSET(RawResultsCore!$D$59,1,K$51-Map!$T$13)+J53","v":1372.1000000000001},{"$f":"OFFSET(RawResultsCore!$D$59,1,L$51-Map!$T$13)+K53","v":1510.5800000000002},{"$f":"OFFSET(RawResultsCore!$D$59,1,M$51-Map!$T$13)+L53","v":1653.8300000000002},{"$f":"OFFSET(RawResultsCore!$D$59,1,N$51-Map!$T$13)+M53","v":1815.8100000000002},{"$f":"OFFSET(RawResultsCore!$D$59,1,O$51-Map!$T$13)+N53","v":1966.5600000000002},{"$f":"OFFSET(RawResultsCore!$D$59,1,P$51-Map!$T$13)+O53","v":2115.3100000000004},{"$f":"OFFSET(RawResultsCore!$D$59,1,Q$51-Map!$T$13)+P53","v":2271.0600000000004},{"$f":"OFFSET(RawResultsCore!$D$59,1,R$51-Map!$T$13)+Q53","v":2424.5600000000004},{"$f":"OFFSET(RawResultsCore!$D$59,1,S$51-Map!$T$13)+R53","v":2567.3100000000004},{"$f":"OFFSET(RawResultsCore!$D$59,1,T$51-Map!$T$13)+S53","v":2695.0600000000004},{"$f":"OFFSET(RawResultsCore!$D$59,1,U$51-Map!$T$13)+T53","v":2832.8100000000004},{"$f":"OFFSET(RawResultsCore!$D$59,1,V$51-Map!$T$13)+U53","v":2970.5600000000004}]
[{"$f":"RawResultsCore!B31","v":"PRS"},{"$f":"OFFSET(RawResultsCore!$D$59,2,B$51-Map!$T$13)","v":135.22600000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,C$51-Map!$T$13)+B54","v":250.21400000000006},{"$f":"OFFSET(RawResultsCore!$D$59,2,D$51-Map!$T$13)+C54","v":355.55000000000007},{"$f":"OFFSET(RawResultsCore!$D$59,2,E$51-Map!$T$13)+D54","v":460.2700000000001},{"$f":"OFFSET(RawResultsCore!$D$59,2,F$51-Map!$T$13)+E54","v":539.12000000000012},{"$f":"OFFSET(RawResultsCore!$D$59,2,G$51-Map!$T$13)+F54","v":616.07000000000016},{"$f":"OFFSET(RawResultsCore!$D$59,2,H$51-Map!$T$13)+G54","v":694.12200000000018},{"$f":"OFFSET(RawResultsCore!$D$59,2,I$51-Map!$T$13)+H54","v":771.89200000000017},{"$f":"OFFSET(RawResultsCore!$D$59,2,J$51-Map!$T$13)+I54","v":855.74200000000019},{"$f":"OFFSET(RawResultsCore!$D$59,2,K$51-Map!$T$13)+J54","v":931.08600000000024},{"$f":"OFFSET(RawResultsCore!$D$59,2,L$51-Map!$T$13)+K54","v":1013.0200000000002},{"$f":"OFFSET(RawResultsCore!$D$59,2,M$51-Map!$T$13)+L54","v":1092.0940000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,N$51-Map!$T$13)+M54","v":1169.3460000000002},{"$f":"OFFSET(RawResultsCore!$D$59,2,O$51-Map!$T$13)+N54","v":1247.7360000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,P$51-Map!$T$13)+O54","v":1322.7060000000004},{"$f":"OFFSET(RawResultsCore!$D$59,2,Q$51-Map!$T$13)+P54","v":1398.7120000000004},{"$f":"OFFSET(RawResultsCore!$D$59,2,R$51-Map!$T$13)+Q54","v":1471.1640000000004},{"$f":"OFFSET(RawResultsCore!$D$59,2,S$51-Map!$T$13)+R54","v":1532.8320000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,T$51-Map!$T$13)+S54","v":1585.9760000000003},{"$f":"OFFSET(RawResultsCore!$D$59,2,U$51-Map!$T$13)+T54","v":1641.0760000000002},{"$f":"OFFSET(RawResultsCore!$D$59,2,V$51-Map!$T$13)+U54","v":1693.9720000000002}]
[{"$f":"RawResultsCore!B32","v":"Buyers"},{"$f":"OFFSET(RawResultsCore!$D$59,3,B$51-Map!$T$13)","v":169.40399999999997},{"$f":"OFFSET(RawResultsCore!$D$59,3,C$51-Map!$T$13)+B55","v":312.81599999999997},{"$f":"OFFSET(RawResultsCore!$D$59,3,D$51-Map!$T$13)+C55","v":452.01},{"$f":"OFFSET(RawResultsCore!$D$59,3,E$51-Map!$T$13)+D55","v":581.37},{"$f":"OFFSET(RawResultsCore!$D$59,3,F$51-Map!$T$13)+E55","v":678.27},{"$f":"OFFSET(RawResultsCore!$D$59,3,G$51-Map!$T$13)+F55","v":772.31999999999994},{"$f":"OFFSET(RawResultsCore!$D$59,3,H$51-Map!$T$13)+G55","v":867.16799999999989},{"$f":"OFFSET(RawResultsCore!$D$59,3,I$51-Map!$T$13)+H55","v":961.09799999999996},{"$f":"OFFSET(RawResultsCore!$D$59,3,J$51-Map!$T$13)+I55","v":1061.7179999999998},{"$f":"OFFSET(RawResultsCore!$D$59,3,K$51-Map!$T$13)+J55","v":1158.1139999999998},{"$f":"OFFSET(RawResultsCore!$D$59,3,L$51-Map!$T$13)+K55","v":1255.0499999999997},{"$f":"OFFSET(RawResultsCore!$D$59,3,M$51-Map!$T$13)+L55","v":1347.8759999999997},{"$f":"OFFSET(RawResultsCore!$D$59,3,N$51-Map!$T$13)+M55","v":1445.0639999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,O$51-Map!$T$13)+N55","v":1535.5139999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,P$51-Map!$T$13)+O55","v":1621.194},{"$f":"OFFSET(RawResultsCore!$D$59,3,Q$51-Map!$T$13)+P55","v":1707.1679999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,R$51-Map!$T$13)+Q55","v":1788.2159999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,S$51-Map!$T$13)+R55","v":1863.588},{"$f":"OFFSET(RawResultsCore!$D$59,3,T$51-Map!$T$13)+S55","v":1927.9739999999999},{"$f":"OFFSET(RawResultsCore!$D$59,3,U$51-Map!$T$13)+T55","v":1994.0940000000001},{"$f":"OFFSET(RawResultsCore!$D$59,3,V$51-Map!$T$13)+U55","v":2056.9079999999999}]
["ScenarioAll",{"$f":"B51","v":2018},{"$f":"C51","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"RawResultsScenario!B29","v":"Social Rent"},{"$f":"OFFSET(RawResultsScenario!$D$29,0,B$56-Map!$T$13)","v":418.05000000000007},{"$f":"OFFSET(RawResultsScenario!$D$29,0,C$56-Map!$T$13)+B57","v":808.61},{"$f":"OFFSET(RawResultsScenario!$D$29,0,D$56-Map!$T$13)+C57","v":1198.5999999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,0,E$56-Map!$T$13)+D57","v":1590.6799999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,0,F$56-Map!$T$13)+E57","v":1933.9299999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,0,G$56-Map!$T$13)+F57","v":2123.9299999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,0,H$56-Map!$T$13)+G57","v":2326.4699999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,0,I$56-Map!$T$13)+H57","v":2538.5699999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,0,J$56-Map!$T$13)+I57","v":2778.9399999999996},{"$f":"OFFSET(RawResultsScenario!$D$29,0,K$56-Map!$T$13)+J57","v":3022.7},{"$f":"OFFSET(RawResultsScenario!$D$29,0,L$56-Map!$T$13)+K57","v":3282.35},{"$f":"OFFSET(RawResultsScenario!$D$29,0,M$56-Map!$T$13)+L57","v":3540.2},{"$f":"OFFSET(RawResultsScenario!$D$29,0,N$56-Map!$T$13)+M57","v":3826.7799999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,0,O$56-Map!$T$13)+N57","v":4110.1899999999996},{"$f":"OFFSET(RawResultsScenario!$D$29,0,P$56-Map!$T$13)+O57","v":4395.79},{"$f":"OFFSET(RawResultsScenario!$D$29,0,Q$56-Map!$T$13)+P57","v":4701.0599999999995},{"$f":"OFFSET(RawResultsScenario!$D$29,0,R$56-Map!$T$13)+Q57","v":5008.0599999999995},{"$f":"OFFSET(RawResultsScenario!$D$29,0,S$56-Map!$T$13)+R57","v":5299.2699999999995},{"$f":"OFFSET(RawResultsScenario!$D$29,0,T$56-Map!$T$13)+S57","v":5564.99},{"$f":"OFFSET(RawResultsScenario!$D$29,0,U$56-Map!$T$13)+T57","v":5857.0199999999995},{"$f":"OFFSET(RawResultsScenario!$D$29,0,V$56-Map!$T$13)+U57","v":6154.5599999999995}]
[{"$f":"RawResultsScenario!B30","v":"BM Rent"},{"$f":"OFFSET(RawResultsScenario!$D$29,1,B$56-Map!$T$13)","v":178.32},{"$f":"OFFSET(RawResultsScenario!$D$29,1,C$56-Map!$T$13)+B58","v":333.36},{"$f":"OFFSET(RawResultsScenario!$D$29,1,D$56-Map!$T$13)+C58","v":483.84000000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,1,E$56-Map!$T$13)+D58","v":631.68000000000006},{"$f":"OFFSET(RawResultsScenario!$D$29,1,F$56-Map!$T$13)+E58","v":745.68000000000006},{"$f":"OFFSET(RawResultsScenario!$D$29,1,G$56-Map!$T$13)+F58","v":859.68000000000006},{"$f":"OFFSET(RawResultsScenario!$D$29,1,H$56-Map!$T$13)+G58","v":978.24},{"$f":"OFFSET(RawResultsScenario!$D$29,1,I$56-Map!$T$13)+H58","v":1099.44},{"$f":"OFFSET(RawResultsScenario!$D$29,1,J$56-Map!$T$13)+I58","v":1233.6000000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,1,K$56-Map!$T$13)+J58","v":1372.1000000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,1,L$56-Map!$T$13)+K58","v":1510.5800000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,1,M$56-Map!$T$13)+L58","v":1653.8300000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,1,N$56-Map!$T$13)+M58","v":1815.8100000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,1,O$56-Map!$T$13)+N58","v":1966.5600000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,1,P$56-Map!$T$13)+O58","v":2115.3100000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,1,Q$56-Map!$T$13)+P58","v":2271.0600000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,1,R$56-Map!$T$13)+Q58","v":2424.5600000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,1,S$56-Map!$T$13)+R58","v":2567.3100000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,1,T$56-Map!$T$13)+S58","v":2695.0600000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,1,U$56-Map!$T$13)+T58","v":2832.8100000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,1,V$56-Map!$T$13)+U58","v":2970.5600000000004}]
[{"$f":"RawResultsScenario!B31","v":"PRS"},{"$f":"OFFSET(RawResultsScenario!$D$29,2,B$56-Map!$T$13)","v":135.22600000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,C$56-Map!$T$13)+B59","v":250.21400000000006},{"$f":"OFFSET(RawResultsScenario!$D$29,2,D$56-Map!$T$13)+C59","v":355.55000000000007},{"$f":"OFFSET(RawResultsScenario!$D$29,2,E$56-Map!$T$13)+D59","v":460.2700000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,2,F$56-Map!$T$13)+E59","v":539.12000000000012},{"$f":"OFFSET(RawResultsScenario!$D$29,2,G$56-Map!$T$13)+F59","v":616.07000000000016},{"$f":"OFFSET(RawResultsScenario!$D$29,2,H$56-Map!$T$13)+G59","v":694.12200000000018},{"$f":"OFFSET(RawResultsScenario!$D$29,2,I$56-Map!$T$13)+H59","v":771.89200000000017},{"$f":"OFFSET(RawResultsScenario!$D$29,2,J$56-Map!$T$13)+I59","v":855.74200000000019},{"$f":"OFFSET(RawResultsScenario!$D$29,2,K$56-Map!$T$13)+J59","v":931.08600000000024},{"$f":"OFFSET(RawResultsScenario!$D$29,2,L$56-Map!$T$13)+K59","v":1013.0200000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,2,M$56-Map!$T$13)+L59","v":1092.0940000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,N$56-Map!$T$13)+M59","v":1169.3460000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,2,O$56-Map!$T$13)+N59","v":1247.7360000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,P$56-Map!$T$13)+O59","v":1322.7060000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,2,Q$56-Map!$T$13)+P59","v":1398.7120000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,2,R$56-Map!$T$13)+Q59","v":1471.1640000000004},{"$f":"OFFSET(RawResultsScenario!$D$29,2,S$56-Map!$T$13)+R59","v":1532.8320000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,T$56-Map!$T$13)+S59","v":1585.9760000000003},{"$f":"OFFSET(RawResultsScenario!$D$29,2,U$56-Map!$T$13)+T59","v":1641.0760000000002},{"$f":"OFFSET(RawResultsScenario!$D$29,2,V$56-Map!$T$13)+U59","v":1693.9720000000002}]
[{"$f":"RawResultsScenario!B32","v":"Buyers"},{"$f":"OFFSET(RawResultsScenario!$D$29,3,B$56-Map!$T$13)","v":169.40399999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,3,C$56-Map!$T$13)+B60","v":312.81599999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,3,D$56-Map!$T$13)+C60","v":452.01},{"$f":"OFFSET(RawResultsScenario!$D$29,3,E$56-Map!$T$13)+D60","v":581.37},{"$f":"OFFSET(RawResultsScenario!$D$29,3,F$56-Map!$T$13)+E60","v":678.27},{"$f":"OFFSET(RawResultsScenario!$D$29,3,G$56-Map!$T$13)+F60","v":772.31999999999994},{"$f":"OFFSET(RawResultsScenario!$D$29,3,H$56-Map!$T$13)+G60","v":867.16799999999989},{"$f":"OFFSET(RawResultsScenario!$D$29,3,I$56-Map!$T$13)+H60","v":961.09799999999996},{"$f":"OFFSET(RawResultsScenario!$D$29,3,J$56-Map!$T$13)+I60","v":1061.7179999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,3,K$56-Map!$T$13)+J60","v":1158.1139999999998},{"$f":"OFFSET(RawResultsScenario!$D$29,3,L$56-Map!$T$13)+K60","v":1255.0499999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,3,M$56-Map!$T$13)+L60","v":1347.8759999999997},{"$f":"OFFSET(RawResultsScenario!$D$29,3,N$56-Map!$T$13)+M60","v":1445.0639999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,O$56-Map!$T$13)+N60","v":1535.5139999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,P$56-Map!$T$13)+O60","v":1621.194},{"$f":"OFFSET(RawResultsScenario!$D$29,3,Q$56-Map!$T$13)+P60","v":1707.1679999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,R$56-Map!$T$13)+Q60","v":1788.2159999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,S$56-Map!$T$13)+R60","v":1863.588},{"$f":"OFFSET(RawResultsScenario!$D$29,3,T$56-Map!$T$13)+S60","v":1927.9739999999999},{"$f":"OFFSET(RawResultsScenario!$D$29,3,U$56-Map!$T$13)+T60","v":1994.0940000000001},{"$f":"OFFSET(RawResultsScenario!$D$29,3,V$56-Map!$T$13)+U60","v":2056.9079999999999}]
["Summed",{"$f":"B56","v":2018},{"$f":"C56","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"RawResultsScenario!B59","v":"Social Rent"},{"$f":"OFFSET(RawResultsScenario!$D$59,0,B$61-Map!$T$13)","v":418.05000000000007},{"$f":"OFFSET(RawResultsScenario!$D$59,0,C$61-Map!$T$13)+B62","v":808.61},{"$f":"C62+ResultsSummary!D73","v":1226.6600000000001},{"$f":"D62+ResultsSummary!E73","v":1617.22},{"$f":"E62+ResultsSummary!F73","v":2007.21},{"$f":"F62+ResultsSummary!G73","v":2399.29},{"$f":"G62+ResultsSummary!H73","v":2742.54},{"$f":"H62+ResultsSummary!I73","v":2932.54},{"$f":"I62+ResultsSummary!J73","v":3135.08},{"$f":"J62+ResultsSummary!K73","v":3347.18},{"$f":"K62+ResultsSummary!L73","v":3587.5499999999997},{"$f":"L62+ResultsSummary!M73","v":3831.3099999999995},{"$f":"M62+ResultsSummary!N73","v":4090.9599999999996},{"$f":"N62+ResultsSummary!O73","v":4348.8099999999995},{"$f":"O62+ResultsSummary!P73","v":4635.3899999999994},{"$f":"P62+ResultsSummary!Q73","v":4918.7999999999993},{"$f":"Q62+ResultsSummary!R73","v":5204.3999999999996},{"$f":"R62+ResultsSummary!S73","v":5509.67},{"$f":"S62+ResultsSummary!T73","v":5816.67},{"$f":"T62+ResultsSummary!U73","v":6107.88},{"$f":"U62+ResultsSummary!V73","v":6107.88}]
[{"$f":"RawResultsScenario!B60","v":"BM Rent"},{"$f":"OFFSET(RawResultsScenario!$D$59,1,B$61-Map!$T$13)","v":178.32},{"$f":"OFFSET(RawResultsScenario!$D$59,1,C$61-Map!$T$13)+B63","v":333.36},{"$f":"C63+ResultsSummary!D74","v":511.68},{"$f":"D63+ResultsSummary!E74","v":666.72},{"$f":"E63+ResultsSummary!F74","v":817.2},{"$f":"F63+ResultsSummary!G74","v":965.04000000000008},{"$f":"G63+ResultsSummary!H74","v":1079.04},{"$f":"H63+ResultsSummary!I74","v":1193.04},{"$f":"I63+ResultsSummary!J74","v":1311.6},{"$f":"J63+ResultsSummary!K74","v":1432.8},{"$f":"K63+ResultsSummary!L74","v":1566.96},{"$f":"L63+ResultsSummary!M74","v":1705.46},{"$f":"M63+ResultsSummary!N74","v":1843.94},{"$f":"N63+ResultsSummary!O74","v":1987.19},{"$f":"O63+ResultsSummary!P74","v":2149.17},{"$f":"P63+ResultsSummary!Q74","v":2299.92},{"$f":"Q63+ResultsSummary!R74","v":2448.67},{"$f":"R63+ResultsSummary!S74","v":2604.42},{"$f":"S63+ResultsSummary!T74","v":2757.92},{"$f":"T63+ResultsSummary!U74","v":2900.67},{"$f":"U63+ResultsSummary!V74","v":2900.67}]
[{"$f":"RawResultsScenario!B61","v":"PRS"},{"$f":"OFFSET(RawResultsScenario!$D$59,2,B$61-Map!$T$13)","v":135.22600000000003},{"$f":"OFFSET(RawResultsScenario!$D$59,2,C$61-Map!$T$13)+B64","v":250.21400000000006},{"$f":"C64+ResultsSummary!D75","v":385.44000000000005},{"$f":"D64+ResultsSummary!E75","v":500.42800000000011},{"$f":"E64+ResultsSummary!F75","v":605.76400000000012},{"$f":"F64+ResultsSummary!G75","v":710.48400000000015},{"$f":"G64+ResultsSummary!H75","v":789.33400000000017},{"$f":"H64+ResultsSummary!I75","v":866.28400000000022},{"$f":"I64+ResultsSummary!J75","v":944.33600000000024},{"$f":"J64+ResultsSummary!K75","v":1022.1060000000002},{"$f":"K64+ResultsSummary!L75","v":1105.9560000000001},{"$f":"L64+ResultsSummary!M75","v":1181.3000000000002},{"$f":"M64+ResultsSummary!N75","v":1263.2340000000002},{"$f":"N64+ResultsSummary!O75","v":1342.3080000000002},{"$f":"O64+ResultsSummary!P75","v":1419.5600000000002},{"$f":"P64+ResultsSummary!Q75","v":1497.9500000000003},{"$f":"Q64+ResultsSummary!R75","v":1572.9200000000003},{"$f":"R64+ResultsSummary!S75","v":1648.9260000000004},{"$f":"S64+ResultsSummary!T75","v":1721.3780000000004},{"$f":"T64+ResultsSummary!U75","v":1783.0460000000003},{"$f":"U64+ResultsSummary!V75","v":1783.0460000000003}]
[{"$f":"RawResultsScenario!B62","v":"Buyers"},{"$f":"OFFSET(RawResultsScenario!$D$59,3,B$61-Map!$T$13)","v":169.40399999999997},{"$f":"OFFSET(RawResultsScenario!$D$59,3,C$61-Map!$T$13)+B65","v":312.81599999999997},{"$f":"C65+ResultsSummary!D76","v":482.21999999999991},{"$f":"D65+ResultsSummary!E76","v":625.63199999999995},{"$f":"E65+ResultsSummary!F76","v":764.82599999999991},{"$f":"F65+ResultsSummary!G76","v":894.18599999999992},{"$f":"G65+ResultsSummary!H76","v":991.0859999999999},{"$f":"H65+ResultsSummary!I76","v":1085.136},{"$f":"I65+ResultsSummary!J76","v":1179.9839999999999},{"$f":"J65+ResultsSummary!K76","v":1273.914},{"$f":"K65+ResultsSummary!L76","v":1374.5339999999999},{"$f":"L65+ResultsSummary!M76","v":1470.9299999999998},{"$f":"M65+ResultsSummary!N76","v":1567.8659999999998},{"$f":"N65+ResultsSummary!O76","v":1660.6919999999998},{"$f":"O65+ResultsSummary!P76","v":1757.8799999999997},{"$f":"P65+ResultsSummary!Q76","v":1848.3299999999997},{"$f":"Q65+ResultsSummary!R76","v":1934.0099999999998},{"$f":"R65+ResultsSummary!S76","v":2019.9839999999997},{"$f":"S65+ResultsSummary!T76","v":2101.0319999999997},{"$f":"T65+ResultsSummary!U76","v":2176.4039999999995},{"$f":"U65+ResultsSummary!V76","v":2176.4039999999995}]
["Constrained",{"$f":"B61","v":2018},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[{"$f":"A62","v":"Social Rent"},{"$f":"IF(SUM(B$62:B$65)<>0,SUM(B$57:B$60)*B62/SUM(B$62:B$65),0)","v":418.05000000000007},{"$f":"IF(SUM(C$62:C$65)<>0,SUM(C$57:C$60)*C62/SUM(C$62:C$65),0)","v":808.61},{"$f":"IF(SUM(D$62:D$65)<>0,SUM(D$57:D$60)*D62/SUM(D$62:D$65),0)","v":1172.0580966999235},1547.9783225806448,1864.6239261025028,2111.0275467900983,2382.2205712245627,2591.8499818989635,2829.2534469639322,3067.1445901639345,3317.8376620825143,3571.6473977286601,3853.417376226329,4125.7582824713563,4399.4792662116042,4692.0649692380493,4986.1509677419353,5266.520683187643,5524.3585206098251,5805.0293800123382,6064.5483405305367]
[{"$f":"A63","v":"BM Rent"},{"$f":"IF(SUM(B$62:B$65)<>0,SUM(B$57:B$60)*B63/SUM(B$62:B$65),0)","v":178.32},333.35999999999996,{"$f":"IF(SUM(D$62:D$65)<>0,SUM(D$57:D$60)*D63/SUM(D$62:D$65),0)","v":488.90376055257099},638.17421700879743,759.14860548271747,849.09536727711816,937.27394501963579,1054.437689649498,1183.6536295845381,1312.9275296777842,1449.155803536346,1589.8744217853218,1736.8711590234998,1885.2664525109758,2039.7914424814301,2193.9038106956937,2345.9838387096775,2489.4833624713569,2619.323229813665,2756.8443669031462,2880.0915268352865]
["PRS",135.22600000000003,250.21400000000006,{"$f":"IF(SUM(D$62:D$65)<>0,SUM(D$57:D$60)*D64/SUM(D$62:D$65),0)","v":368.28303914044517},479.00205043988268,562.73237377830753,625.12297202656487,685.62999714387729,765.64281125555385,852.21617409831094,936.59345732052043,1022.8101265225934,1101.2387593112715,1189.8839993155375,1273.4606360424032,1347.3137723348727,1428.901097964979,1506.9588387096778,1576.1566271747436,1634.8717086391873,1694.6361775138805,1770.3963830968537]
["Buyers",169.40399999999997,312.81599999999997,{"$f":"IF(SUM(D$62:D$65)<>0,SUM(D$57:D$60)*D65/SUM(D$62:D$65),0)","v":460.75510360706056},598.84540997067427,710.49509463647178,786.75411390621855,860.87548661192432,959.06951719598487,1064.8767493532187,1167.3344228377616,1271.1964078585461,1371.2394211747464,1476.8274654346335,1575.5146289752647,1668.4155189720939,1763.1301221012777,1852.9063548387096,1930.839327166256,1995.4465409373231,2068.4900755706349,2160.9637495373222]

{"sheet":"RawResultsCore","index":12,"n_rows":1023,"n_cols":24,"rows_kept":1023,"cut":false,"hidden":true,"merged":[]}
[null,"A","B","C","D","E","F","G","H","i","j","k","l","m","n","o","p","q","r","s","t","u","v","w"]
[]
[]
[1,null,"ScenarioAll"]
[300,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A5))","v":"Year"},2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",L$1,$A5))","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2016 Principal",0,108547,109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[305,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A7))","v":"2016 Principal Change"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A7))","v":743},646,627,616,475,475,494,505,559,554,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A7))","v":577},573,623,603,595,623,614,571,511,551,551]
[316,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A8))","v":"Exisiting 2016 Principal"},null,158,158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A9))","v":"Newly Arising 2016 Principal"},null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[319,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A10))","v":"Total 2016 Principal"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A10))","v":901},804,785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A12))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A12))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A12))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A13))","v":"Principal Social"},null,103074.4,91977.600000000006,89804,88545.600000000006,72415.199999999997,54340,56513.599999999999,57772,63949.599999999999,63377.599999999999,66008.800000000003,65551.199999999997,71271.199999999997,68983.199999999997,68068,71271.199999999997,70241.600000000006,65322.400000000001,58458.400000000001,63034.400000000001,63034.400000000001]
[325,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A14))","v":"Principal PRS"},null,107759.6,96158.399999999994,93886,92570.4,75706.8,56810,59082.400000000001,60398,66856.399999999994,66258.399999999994,69009.2,68530.8,74510.8,72118.8,71162,74510.8,73434.399999999994,68291.600000000006,61115.6,65899.600000000006,65899.600000000006]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A16))","v":"Principal Scenario"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",L$1,$A16))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[332,"Principal Mean",225015.40352787456,234016.01966898955,243376.66045574914,253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724]
[333,"Principal Median",195000,202800,210912,219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771]
[338,"Principal 25%ile",135921.28591509082,141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,297820.27519941737,309733.08620739554]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A21))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A21))","v":282.33999999999997},239.02,231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A21))","v":161.56},154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
[342,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A22))","v":"Princpal Subsidy"},null,618.66000000000008,564.98,553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A24))","v":"Rises Principal"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",L$1,$A24))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[365,"Rent Median (Principal)",173.07692307692307,180,187.20000000000002,194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578]
[366,"Rent 30th%ile (Principal)",150,156,162.24,168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137]
[367,"Annual Rent Medain",9000,9360,9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A29))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A29))","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A29))","v":259.64999999999998},257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
[378,"BM Rent",null,178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
[379,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A31))","v":"PRS"},null,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
[380,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A32))","v":"Buyers"},null,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[null,"Summed"]
[null,{"$f":"B66","v":"Year"},{"$f":"C5","v":2017},{"$f":"D5","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,{"$f":"B67","v":"2016 Principal"},{"$f":"C67+C97+C127+C157+C187+C217+C247+C277+C307+C337+C367+C397+C427+C457+C487+C517+C547+C577+C607+C637+C667+C697+C727+C757+C787+C817+C847+C877+C907+C937+C967+C997","v":0},{"$f":"D67+D97+D127+D157+D187+D217+D247+D277+D307+D337+D367+D397+D427+D457+D487+D517+D547+D577+D607+D637+D667+D697+D727+D757+D787+D817+D847+D877+D907+D937+D967+D997","v":108547},{"$f":"E67+E97+E127+E157+E187+E217+E247+E277+E307+E337+E367+E397+E427+E457+E487+E517+E547+E577+E607+E637+E667+E697+E727+E757+E787+E817+E847+E877+E907+E937+E967+E997","v":109290},109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[null,"2016 Principal Change",null,{"$f":"D68+D98+D128+D158+D188+D218+D248+D278+D308+D338+D368+D398+D428+D458+D488+D518+D548+D578+D608+D638+D668+D698+D728+D758+D788+D818+D848+D878+D908+D938+D968+D998","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[null,"Exisiting 2016 Principal",null,{"$f":"D69+D99+D129+D159+D189+D219+D249+D279+D309+D339+D369+D399+D429+D459+D489+D519+D549+D579+D609+D639+D669+D699+D729+D759+D789+D819+D849+D879+D909+D939+D969+D999","v":158},158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Newly Arising 2016 Principal",null,{"$f":"D70+D100+D130+D160+D190+D220+D250+D280+D310+D340+D370+D400+D430+D460+D490+D520+D550+D580+D610+D640+D670+D700+D730+D760+D790+D820+D850+D880+D910+D940+D970+D1000","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[null,"Total 2016 Principal",null,{"$f":"D71+D101+D131+D161+D191+D221+D251+D281+D311+D341+D371+D401+D431+D461+D491+D521+D551+D581+D611+D641+D671+D701+D731+D761+D791+D821+D851+D881+D911+D941+D971+D1001","v":901},804,785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[]
[null,"Principal Private",null,{"$f":"D73+D103+D133+D163+D193+D223+D253+D283+D313+D343+D373+D403+D433+D463+D493+D523+D553+D583+D613+D643+D673+D703+D733+D763+D793+D823+D853+D883+D913+D943+D973+D1003","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Social",null,{"$f":"D74+D104+D134+D164+D194+D224+D254+D284+D314+D344+D374+D404+D434+D464+D494+D524+D554+D584+D614+D644+D674+D704+D734+D764+D794+D824+D854+D884+D914+D944+D974+D1004","v":103074.4},91977.600000000006,89804,88545.600000000006,72415.199999999997,54340,56513.599999999999,57772,63949.599999999999,63377.599999999999,66008.800000000003,65551.199999999997,71271.199999999997,68983.199999999997,68068,71271.199999999997,70241.600000000006,65322.400000000001,58458.400000000001,63034.400000000001,63034.400000000001]
[null,"Principal PRS",null,{"$f":"D75+D105+D135+D165+D195+D225+D255+D285+D315+D345+D375+D405+D435+D465+D495+D525+D555+D585+D615+D645+D675+D705+D735+D765+D795+D825+D855+D885+D915+D945+D975+D1005","v":107759.6},96158.399999999994,93886,92570.4,75706.8,56810,59082.400000000001,60398,66856.399999999994,66258.399999999994,69009.2,68530.8,74510.8,72118.8,71162,74510.8,73434.399999999994,68291.600000000006,61115.6,65899.600000000006,65899.600000000006]
[]
[null,"Principal Scenario"]
[]
[]
[]
[]
[null,"Principal Market",null,{"$f":"D82+D112+D142+D172+D202+D232+D262+D292+D322+D352+D382+D412+D442+D472+D502+D532+D562+D592+D622+D652+D682+D712+D742+D772+D802+D832+D862+D892+D922+D952+D982+D1012","v":282.33999999999997},239.02,231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
[null,"Princpal Subsidy",null,618.66000000000008,564.98,553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[]
[]
[]
[]
[]
[null,"Social Rent",null,{"$f":"D90+D120+D150+D180+D210+D240+D270+D300+D330+D360+D390+D420+D450+D480+D510+D540+D570+D600+D630+D660+D690+D720+D750+D780+D810+D840+D870+D900+D930+D960+D990+D1020","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
[null,"BM Rent",null,{"$f":"D91+D121+D151+D181+D211+D241+D271+D301+D331+D361+D391+D421+D451+D481+D511+D541+D571+D601+D631+D661+D691+D721+D751+D781+D811+D841+D871+D901+D931+D961+D991+D1021","v":178.32},155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
[null,"PRS",null,{"$f":"D92+D122+D152+D182+D212+D242+D272+D302+D332+D362+D392+D422+D452+D482+D512+D542+D572+D602+D632+D662+D692+D722+D752+D782+D812+D842+D872+D902+D932+D962+D992+D1022","v":135.22600000000003},114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
[null,"Buyers",null,{"$f":"D93+D123+D153+D183+D213+D243+D273+D303+D333+D363+D393+D423+D453+D483+D513+D543+D573+D603+D633+D663+D693+D723+D753+D783+D813+D843+D873+D903+D933+D963+D993+D1023","v":169.40399999999997},143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A65))","v":"2-Aberdeen City Council-Aberdeen HMA"},{"$f":"Map!AA12","v":"S1"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",C$1,$A66))","v":2017},{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A66))","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2016 Principal",{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",C$1,$A67))","v":0},{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A67))","v":108547},109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[305,"2016 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A68))","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[316,"Exisiting 2016 Principal",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A69))","v":158},158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2016 Principal",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A70))","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[319,"Total 2016 Principal",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A71))","v":901},804,785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A73))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A73))","v":0},{"$f":"-INDIRECT(CONCATENATE($C$65,\"!\",E$1,$A73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A74))","v":"Principal Social"},null,{"$f":"-INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A74))","v":103074.4},91977.600000000006,89804,88545.600000000006,72415.199999999997,54340,56513.599999999999,57772,63949.599999999999,63377.599999999999,66008.800000000003,65551.199999999997,71271.199999999997,68983.199999999997,68068,71271.199999999997,70241.600000000006,65322.400000000001,58458.400000000001,63034.400000000001,63034.400000000001]
[325,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A75))","v":"Principal PRS"},null,107759.6,96158.399999999994,93886,92570.4,75706.8,56810,59082.400000000001,60398,66856.399999999994,66258.399999999994,69009.2,68530.8,74510.8,72118.8,71162,74510.8,73434.399999999994,68291.600000000006,61115.6,65899.600000000006,65899.600000000006]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A77))","v":"Principal Scenario"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[332,"Principal Mean",225015.40352787456,234016.01966898955,243376.66045574914,253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724]
[333,"Principal Median",195000,202800,210912,219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771]
[338,"Principal 25%ile",135921.28591509082,141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,297820.27519941737,309733.08620739554]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A82))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A82))","v":282.33999999999997},{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",E$1,$A82))","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
[342,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A83))","v":"Princpal Subsidy"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A83))","v":618.66000000000008},564.98,553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A85))","v":"Rises Principal"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[365,"Rent Median (Principal)",173.07692307692307,180,187.20000000000002,194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578]
[366,"Rent 30th%ile (Principal)",150,156,162.24,168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137]
[367,"Annual Rent Medain",9000,9360,9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A90))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A90))","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
[378,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A91))","v":"BM Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A91))","v":178.32},155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
[379,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A92))","v":"PRS"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A92))","v":135.22600000000003},114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
[380,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A93))","v":"Buyers"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A93))","v":169.40399999999997},143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A95))","v":"Blank"},{"$f":"Map!AA13","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",C$1,$A96))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",M$1,$A96))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A98))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A98))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A103))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A103))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A103))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A104))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A105))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A107))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",L$1,$A107))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A112))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A112))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A112))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A113))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A115))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",L$1,$A115))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A120))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A120))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A120))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A121))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A122))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A123))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A125))","v":"Blank"},{"$f":"Map!AA14","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",C$1,$A126))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",M$1,$A126))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A128))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A133))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A133))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A133))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A134))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A135))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A137))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",L$1,$A137))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A142))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A142))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A143))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A145))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",L$1,$A145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A150))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A150))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A150))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A151))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A152))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A153))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A155))","v":"Blank"},{"$f":"Map!AA15","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",C$1,$A156))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",M$1,$A156))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A158))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A158))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A163))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A163))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A163))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A164))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A165))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A167))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",L$1,$A167))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A172))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A172))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A172))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A173))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A175))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",L$1,$A175))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A180))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A180))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A180))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A181))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A182))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A183))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A185))","v":"Blank"},{"$f":"Map!AA16","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",C$1,$A186))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",M$1,$A186))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A188))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A188))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A193))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A193))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A193))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A194))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A195))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A197))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",L$1,$A197))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A202))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A202))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A202))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A203))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A205))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",L$1,$A205))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A210))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A210))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A210))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A211))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A212))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A213))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A215))","v":"Blank"},{"$f":"Map!AA17","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",C$1,$A216))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",M$1,$A216))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A218))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A218))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A223))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A223))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A223))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A224))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A225))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A227))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",L$1,$A227))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A232))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A232))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A232))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A233))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A235))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",L$1,$A235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A240))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A240))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A240))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A241))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A242))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A243))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A245))","v":"Blank"},{"$f":"Map!AA18","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",C$1,$A246))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",M$1,$A246))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A248))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A248))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A253))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A253))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A253))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A254))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A255))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A257))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",L$1,$A257))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A262))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A262))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A262))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A263))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A265))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",L$1,$A265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A270))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A270))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A270))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A271))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A272))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A273))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A275))","v":"Blank"},{"$f":"Map!AA19","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",C$1,$A276))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",M$1,$A276))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A278))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A278))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A283))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A283))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A283))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A284))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A285))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A287))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",L$1,$A287))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A292))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A292))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A292))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A293))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A295))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",L$1,$A295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A300))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A300))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A300))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A301))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A302))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A303))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A305))","v":"Blank"},{"$f":"Map!AA20","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",C$1,$A306))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",M$1,$A306))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A308))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A308))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A313))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A313))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A313))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A314))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A315))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A317))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",L$1,$A317))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A322))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A322))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A322))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A323))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A325))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",L$1,$A325))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A330))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A330))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A330))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A331))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A332))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A333))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A335))","v":"Blank"},{"$f":"Map!AA21","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",C$1,$A336))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",M$1,$A336))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A338))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A338))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A343))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A343))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A343))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A344))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A345))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A347))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",L$1,$A347))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A352))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A352))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A352))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A353))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A355))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",L$1,$A355))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A360))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A360))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A360))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A361))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A362))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A363))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A365))","v":"Blank"},{"$f":"Map!AA22","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",C$1,$A366))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",M$1,$A366))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A368))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A368))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A373))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A373))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A373))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A374))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A375))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A377))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",L$1,$A377))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A382))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A382))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A382))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A383))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A385))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",L$1,$A385))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A390))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A390))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A390))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A391))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A392))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A393))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A395))","v":"Blank"},{"$f":"Map!AA23","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",C$1,$A396))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",M$1,$A396))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A398))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A398))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A403))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A403))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A403))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A404))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A405))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A407))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",L$1,$A407))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A412))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A412))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A412))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A413))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A415))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",L$1,$A415))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A420))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A420))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A420))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A421))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A422))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A423))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A425))","v":"Blank"},{"$f":"Map!AA24","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",C$1,$A426))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",M$1,$A426))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A428))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A428))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A433))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A433))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A433))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A434))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A435))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A437))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",L$1,$A437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A442))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A442))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A442))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A443))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A445))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",L$1,$A445))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A450))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A450))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A450))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A451))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A452))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A453))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A455))","v":"Blank"},{"$f":"Map!AA25","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",C$1,$A456))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",M$1,$A456))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A458))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A458))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A463))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A463))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A463))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A464))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A465))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A467))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",L$1,$A467))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A472))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A472))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A472))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A473))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A475))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",L$1,$A475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A480))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A480))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A480))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A481))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A482))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A483))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A485))","v":"Blank"},{"$f":"Map!AA26","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",C$1,$A486))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",M$1,$A486))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A488))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A488))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A493))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A493))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A493))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A494))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A495))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A497))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",L$1,$A497))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A502))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A502))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A502))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A503))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A505))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",L$1,$A505))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A510))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A510))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A510))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A511))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A512))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A513))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A515))","v":"Blank"},{"$f":"Map!AA27","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",C$1,$A516))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",M$1,$A516))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A518))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A518))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A523))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A523))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A523))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A524))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A525))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A527))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",L$1,$A527))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A532))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A532))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A532))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A533))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A535))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",L$1,$A535))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A540))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A540))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A540))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A541))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A542))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A543))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A545))","v":"Blank"},{"$f":"Map!AA28","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",C$1,$A546))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",M$1,$A546))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A548))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A548))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A553))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A553))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A553))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A554))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A555))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A557))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",L$1,$A557))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A562))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A562))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A562))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A563))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A565))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",L$1,$A565))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A570))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A570))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A570))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A571))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A572))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A573))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A575))","v":"Blank"},{"$f":"Map!AA29","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",C$1,$A576))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",M$1,$A576))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A578))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A578))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A583))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A583))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A583))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A584))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A585))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A587))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",L$1,$A587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A592))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A592))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A592))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A593))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A595))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",L$1,$A595))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A600))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A600))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A600))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A601))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A602))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A603))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A605))","v":"Blank"},{"$f":"Map!AA30","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",C$1,$A606))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",M$1,$A606))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A608))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A608))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A613))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A613))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A613))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A614))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A615))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A617))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",L$1,$A617))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A622))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A622))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A622))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A623))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A625))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",L$1,$A625))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A630))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A630))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A630))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A631))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A632))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A633))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A635))","v":"Blank"},{"$f":"Map!AA31","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",C$1,$A636))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",M$1,$A636))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A638))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A638))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A643))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A643))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A643))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A644))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A645))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A647))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",L$1,$A647))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A652))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A652))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A652))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A653))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A655))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",L$1,$A655))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A660))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A660))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A660))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A661))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A662))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A663))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A665))","v":"Blank"},{"$f":"Map!AA32","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",C$1,$A666))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",M$1,$A666))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A668))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A668))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A673))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A673))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A673))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A674))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A675))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A677))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",L$1,$A677))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A682))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A682))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A682))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A683))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A685))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",L$1,$A685))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A690))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A690))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A690))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A691))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A692))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A693))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A695))","v":"Blank"},{"$f":"Map!AA33","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",C$1,$A696))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",M$1,$A696))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A698))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A698))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A703))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A703))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A703))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A704))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A705))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A707))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",L$1,$A707))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A712))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A712))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A712))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A713))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A715))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",L$1,$A715))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A720))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A720))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A720))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A721))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A722))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A723))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A725))","v":"Blank"},{"$f":"Map!AA34","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",C$1,$A726))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",M$1,$A726))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A728))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A728))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A733))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A733))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A733))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A734))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A735))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A737))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",L$1,$A737))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A742))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A742))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A742))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A743))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A745))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",L$1,$A745))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A750))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A750))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A750))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A751))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A752))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A753))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A755))","v":"Blank"},{"$f":"Map!AA35","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",C$1,$A756))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",M$1,$A756))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A758))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A758))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A763))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A763))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A763))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A764))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A765))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A767))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",L$1,$A767))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A772))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A772))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A772))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A773))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A775))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",L$1,$A775))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A780))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A780))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A780))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A781))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A782))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A783))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A785))","v":"Blank"},{"$f":"Map!AA36","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",C$1,$A786))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",M$1,$A786))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A788))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A788))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A793))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A793))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A793))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A794))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A795))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A797))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",L$1,$A797))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A802))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A802))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A802))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A803))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A805))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",L$1,$A805))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A810))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A810))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A810))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A811))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A812))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A813))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A815))","v":"Blank"},{"$f":"Map!AA37","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",C$1,$A816))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",M$1,$A816))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A818))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A818))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A823))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A823))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A823))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A824))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A825))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A827))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",L$1,$A827))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A832))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A832))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A832))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A833))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A835))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",L$1,$A835))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A840))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A840))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A840))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A841))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A842))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A843))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A845))","v":"Blank"},{"$f":"Map!AA38","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",C$1,$A846))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",M$1,$A846))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A848))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A848))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A853))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A853))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A853))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A854))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A855))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A857))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",L$1,$A857))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A862))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A862))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A862))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A863))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A865))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",L$1,$A865))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A870))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A870))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A870))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A871))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A872))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A873))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A875))","v":"Blank"},{"$f":"Map!AA39","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",C$1,$A876))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",M$1,$A876))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A878))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A878))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A883))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A883))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A883))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A884))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A885))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A887))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",L$1,$A887))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A892))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A892))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A892))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A893))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A895))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",L$1,$A895))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A900))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A900))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A900))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A901))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A902))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A903))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A905))","v":"Blank"},{"$f":"Map!AA40","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",C$1,$A906))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",M$1,$A906))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A908))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A908))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A913))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A913))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A913))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A914))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A915))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A917))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",L$1,$A917))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A922))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A922))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A922))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A923))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A925))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",L$1,$A925))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A930))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A930))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A930))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A931))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A932))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A933))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A935))","v":"Blank"},{"$f":"Map!AA41","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",C$1,$A936))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",M$1,$A936))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A938))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A938))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A943))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A943))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A943))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A944))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A945))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A947))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",L$1,$A947))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A952))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A952))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A952))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A953))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A955))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",L$1,$A955))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A960))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A960))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A960))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A961))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A962))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A963))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A965))","v":"Blank"},{"$f":"Map!AA42","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",C$1,$A966))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",M$1,$A966))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A968))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A968))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A973))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A973))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A973))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A974))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A975))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A977))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",L$1,$A977))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A982))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A982))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A982))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A983))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A985))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",L$1,$A985))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A990))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A990))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A990))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A991))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A992))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A993))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A995))","v":"Blank"},{"$f":"Map!AA43","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",C$1,$A996))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",M$1,$A996))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[301,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"2012 Principal Change",null,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A998))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A998))","v":0},0,0,0,0,0,0,0,0,0,0]
[316,"Exisiting 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,"Newly Arising 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"Total 2012 Principal",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[323,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1003))","v":"Principal Private"},null,{"$f":"-INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A1003))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A1003))","v":0},0,0,0,0,0,0,0,0,0,0]
[324,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1004))","v":"Principal Social"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1005))","v":"Principal PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[331,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1007))","v":"Principal Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",L$1,$A1007))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[332,"Principal Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"Principal Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,"Principal 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[341,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1012))","v":"Principal Market"},null,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A1012))","v":0},0,0,0,0,0,0,0,0,0,0]
[342,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1013))","v":"Princpal Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[363,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1015))","v":"Rises Principal"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",L$1,$A1015))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[365,"Rent Median (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,"Rent 30th%ile (Principal)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[377,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1020))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A1020))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A1020))","v":0},0,0,0,0,0,0,0,0,0,0]
[378,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1021))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1022))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1023))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawResultsScenario","index":13,"n_rows":1023,"n_cols":24,"rows_kept":1023,"cut":false,"hidden":false,"merged":[]}
[null,"A","B","C","D","E","F","G","H","i","j","k","l","m","n","o","p","q","r","s","t","u","v","w"]
["DETAILED RESULTS - new build needed, per year, by tenure "]
[]
[1,null,"ScenarioAll"]
[300,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A5))","v":"Year"},2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",L$1,$A5))","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2016 Principal",0,108547,109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[304,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A7))","v":"2016 Principal"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A7))","v":108547},109290,109936,110563,111179,111654,112129,112623,113128,113687,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A7))","v":114241},114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[306,"2016 Principal Change",null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[312,"Exisiting 2016 Principal",null,158,158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2016 Principal",null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[320,"Total 2016 Principal",null,901,804,785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[326,"Scenario Private",null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A13))","v":103074.4},91977.600000000006,89804,88545.600000000006,72415.199999999997,54340,56513.599999999999,57772,63949.599999999999,63377.599999999999,66008.800000000003,65551.199999999997,71271.199999999997,68983.199999999997,68068,71271.199999999997,70241.600000000006,65322.400000000001,58458.400000000001,63034.400000000001,63034.400000000001]
[328,"Scenario PRS",null,107759.6,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",E$1,$A14))","v":96158.399999999994},93886,92570.4,75706.8,56810,59082.400000000001,60398,66856.399999999994,66258.399999999994,69009.2,68530.8,74510.8,72118.8,71162,74510.8,73434.399999999994,68291.600000000006,61115.6,65899.600000000006,65899.600000000006]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A16))","v":"Scenario"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",L$1,$A16))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[348,"Scenario Mean",225015.40352787456,234016.01966898955,243376.66045574914,253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724]
[349,"Scenario Median",195000,202800,210912,219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771]
[353,"Scenario 25%ile",135921.28591509082,141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,297820.27519941737,309733.08620739554]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A21))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A21))","v":282.33999999999997},239.02,231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A21))","v":161.56},154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
[357,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A22))","v":"Scenario Subsidy"},null,618.66000000000008,564.98,553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A24))","v":"Rises Scenario"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",L$1,$A24))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[385,"Rent Median (Scenario)",173.07692307692307,180,187.20000000000002,194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578]
[386,"Rent 30th (Scenario)",150,156,162.24,168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137]
[387,"Annual Rent Medain",9000,9360,9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A29))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",D$1,$A29))","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",N$1,$A29))","v":259.64999999999998},257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
[398,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A30))","v":"BM Rent"},null,178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
[399,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A31))","v":"PRS"},null,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
[400,{"$f":"INDIRECT(CONCATENATE($C$4,\"!\",B$1,$A32))","v":"Buyers"},null,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[null,"Summed"]
[null,{"$f":"B5","v":"Year"},{"$f":"C5","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,{"$f":"B6","v":"2016 Principal"},{"$f":"C67+C97+C127+C157+C187+C217+C247+C277+C307+C337+C367+C397+C427+C457+C487+C517+C547+C577+C607+C637+C667+C697+C727+C757+C787+C817+C847+C877+C907+C937+C967+C997","v":0},{"$f":"D67+D97+D127+D157+D187+D217+D247+D277+D307+D337+D367+D397+D427+D457+D487+D517+D547+D577+D607+D637+D667+D697+D727+D757+D787+D817+D847+D877+D907+D937+D967+D997","v":108547},{"$f":"E67+E97+E127+E157+E187+E217+E247+E277+E307+E337+E367+E397+E427+E457+E487+E517+E547+E577+E607+E637+E667+E697+E727+E757+E787+E817+E847+E877+E907+E937+E967+E997","v":109290},109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[null,"2016 Principal",null,{"$f":"D68+D98+D128+D158+D188+D218+D248+D278+D308+D338+D368+D398+D428+D458+D488+D518+D548+D578+D608+D638+D668+D698+D728+D758+D788+D818+D848+D878+D908+D938+D968+D998","v":108547},109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[null,"2016 Principal Change",null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[null,"Exisiting 2016 Principal",null,158,158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Newly Arising 2016 Principal",null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[null,"Total 2016 Principal",null,901,804,785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[null,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario Social",null,103074.4,91977.600000000006,89804,88545.600000000006,72415.199999999997,54340,56513.599999999999,57772,63949.599999999999,63377.599999999999,66008.800000000003,65551.199999999997,71271.199999999997,68983.199999999997,68068,71271.199999999997,70241.600000000006,65322.400000000001,58458.400000000001,63034.400000000001,63034.400000000001]
[null,"Scenario PRS",null,107759.6,96158.399999999994,93886,92570.4,75706.8,56810,59082.400000000001,60398,66856.399999999994,66258.399999999994,69009.2,68530.8,74510.8,72118.8,71162,74510.8,73434.399999999994,68291.600000000006,61115.6,65899.600000000006,65899.600000000006]
[]
[null,"Scenario"]
[]
[]
[]
[]
[null,"Scenario Market",null,{"$f":"D82+D112+D142+D172+D202+D232+D262+D292+D322+D352+D382+D412+D442+D472+D502+D532+D562+D592+D622+D652+D682+D712+D742+D772+D802+D832+D862+D892+D922+D952+D982+D1012","v":282.33999999999997},{"$f":"E82+E112+E142+E172+E202+E232+E262+E292+E322+E352+E382+E412+E442+E472+E502+E532+E562+E592+E622+E652+E682+E712+E742+E772+E802+E832+E862+E892+E922+E952+E982+E1012","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
[null,"Scenario Subsidy",null,{"$f":"D83+D113+D143+D173+D203+D233+D263+D293+D323+D353+D383+D413+D443+D473+D503+D533+D563+D593+D623+D653+D683+D713+D743+D773+D803+D833+D863+D893+D923+D953+D983+D1013","v":618.66000000000008},{"$f":"E83+E113+E143+E173+E203+E233+E263+E293+E323+E353+E383+E413+E443+E473+E503+E533+E563+E593+E623+E653+E683+E713+E743+E773+E803+E833+E863+E893+E923+E953+E983+E1013","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[]
[]
[]
[]
[]
[null,"Social Rent",null,{"$f":"D90+D120+D150+D180+D210+D240+D270+D300+D330+D360+D390+D420+D450+D480+D510+D540+D570+D600+D630+D660+D690+D720+D750+D780+D810+D840+D870+D900+D930+D960+D990+D1020","v":418.05000000000007},{"$f":"E90+E120+E150+E180+E210+E240+E270+E300+E330+E360+E390+E420+E450+E480+E510+E540+E570+E600+E630+E660+E690+E720+E750+E780+E810+E840+E870+E900+E930+E960+E990+E1020","v":390.55999999999995},389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
[null,"BM Rent",null,{"$f":"D91+D121+D151+D181+D211+D241+D271+D301+D331+D361+D391+D421+D451+D481+D511+D541+D571+D601+D631+D661+D691+D721+D751+D781+D811+D841+D871+D901+D931+D961+D991+D1021","v":178.32},155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
[null,"PRS",null,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
[null,"Buyers",null,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A65))","v":"2-Aberdeen City Council-Aberdeen HMA"},{"$f":"Map!AA12","v":"S1"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",C$1,$A66))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",M$1,$A66))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2016 Principal",0,108547,109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[304,"2016 Principal",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A68))","v":108547},109290,109936,110563,111179,111654,112129,112623,113128,113687,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",N$1,$A68))","v":114241},114818,115391,116014,116617,117212,117835,118449,119020,119531,120082]
[306,"2016 Principal Change",null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[312,"Exisiting 2016 Principal",null,158,158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2016 Principal",null,743,646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[320,"Total 2016 Principal",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A72))","v":901},804,785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",X$1,$A72))","v":551}]
[326,"Scenario Private",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A73))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A74))","v":103074.4},91977.600000000006,89804,88545.600000000006,72415.199999999997,54340,56513.599999999999,57772,63949.599999999999,63377.599999999999,66008.800000000003,65551.199999999997,71271.199999999997,68983.199999999997,68068,71271.199999999997,70241.600000000006,65322.400000000001,58458.400000000001,63034.400000000001,63034.400000000001]
[328,"Scenario PRS",null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A75))","v":107759.6},96158.399999999994,93886,92570.4,75706.8,56810,59082.400000000001,60398,66856.399999999994,66258.399999999994,69009.2,68530.8,74510.8,72118.8,71162,74510.8,73434.399999999994,68291.600000000006,61115.6,65899.600000000006,65899.600000000006]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A77))","v":"Scenario"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",L$1,$A77))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[348,"Scenario Mean",225015.40352787456,234016.01966898955,243376.66045574914,253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724]
[349,"Scenario Median",195000,202800,210912,219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771]
[353,"Scenario 25%ile",135921.28591509082,141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,297820.27519941737,309733.08620739554]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A82))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A82))","v":282.33999999999997},239.02,231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",N$1,$A82))","v":161.56},154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
[357,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A83))","v":"Scenario Subsidy"},null,618.66000000000008,564.98,553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A85))","v":"Rises Scenario"},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",L$1,$A85))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[385,"Rent Median (Scenario)",173.07692307692307,180,187.20000000000002,194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578]
[386,"Rent 30th (Scenario)",150,156,162.24,168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137]
[387,"Annual Rent Medain",9000,9360,9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A90))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",D$1,$A90))","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",N$1,$A90))","v":259.64999999999998},257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
[398,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A91))","v":"BM Rent"},null,178.32,155.04,150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
[399,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A92))","v":"PRS"},null,135.22600000000003,114.98800000000003,105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
[400,{"$f":"INDIRECT(CONCATENATE($C$65,\"!\",B$1,$A93))","v":"Buyers"},null,169.40399999999997,143.41200000000001,139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A95))","v":"Blank"},{"$f":"Map!AA13","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",C$1,$A96))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",M$1,$A96))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A98))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A98))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",V$1,$A102))","v":0},0,0]
[326,"Scenario Private",null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A103))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",V$1,$A103))","v":0},{"$f":"-INDIRECT(CONCATENATE($C$95,\"!\",W$1,$A103))","v":0},0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",V$1,$A104))","v":0},0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",V$1,$A105))","v":0},0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A107))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",L$1,$A107))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A112))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A112))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A112))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A113))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A115))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",L$1,$A115))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A120))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",D$1,$A120))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",N$1,$A120))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A121))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A122))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$95,\"!\",B$1,$A123))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A125))","v":"Blank"},{"$f":"Map!AA14","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",C$1,$A126))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",M$1,$A126))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A128))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",R$1,$A132))","v":0},0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$125,\"!\",W$1,$A133))","v":0},0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",V$1,$A135))","v":0},0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A137))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",L$1,$A137))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A142))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A142))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A143))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A145))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",L$1,$A145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A150))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",D$1,$A150))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",N$1,$A150))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A151))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A152))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$125,\"!\",B$1,$A153))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A155))","v":"Blank"},{"$f":"Map!AA15","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",C$1,$A156))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",M$1,$A156))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A158))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A158))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",X$1,$A162))","v":0}]
[326,"Scenario Private",null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A167))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",L$1,$A167))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A172))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A172))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A172))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A173))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A175))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",L$1,$A175))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A180))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",D$1,$A180))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",N$1,$A180))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A181))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A182))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$155,\"!\",B$1,$A183))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A185))","v":"Blank"},{"$f":"Map!AA16","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",C$1,$A186))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",M$1,$A186))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A188))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A188))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A192))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",R$1,$A192))","v":0},0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-INDIRECT(CONCATENATE($C$185,\"!\",W$1,$A193))","v":0},0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",V$1,$A195))","v":0},0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A197))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",L$1,$A197))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A202))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A202))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A202))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A203))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A205))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",L$1,$A205))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A210))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",D$1,$A210))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",N$1,$A210))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A211))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A212))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$185,\"!\",B$1,$A213))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A215))","v":"Blank"},{"$f":"Map!AA17","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",C$1,$A216))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",M$1,$A216))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A218))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A218))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",X$1,$A222))","v":0}]
[326,"Scenario Private",null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A223))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",X$1,$A223))","v":0}]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",X$1,$A224))","v":0}]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",X$1,$A225))","v":0}]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A227))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",L$1,$A227))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A232))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A232))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A232))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A233))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A235))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",L$1,$A235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A240))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",D$1,$A240))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",N$1,$A240))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A241))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A242))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$215,\"!\",B$1,$A243))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A245))","v":"Blank"},{"$f":"Map!AA18","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",C$1,$A246))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",M$1,$A246))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A248))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A248))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A252))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",R$1,$A252))","v":0},0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",X$1,$A255))","v":0}]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A257))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",L$1,$A257))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A262))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A262))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A262))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A263))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A265))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",L$1,$A265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A270))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",D$1,$A270))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",N$1,$A270))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A271))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A272))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$245,\"!\",B$1,$A273))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A275))","v":"Blank"},{"$f":"Map!AA19","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",C$1,$A276))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",M$1,$A276))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A278))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A278))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",R$1,$A282))","v":0},0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",X$1,$A285))","v":0}]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A287))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",L$1,$A287))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A292))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A292))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A292))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A293))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A295))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",L$1,$A295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A300))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",D$1,$A300))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",N$1,$A300))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A301))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A302))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$275,\"!\",B$1,$A303))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A305))","v":"Blank"},{"$f":"Map!AA20","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",C$1,$A306))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",M$1,$A306))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A308))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A308))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration","\\",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",X$1,$A312))","v":0}]
[326,"Scenario Private",null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",X$1,$A313))","v":0}]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",X$1,$A314))","v":0}]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",X$1,$A315))","v":0}]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A317))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",L$1,$A317))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A322))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A322))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A322))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A323))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A325))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",L$1,$A325))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A330))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",D$1,$A330))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",N$1,$A330))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A331))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A332))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$305,\"!\",B$1,$A333))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A335))","v":"Blank"},{"$f":"Map!AA21","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",C$1,$A336))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",M$1,$A336))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A338))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A338))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A343))","v":"Scenario Private"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A343))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A344))","v":"Scenario Social"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A344))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A345))","v":"Scenario PRS"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A345))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A347))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",L$1,$A347))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A352))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A352))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A352))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A353))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A355))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",L$1,$A355))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A360))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",D$1,$A360))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",N$1,$A360))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A361))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A362))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$335,\"!\",B$1,$A363))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE(C365,\"!\",B$1,$A365))","v":"Blank"},{"$f":"Map!AA22","v":"Blank"}]
[300,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A366))","v":"Year"},2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",L$1,$A366))","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A368))","v":"2012 High Migration"},null,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A368))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A368))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",C$1,$A372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A377))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",L$1,$A377))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A382))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A382))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A382))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A383))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A385))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",L$1,$A385))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A390))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",D$1,$A390))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",N$1,$A390))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A391))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A392))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$365,\"!\",B$1,$A393))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A395))","v":"Blank"},{"$f":"Map!AA23","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",C$1,$A396))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",M$1,$A396))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A398))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A398))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",C$1,$A402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A407))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",L$1,$A407))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A412))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A412))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A412))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A413))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A415))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",L$1,$A415))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A420))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",D$1,$A420))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",N$1,$A420))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A421))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A422))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$395,\"!\",B$1,$A423))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A425))","v":"Blank"},{"$f":"Map!AA24","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",C$1,$A426))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",M$1,$A426))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A428))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A428))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",C$1,$A432))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A437))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",L$1,$A437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A442))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A442))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A442))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A443))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A445))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",L$1,$A445))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A450))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",D$1,$A450))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",N$1,$A450))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A451))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A452))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$425,\"!\",B$1,$A453))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A455))","v":"Blank"},{"$f":"Map!AA25","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",C$1,$A456))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",M$1,$A456))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A458))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A458))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",C$1,$A462))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A467))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",L$1,$A467))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A472))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A472))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A472))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A473))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A475))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",L$1,$A475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A480))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",D$1,$A480))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",N$1,$A480))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A481))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A482))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$455,\"!\",B$1,$A483))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A485))","v":"Blank"},{"$f":"Map!AA26","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",C$1,$A486))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",M$1,$A486))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A488))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A488))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",C$1,$A492))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A497))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",L$1,$A497))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A502))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A502))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A502))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A503))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A505))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",L$1,$A505))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A510))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",D$1,$A510))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",N$1,$A510))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A511))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A512))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$485,\"!\",B$1,$A513))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A515))","v":"Blank"},{"$f":"Map!AA27","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",C$1,$A516))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",M$1,$A516))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A518))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A518))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",C$1,$A522))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A527))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",L$1,$A527))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A532))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A532))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A532))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A533))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A535))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",L$1,$A535))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A540))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",D$1,$A540))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",N$1,$A540))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A541))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A542))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$515,\"!\",B$1,$A543))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A545))","v":"Blank"},{"$f":"Map!AA28","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",C$1,$A546))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",M$1,$A546))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A548))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A548))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",C$1,$A552))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A557))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",L$1,$A557))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A562))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A562))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A562))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A563))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A565))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",L$1,$A565))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A570))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",D$1,$A570))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",N$1,$A570))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A571))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A572))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$545,\"!\",B$1,$A573))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A575))","v":"Blank"},{"$f":"Map!AA29","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",C$1,$A576))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",M$1,$A576))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A578))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A578))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",C$1,$A582))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A587))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",L$1,$A587))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A592))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A592))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A592))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A593))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A595))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",L$1,$A595))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A600))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",D$1,$A600))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",N$1,$A600))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A601))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A602))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$575,\"!\",B$1,$A603))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A605))","v":"Blank"},{"$f":"Map!AA30","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",C$1,$A606))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",M$1,$A606))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A608))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A608))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",C$1,$A612))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A617))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",L$1,$A617))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A622))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A622))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A622))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A623))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A625))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",L$1,$A625))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A630))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",D$1,$A630))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",N$1,$A630))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A631))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A632))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$605,\"!\",B$1,$A633))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A635))","v":"Blank"},{"$f":"Map!AA31","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",C$1,$A636))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",M$1,$A636))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A638))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A638))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",C$1,$A642))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A647))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",L$1,$A647))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A652))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A652))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A652))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A653))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A655))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",L$1,$A655))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A660))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",D$1,$A660))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",N$1,$A660))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A661))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A662))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$635,\"!\",B$1,$A663))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A665))","v":"Blank"},{"$f":"Map!AA32","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",C$1,$A666))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",M$1,$A666))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A668))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A668))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",C$1,$A672))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A677))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",L$1,$A677))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A682))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A682))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A682))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A683))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A685))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",L$1,$A685))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A690))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",D$1,$A690))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",N$1,$A690))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A691))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A692))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$665,\"!\",B$1,$A693))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A695))","v":"Blank"},{"$f":"Map!AA33","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",C$1,$A696))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",M$1,$A696))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A698))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A698))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",C$1,$A702))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A707))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",L$1,$A707))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A712))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A712))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A712))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A713))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A715))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",L$1,$A715))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A720))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",D$1,$A720))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",N$1,$A720))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A721))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A722))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$695,\"!\",B$1,$A723))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A725))","v":"Blank"},{"$f":"Map!AA34","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",C$1,$A726))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",M$1,$A726))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A728))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A728))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",C$1,$A732))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A737))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",L$1,$A737))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A742))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A742))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A742))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A743))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A745))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",L$1,$A745))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A750))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",D$1,$A750))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",N$1,$A750))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A751))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A752))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$725,\"!\",B$1,$A753))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A755))","v":"Blank"},{"$f":"Map!AA35","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",C$1,$A756))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",M$1,$A756))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A758))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A758))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",C$1,$A762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A767))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",L$1,$A767))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A772))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A772))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A772))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A773))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A775))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",L$1,$A775))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A780))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",D$1,$A780))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",N$1,$A780))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A781))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A782))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$755,\"!\",B$1,$A783))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A785))","v":"Blank"},{"$f":"Map!AA36","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",C$1,$A786))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",M$1,$A786))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A788))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A788))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",C$1,$A792))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A797))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",L$1,$A797))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A802))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A802))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A802))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A803))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A805))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",L$1,$A805))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A810))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",D$1,$A810))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",N$1,$A810))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A811))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A812))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$785,\"!\",B$1,$A813))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A815))","v":"Blank"},{"$f":"Map!AA37","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",C$1,$A816))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",M$1,$A816))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A818))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A818))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",C$1,$A822))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A827))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",L$1,$A827))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A832))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A832))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A832))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A833))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A835))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",L$1,$A835))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A840))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",D$1,$A840))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",N$1,$A840))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A841))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A842))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$815,\"!\",B$1,$A843))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A845))","v":"Blank"},{"$f":"Map!AA38","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",C$1,$A846))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",M$1,$A846))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A848))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A848))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",C$1,$A852))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A857))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",L$1,$A857))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A862))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A862))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A862))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A863))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A865))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",L$1,$A865))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A870))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",D$1,$A870))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",N$1,$A870))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A871))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A872))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$845,\"!\",B$1,$A873))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A875))","v":"Blank"},{"$f":"Map!AA39","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",C$1,$A876))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",M$1,$A876))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A878))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A878))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",C$1,$A882))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A887))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",L$1,$A887))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A892))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A892))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A892))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A893))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A895))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",L$1,$A895))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A900))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",D$1,$A900))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",N$1,$A900))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A901))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A902))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$875,\"!\",B$1,$A903))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A905))","v":"Blank"},{"$f":"Map!AA40","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",C$1,$A906))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",M$1,$A906))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A908))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A908))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",C$1,$A912))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A917))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",L$1,$A917))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A922))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A922))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A922))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A923))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A925))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",L$1,$A925))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A930))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",D$1,$A930))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",N$1,$A930))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A931))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A932))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$905,\"!\",B$1,$A933))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A935))","v":"Blank"},{"$f":"Map!AA41","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",C$1,$A936))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",M$1,$A936))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A938))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A938))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",C$1,$A942))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A947))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",L$1,$A947))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A952))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A952))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A952))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A953))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A955))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",L$1,$A955))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A960))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",D$1,$A960))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",N$1,$A960))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A961))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A962))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$935,\"!\",B$1,$A963))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A965))","v":"Blank"},{"$f":"Map!AA42","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",C$1,$A966))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",M$1,$A966))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A968))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A968))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",C$1,$A972))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A977))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",L$1,$A977))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A982))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A982))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A982))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A983))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A985))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",L$1,$A985))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A990))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",D$1,$A990))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",N$1,$A990))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A991))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A992))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$965,\"!\",B$1,$A993))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[1,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A995))","v":"Blank"},{"$f":"Map!AA43","v":"Blank"}]
[300,"Year",{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",C$1,$A996))","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",M$1,$A996))","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[302,"2012 High Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,"2012 High Migration",null,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A998))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A998))","v":0},0,0,0,0,0,0,0,0,0,0]
[306,"2012 High Migration Change",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,"Exisiting 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,"Newly Arising 2012 High Migration",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"Total 2012 High Migration",{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",C$1,$A1002))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[326,"Scenario Private",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,"Scenario Social",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"Scenario PRS",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[347,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1007))","v":"Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",L$1,$A1007))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[348,"Scenario Mean",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,"Scenario Median",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,"Scenario 25%ile",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[356,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1012))","v":"Scenario Market"},null,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A1012))","v":0},0,0,0,0,0,0,0,0,0,0]
[357,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1013))","v":"Scenario Subsidy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[383,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1015))","v":"Rises Scenario"},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",L$1,$A1015))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[385,"Rent Median (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"Rent 30th (Scenario)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Annual Rent Medain",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[397,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1020))","v":"Social Rent"},null,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",D$1,$A1020))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",N$1,$A1020))","v":0},0,0,0,0,0,0,0,0,0,0]
[398,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1021))","v":"BM Rent"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1022))","v":"PRS"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,{"$f":"INDIRECT(CONCATENATE($C$995,\"!\",B$1,$A1023))","v":"Buyers"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ScenarioBlank","index":14,"n_rows":598,"n_cols":37,"rows_kept":598,"cut":false,"hidden":false,"merged":[[24,0,24,2],[117,0,118,2],[0,0,0,7]]}
[{"$f":"Data!C1","v":"Selected"},null,null,null,null,null,null,null,null,null,{"$f":"Map!T13","v":2018}]
[]
["1. Household Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["   Choose NRS household projection variant.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"D11-1","v":2017},{"$f":"D16","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Enter Projections Here",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N11+1","v":2029},{"$f":"D13+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["1a. Household growth Adjustment",null,null,{"$f":"C300","v":2018},{"$f":"D16+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N16+1","v":2029},{"$f":"D18+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["2. Existing Need"]
["Either"]
[]
[]
["  Total From HoTOC method",null,null,{"$f":"IF(B312=TRUE,SUM(C312:W312),\"-\")","v":790}]
[" Or own exisiting need figures"]
[]
[]
["    Existing Need",0]
[]
["2a. Years to clear exisiting need"]
[]
[]
["Existing \"Cleared\" In?  Enter Years",5]
[]
[]
[]
[]
[]
[]
["3. Income, Growth and Distribution"]
[]
["   Growth in median income scenario"]
[]
["   Change in income distribution"]
[]
[]
["   Select part of income distribution interested in"]
[null,"Example A",75,"%ile"]
[null,"Example B",25,"%ile"]
[null,"Example Year",2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
["4. Prices and Afforability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"Percentile",0.25]
[]
[]
[null,"Income Ratio",3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["5. Split Need into Tenure"]
[null,"Proportion of market who buy",0.6]
[null,"Upper income-to-rent threshold",0.25]
["Lower income-to-rent treshohld","Lower I-rent income limit",0.35]
["   Rent Growth Assumption"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["User 1"]
["User 2"]
["User 3"]
["2016 Principal"]
["2016 Low Migration"]
["2016 High Migration"]
[]
[]
[]
["Scottish Government Small Area Income Estimates "]
["Own Income data"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Households"]
["Year",{"$f":"Map!T13-1","v":2017},{"$f":"B300+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,"Ref"]
[{"$f":"CONCATENATE(CHOOSE(Y4,A269,A270,A271,A272,A273,A274))","v":"2016 Principal"},null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":108547},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":109290},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":109936},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":110563},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":111179},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":111654},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":112129},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":112623},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":113128},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":113687},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":114241},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":114818},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":115391},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":116014},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":116617},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":117212},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":117835},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":118449},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":119020},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":119531},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":120082}]
[{"$f":"CONCATENATE(CHOOSE(X4,A269,A270,A271,A272,A273,A274))","v":"2016 Principal"},null,{"$f":"IF($B$308=TRUE,D12,HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":108547},{"$f":"IF($B$308=TRUE,E12,HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":109290},{"$f":"IF($B$308=TRUE,F12,HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":109936},{"$f":"IF($B$308=TRUE,G12,HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":110563},{"$f":"IF($B$308=TRUE,H12,HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":111179},{"$f":"IF($B$308=TRUE,I12,HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":111654},{"$f":"IF($B$308=TRUE,J12,HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":112129},{"$f":"IF($B$308=TRUE,K12,HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":112623},{"$f":"IF($B$308=TRUE,L12,HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":113128},{"$f":"IF($B$308=TRUE,M12,HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":113687},{"$f":"IF($B$308=TRUE,N12,HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":114241},{"$f":"IF($B$308=TRUE,D14,HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":114818},{"$f":"IF($B$308=TRUE,E14,HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":115391},{"$f":"IF($B$308=TRUE,F14,HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":116014},{"$f":"IF($B$308=TRUE,G14,HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":116617},{"$f":"IF($B$308=TRUE,H14,HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":117212},{"$f":"IF($B$308=TRUE,I14,HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":117835},{"$f":"IF($B$308=TRUE,J14,HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":118449},{"$f":"IF($B$308=TRUE,K14,HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":119020},{"$f":"IF($B$308=TRUE,L14,HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":119531},{"$f":"IF($B$308=TRUE,M14,HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":120082},17]
[null,null,{"$f":"D302-C302","v":743},{"$f":"E302-D302","v":646},627,616,475,475,494,505,559,554,{"$f":"N302-M302","v":577},573,623,603,595,623,614,571,511,551,{"$f":"V303","v":551}]
[{"$f":"A302","v":"2016 Principal"},null,{"$f":"(C302)*(1+E17)","v":108547},{"$f":"(C304+C303)*(1+F17)","v":109290},{"$f":"(D304+D303)*(1+G17)","v":109936},110563,111179,111654,112129,112623,113128,113687,{"$f":"(L304+L303)*(1+D19)","v":114241},{"$f":"(M304+M303)*(1+E19)","v":114818},115391,116014,116617,117212,117835,118449,119020,119531,120082]
[{"$f":"CONCATENATE(A301,\" Change\")","v":"2016 Principal Change"},null,{"$f":"D301-C301","v":743},{"$f":"E301-D301","v":646},627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"V305","v":551}]
[{"$f":"CONCATENATE(A302,\" Change\")","v":"2016 Principal Change"},null,{"$f":"D304-C304","v":743},{"$f":"E304-D304","v":646},627,{"$f":"G304-F304","v":616},475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,{"$f":"V306","v":551}]
[]
[null,false]
["Backlog Need",false,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),$B$29/ScenarioBlank!$B$34,0)","v":0}]
["Backlog Need (TA)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":158},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":158},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":158},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":158},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":158},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/ScenarioBlank!$B$34,0)","v":0},202]
["Backlog Need (Traditional)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,ScenarioBlank!$X311,FALSE)/ScenarioBlank!$B$34,0)","v":0},199]
[{"$f":"CONCATENATE(\"Exisiting \",A302)","v":"Exisiting 2016 Principal"},true,{"$f":"IF($B$312=TRUE,C310,IF($B$310=TRUE,C311,C309))","v":158},158,158,158,158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Overall",null,{"$f":"C300","v":2018},{"$f":"D300","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"CONCATENATE(\"Exisiting \",A301)","v":"Exisiting 2016 Principal"},null,{"$f":"IF(AND(C300-$K$1+1<=CoreAssumptions!$F$10,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(D300-$K$1+1<=CoreAssumptions!$F$10,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(E300-$K$1+1<=CoreAssumptions!$F$10,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(F300-$K$1+1<=CoreAssumptions!$F$10,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(G300-$K$1+1<=CoreAssumptions!$F$10,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":158},{"$f":"IF(AND(H300-$K$1+1<=CoreAssumptions!$F$10,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=CoreAssumptions!$F$10,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=CoreAssumptions!$F$10,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=CoreAssumptions!$F$10,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=CoreAssumptions!$F$10,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=CoreAssumptions!$F$10,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=CoreAssumptions!$F$10,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=CoreAssumptions!$F$10,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=CoreAssumptions!$F$10,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=CoreAssumptions!$F$10,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=CoreAssumptions!$F$10,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=CoreAssumptions!$F$10,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=CoreAssumptions!$F$10,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=CoreAssumptions!$F$10,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=CoreAssumptions!$F$10,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=CoreAssumptions!$F$10,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,ScenarioBlank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0}]
[{"$f":"CONCATENATE(\"Newly Arising \",A301)","v":"Newly Arising 2016 Principal"},null,{"$f":"C305","v":743},{"$f":"D305","v":646},627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Newly Arising \",A302)","v":"Newly Arising 2016 Principal"},null,{"$f":"C306","v":743},646,627,616,475,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Total \",A301)","v":"Total 2016 Principal"},null,{"$f":"C316+C317","v":901},{"$f":"D316+D317","v":804},785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[{"$f":"CONCATENATE(\"Total \",A302)","v":"Total 2016 Principal"},null,{"$f":"C318+C312","v":901},{"$f":"D318+D312","v":804},785,774,633,475,494,505,559,554,577,573,623,603,595,623,614,571,511,551,551]
[]
["In Current Proportions",null,{"$f":"C315","v":2018},{"$f":"D315","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Private",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*C319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*D319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*E319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*F319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*G319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*H319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*I319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*J319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*K319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*L319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*M319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*N319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*O319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*P319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*Q319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*R319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*S319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*T319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*U319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*V319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X323,FALSE)*W319/100","v":0},216]
["Principal Social",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*C319/100","v":-103074.4},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*D319/100","v":-91977.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*E319/100","v":-89804},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*F319/100","v":-88545.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*G319/100","v":-72415.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*H319/100","v":-54340},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*I319/100","v":-56513.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*J319/100","v":-57772},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*K319/100","v":-63949.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*L319/100","v":-63377.599999999999},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*M319/100","v":-66008.800000000003},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*N319/100","v":-65551.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*O319/100","v":-71271.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*P319/100","v":-68983.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*Q319/100","v":-68068},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*R319/100","v":-71271.199999999997},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*S319/100","v":-70241.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*T319/100","v":-65322.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*U319/100","v":-58458.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*V319/100","v":-63034.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X324,FALSE)*W319/100","v":-63034.400000000001},217]
["Principal PRS",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*C319/100","v":-107759.6},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*D319/100","v":-96158.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*E319/100","v":-93886},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*F319/100","v":-92570.4},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*G319/100","v":-75706.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*H319/100","v":-56810},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*I319/100","v":-59082.400000000001},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*J319/100","v":-60398},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*K319/100","v":-66856.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*L319/100","v":-66258.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*M319/100","v":-69009.2},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*N319/100","v":-68530.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*O319/100","v":-74510.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*P319/100","v":-72118.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*Q319/100","v":-71162},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*R319/100","v":-74510.8},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*S319/100","v":-73434.399999999994},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*T319/100","v":-68291.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*U319/100","v":-61115.6},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*V319/100","v":-65899.600000000006},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X325,FALSE)*W319/100","v":-65899.600000000006},218]
["Scenario Private",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*C320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*D320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*E320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*F320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*G320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*H320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*I320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*J320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*K320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*L320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*M320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*N320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*O320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*P320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*Q320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*R320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*S320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*T320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*U320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*V320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X326,FALSE)*W320/100","v":0},216]
["Scenario Social",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*C320/100","v":103074.4},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*D320/100","v":91977.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*E320/100","v":89804},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*F320/100","v":88545.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*G320/100","v":72415.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*H320/100","v":54340},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*I320/100","v":56513.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*J320/100","v":57772},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*K320/100","v":63949.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*L320/100","v":63377.599999999999},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*M320/100","v":66008.800000000003},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*N320/100","v":65551.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*O320/100","v":71271.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*P320/100","v":68983.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*Q320/100","v":68068},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*R320/100","v":71271.199999999997},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*S320/100","v":70241.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*T320/100","v":65322.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*U320/100","v":58458.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*V320/100","v":63034.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X327,FALSE)*W320/100","v":63034.400000000001},217]
["Scenario PRS",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*C320/100","v":107759.6},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*D320/100","v":96158.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*E320/100","v":93886},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*F320/100","v":92570.4},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*G320/100","v":75706.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*H320/100","v":56810},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*I320/100","v":59082.400000000001},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*J320/100","v":60398},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*K320/100","v":66856.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*L320/100","v":66258.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*M320/100","v":69009.2},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*N320/100","v":68530.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*O320/100","v":74510.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*P320/100","v":72118.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*Q320/100","v":71162},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*R320/100","v":74510.8},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*S320/100","v":73434.399999999994},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*T320/100","v":68291.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*U320/100","v":61115.6},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*V320/100","v":65899.600000000006},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,ScenarioBlank!$X328,FALSE)*W320/100","v":65899.600000000006},218]
[]
["Pri ces",{"$f":"B300","v":2017},{"$f":"B330+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Scenario",{"$f":"HLOOKUP(B330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(C330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(D330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(E330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(F330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(G330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(H330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(I330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(J330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(K330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(L330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(M330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(N330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(O330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(P330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(Q330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(R330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(S330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(T330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(U330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(V330,PriceScenarios!$C$2:$AE$15,3)","v":0.04},{"$f":"HLOOKUP(W330,PriceScenarios!$C$2:$AE$15,3)","v":0.04}]
["Principal Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioBlank!$X332,FALSE)","v":225015.40352787456},{"$f":"B332*(1+B331)","v":234016.01966898955},{"$f":"C332*(1+C331)","v":243376.66045574914},253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,493036.45820893004,512757.91653728724,206]
["Principal Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioBlank!$X333,FALSE)","v":195000},{"$f":"B333*(1+B331)","v":202800},{"$f":"C333*(1+C331)","v":210912},219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,427269.01289151702,444359.77340717771,207]
["U",{"$f":"IF(B333<>0,LN(B333),0)","v":12.180754837545884},12.219975550699164,12.259196263852447,12.298416977005727,12.33763769015901,12.376858403312291,12.416079116465571,12.455299829618854,12.494520542772134,12.533741255925415,12.572961969078698,12.612182682231978,12.651403395385259,12.690624108538541,12.729844821691822,12.769065534845103,12.808286247998385,12.847506961151666,12.886727674304948,12.925948387458229,12.96516910061151,13.004389813764792]
["Sigma2",{"$f":"IF(B332<>0,2*LN(B332)-2*B334,0)","v":0.28633860284254808},0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453]
[]
[]
[{"$f":"CONCATENATE(\"Principal \",$C$61*100,\"%ile\")","v":"Principal 25%ile"},{"$f":"EXP(SQRT(B335)*NORMSINV(CoreAssumptions!$F$2)+B334)","v":135921.28591509082},{"$f":"EXP(SQRT(C335)*NORMSINV(CoreAssumptions!$F$2)+C334)","v":141358.13735169437},{"$f":"EXP(SQRT(D335)*NORMSINV(CoreAssumptions!$F$2)+D334)","v":147012.46284576258},{"$f":"EXP(SQRT(E335)*NORMSINV(CoreAssumptions!$F$2)+E334)","v":152892.96135959245},{"$f":"EXP(SQRT(F335)*NORMSINV(CoreAssumptions!$F$2)+F334)","v":159008.67981397689},{"$f":"EXP(SQRT(G335)*NORMSINV(CoreAssumptions!$F$2)+G334)","v":165369.02700653588},{"$f":"EXP(SQRT(H335)*NORMSINV(CoreAssumptions!$F$2)+H334)","v":171983.78808679688},{"$f":"EXP(SQRT(I335)*NORMSINV(CoreAssumptions!$F$2)+I334)","v":178863.13961026928},{"$f":"EXP(SQRT(J335)*NORMSINV(CoreAssumptions!$F$2)+J334)","v":186017.66519467928},{"$f":"EXP(SQRT(K335)*NORMSINV(CoreAssumptions!$F$2)+K334)","v":193458.37180246634},{"$f":"EXP(SQRT(L335)*NORMSINV(CoreAssumptions!$F$2)+L334)","v":201196.70667456594},{"$f":"EXP(SQRT(M335)*NORMSINV(CoreAssumptions!$F$2)+M334)","v":209244.57494154808},{"$f":"EXP(SQRT(N335)*NORMSINV(CoreAssumptions!$F$2)+N334)","v":217614.35793920988},{"$f":"EXP(SQRT(O335)*NORMSINV(CoreAssumptions!$F$2)+O334)","v":226318.93225677893},{"$f":"EXP(SQRT(P335)*NORMSINV(CoreAssumptions!$F$2)+P334)","v":235371.68954704911},{"$f":"EXP(SQRT(Q335)*NORMSINV(CoreAssumptions!$F$2)+Q334)","v":244786.55712893093},{"$f":"EXP(SQRT(R335)*NORMSINV(CoreAssumptions!$F$2)+R334)","v":254578.01941408936},{"$f":"EXP(SQRT(S335)*NORMSINV(CoreAssumptions!$F$2)+S334)","v":264761.14019065228},{"$f":"EXP(SQRT(T335)*NORMSINV(CoreAssumptions!$F$2)+T334)","v":275351.58579827921},{"$f":"EXP(SQRT(U335)*NORMSINV(CoreAssumptions!$F$2)+U334)","v":286365.64923021017},{"$f":"EXP(SQRT(V335)*NORMSINV(CoreAssumptions!$F$2)+V334)","v":297820.27519941737},{"$f":"EXP(SQRT(W335)*NORMSINV(CoreAssumptions!$F$2)+W334)","v":309733.08620739554}]
["Income from Afford",{"$f":"IF(B338/CoreAssumptions!$F$3<=B419,B419,B338/CoreAssumptions!$F$3)","v":37755.912754191893},{"$f":"IF(C338/CoreAssumptions!$F$3<=C419,C419,C338/CoreAssumptions!$F$3)","v":39266.149264359548},{"$f":"IF(D338/CoreAssumptions!$F$3<=D419,D419,D338/CoreAssumptions!$F$3)","v":40836.795234934048},{"$f":"IF(E338/CoreAssumptions!$F$3<=E419,E419,E338/CoreAssumptions!$F$3)","v":42470.267044331231},{"$f":"IF(F338/CoreAssumptions!$F$3<=F419,F419,F338/CoreAssumptions!$F$3)","v":44169.07772610469},{"$f":"IF(G338/CoreAssumptions!$F$3<=G419,G419,G338/CoreAssumptions!$F$3)","v":45935.840835148854},{"$f":"IF(H338/CoreAssumptions!$F$3<=H419,H419,H338/CoreAssumptions!$F$3)","v":47773.274468554686},{"$f":"IF(I338/CoreAssumptions!$F$3<=I419,I419,I338/CoreAssumptions!$F$3)","v":49684.205447297019},{"$f":"IF(J338/CoreAssumptions!$F$3<=J419,J419,J338/CoreAssumptions!$F$3)","v":51671.573665188691},{"$f":"IF(K338/CoreAssumptions!$F$3<=K419,K419,K338/CoreAssumptions!$F$3)","v":53738.436611796205},{"$f":"IF(L338/CoreAssumptions!$F$3<=L419,L419,L338/CoreAssumptions!$F$3)","v":55887.974076268314},{"$f":"IF(M338/CoreAssumptions!$F$3<=M419,M419,M338/CoreAssumptions!$F$3)","v":58123.493039318913},{"$f":"IF(N338/CoreAssumptions!$F$3<=N419,N419,N338/CoreAssumptions!$F$3)","v":60448.432760891628},{"$f":"IF(O338/CoreAssumptions!$F$3<=O419,O419,O338/CoreAssumptions!$F$3)","v":62866.370071327481},{"$f":"IF(P338/CoreAssumptions!$F$3<=P419,P419,P338/CoreAssumptions!$F$3)","v":65381.024874180308},{"$f":"IF(Q338/CoreAssumptions!$F$3<=Q419,Q419,Q338/CoreAssumptions!$F$3)","v":67996.265869147479},{"$f":"IF(R338/CoreAssumptions!$F$3<=R419,R419,R338/CoreAssumptions!$F$3)","v":70716.116503913712},{"$f":"IF(S338/CoreAssumptions!$F$3<=S419,S419,S338/CoreAssumptions!$F$3)","v":73544.761164070078},{"$f":"IF(T338/CoreAssumptions!$F$3<=T419,T419,T338/CoreAssumptions!$F$3)","v":76486.551610633105},{"$f":"IF(U338/CoreAssumptions!$F$3<=U419,U419,U338/CoreAssumptions!$F$3)","v":79546.013675058377},{"$f":"IF(V338/CoreAssumptions!$F$3<=V419,V419,V338/CoreAssumptions!$F$3)","v":82727.854222060385},{"$f":"IF(W338/CoreAssumptions!$F$3<=W419,W419,W338/CoreAssumptions!$F$3)","v":86036.968390943206}]
[null,{"$f":"IF(B339>B419,VLOOKUP(B339,B$419:$AA$499,B$418+3),10)","v":60},{"$f":"IF(C339>C419,VLOOKUP(C339,C$419:$AA$499,C$418+3),10)","v":62},{"$f":"IF(D339>D419,VLOOKUP(D339,D$419:$AA$499,D$418+3),10)","v":63},{"$f":"IF(E339>E419,VLOOKUP(E339,E$419:$AA$499,E$418+3),10)","v":63},{"$f":"IF(F339>F419,VLOOKUP(F339,F$419:$AA$499,F$418+3),10)","v":65},{"$f":"IF(G339>G419,VLOOKUP(G339,G$419:$AA$499,G$418+3),10)","v":66},{"$f":"IF(H339>H419,VLOOKUP(H339,H$419:$AA$499,H$418+3),10)","v":67},{"$f":"IF(I339>I419,VLOOKUP(I339,I$419:$AA$499,I$418+3),10)","v":68},{"$f":"IF(J339>J419,VLOOKUP(J339,J$419:$AA$499,J$418+3),10)","v":69},{"$f":"IF(K339>K419,VLOOKUP(K339,K$419:$AA$499,K$418+3),10)","v":70},{"$f":"IF(L339>L419,VLOOKUP(L339,L$419:$AA$499,L$418+3),10)","v":71},{"$f":"IF(M339>M419,VLOOKUP(M339,M$419:$AA$499,M$418+3),10)","v":72},{"$f":"IF(N339>N419,VLOOKUP(N339,N$419:$AA$499,N$418+3),10)","v":73},{"$f":"IF(O339>O419,VLOOKUP(O339,O$419:$AA$499,O$418+3),10)","v":74},{"$f":"IF(P339>P419,VLOOKUP(P339,P$419:$AA$499,P$418+3),10)","v":75},{"$f":"IF(Q339>Q419,VLOOKUP(Q339,Q$419:$AA$499,Q$418+3),10)","v":76},{"$f":"IF(R339>R419,VLOOKUP(R339,R$419:$AA$499,R$418+3),10)","v":77},{"$f":"IF(S339>S419,VLOOKUP(S339,S$419:$AA$499,S$418+3),10)","v":78},{"$f":"IF(T339>T419,VLOOKUP(T339,T$419:$AA$499,T$418+3),10)","v":78},{"$f":"IF(U339>U419,VLOOKUP(U339,U$419:$AA$499,U$418+3),10)","v":79},{"$f":"IF(V339>V419,VLOOKUP(V339,V$419:$AA$499,V$418+3),10)","v":80},{"$f":"IF(W339>W419,VLOOKUP(W339,W$419:$AA$499,W$418+3),10)","v":81}]
["Principal Market",null,{"$f":"C317*(100-C340)/100","v":282.33999999999997},{"$f":"D317*(100-D340)/100","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
["Princpal Subsidy",null,{"$f":"C316+(C317*(C340)/100)","v":618.66000000000008},{"$f":"D316+(D317*(D340)/100)","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[null,null," "]
[]
[]
["Scenario",{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,B330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,C330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,D330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,E330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,F330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,G330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,H330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,I330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,J330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,K330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,L330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,M330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,N330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,O330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,P330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,Q330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,R330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,S330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,T330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,U330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,V330-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,W330-2009,FALSE)","v":0.04},{"$f":"CHOOSE(X60,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"Modest Growth"}]
["Scenario Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioBlank!$X348,FALSE)","v":225015.40352787456},{"$f":"B348*(1+B347)","v":234016.01966898955},{"$f":"C348*(1+C347)","v":243376.66045574914},253111.72687397912,263236.19594893832,273765.64378689585,284716.26953837171,296104.92031990661,307949.1171327029,320267.08181801101,333077.76509073144,346400.8756943607,360256.91072213516,374667.18715102057,389653.87463706138,405240.02962254384,421449.63080744562,438307.61603974347,455839.92068133323,474073.51750858658,{"$f":"U348*(1+U347)","v":493036.45820893004},{"$f":"V348*(1+V347)","v":512757.91653728724},206]
["Scenario Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,ScenarioBlank!$X349,FALSE)","v":195000},{"$f":"B349*(1+B347)","v":202800},{"$f":"C349*(1+C347)","v":210912},219348.48000000001,228122.41920000003,237247.31596800004,246737.20860672006,256606.69695098887,266870.96482902841,277545.80342218955,288647.63555907714,300193.54098144022,312201.28262069786,324689.33392552577,337676.9072825468,351183.98357384867,365231.34291680262,379840.59663347475,395034.22049881378,410835.58931876638,{"$f":"U349*(1+U347)","v":427269.01289151702},{"$f":"V349*(1+V347)","v":444359.77340717771},207]
["U",{"$f":"IF(B349<>0,LN(B349),0)","v":12.180754837545884},12.219975550699164,12.259196263852447,12.298416977005727,12.33763769015901,12.376858403312291,12.416079116465571,12.455299829618854,12.494520542772134,12.533741255925415,12.572961969078698,12.612182682231978,12.651403395385259,12.690624108538541,12.729844821691822,12.769065534845103,12.808286247998385,12.847506961151666,12.886727674304948,12.925948387458229,{"$f":"IF(V349<>0,LN(V349),0)","v":12.96516910061151},{"$f":"IF(W349<>0,LN(W349),0)","v":13.004389813764792}]
["Sigma2",{"$f":"IF(B348<>0,2*LN(B348)-2*B350,0)","v":0.28633860284254808},0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254808,0.28633860284254453,0.28633860284254808,0.28633860284254453,0.28633860284254453,{"$f":"IF(V348<>0,2*LN(V348)-2*V350,0)","v":0.28633860284254808},{"$f":"IF(W348<>0,2*LN(W348)-2*W350,0)","v":0.28633860284254453}]
[]
[{"$f":"CONCATENATE(\"Scenario \",$C$61*100,\"%ile\")","v":"Scenario 25%ile"},{"$f":"EXP(SQRT(B351)*NORMSINV($C$61)+B350)","v":135921.28591509082},141358.13735169437,147012.46284576258,152892.96135959245,159008.67981397689,165369.02700653588,171983.78808679688,178863.13961026928,186017.66519467928,193458.37180246634,201196.70667456594,209244.57494154808,217614.35793920988,226318.93225677893,235371.68954704911,244786.55712893093,254578.01941408936,264761.14019065228,275351.58579827921,286365.64923021017,{"$f":"EXP(SQRT(V351)*NORMSINV($C$61)+V350)","v":297820.27519941737},{"$f":"EXP(SQRT(W351)*NORMSINV($C$61)+W350)","v":309733.08620739554}]
["Income from Afford",{"$f":"IF(B353/$C$64<=B510,B510,B353/$C$64)","v":37755.912754191893},{"$f":"IF(C353/$C$64<=C510,C510,C353/$C$64)","v":39266.149264359548},40836.795234934048,42470.267044331231,44169.07772610469,45935.840835148854,47773.274468554686,49684.205447297019,51671.573665188691,53738.436611796205,55887.974076268314,58123.493039318913,60448.432760891628,62866.370071327481,65381.024874180308,67996.265869147479,70716.116503913712,73544.761164070078,76486.551610633105,79546.013675058377,82727.854222060385,86036.968390943206]
[null,{"$f":"IF(B354>B510,VLOOKUP(B354,B510:$AA$590,B509+3),10)","v":60},{"$f":"IF(C354>C510,VLOOKUP(C354,C510:$AA$590,C509+3),10)","v":62},{"$f":"IF(D354>D510,VLOOKUP(D354,D510:$AA$590,D509+3),10)","v":63},{"$f":"IF(E354>E510,VLOOKUP(E354,E510:$AA$590,E509+3),10)","v":63},{"$f":"IF(F354>F510,VLOOKUP(F354,F510:$AA$590,F509+3),10)","v":65},{"$f":"IF(G354>G510,VLOOKUP(G354,G510:$AA$590,G509+3),10)","v":66},{"$f":"IF(H354>H510,VLOOKUP(H354,H510:$AA$590,H509+3),10)","v":67},{"$f":"IF(I354>I510,VLOOKUP(I354,I510:$AA$590,I509+3),10)","v":68},{"$f":"IF(J354>J510,VLOOKUP(J354,J510:$AA$590,J509+3),10)","v":69},{"$f":"IF(K354>K510,VLOOKUP(K354,K510:$AA$590,K509+3),10)","v":70},{"$f":"IF(L354>L510,VLOOKUP(L354,L510:$AA$590,L509+3),10)","v":71},{"$f":"IF(M354>M510,VLOOKUP(M354,M510:$AA$590,M509+3),10)","v":72},{"$f":"IF(N354>N510,VLOOKUP(N354,N510:$AA$590,N509+3),10)","v":73},{"$f":"IF(O354>O510,VLOOKUP(O354,O510:$AA$590,O509+3),10)","v":74},{"$f":"IF(P354>P510,VLOOKUP(P354,P510:$AA$590,P509+3),10)","v":75},{"$f":"IF(Q354>Q510,VLOOKUP(Q354,Q510:$AA$590,Q509+3),10)","v":76},{"$f":"IF(R354>R510,VLOOKUP(R354,R510:$AA$590,R509+3),10)","v":77},{"$f":"IF(S354>S510,VLOOKUP(S354,S510:$AA$590,S509+3),10)","v":78},{"$f":"IF(T354>T510,VLOOKUP(T354,T510:$AA$590,T509+3),10)","v":78},{"$f":"IF(U354>U510,VLOOKUP(U354,U510:$AA$590,U509+3),10)","v":79},{"$f":"IF(V354>V510,VLOOKUP(V354,V510:$AA$590,V509+3),10)","v":80},{"$f":"IF(W354>W510,VLOOKUP(W354,W510:$AA$590,W509+3),10)","v":81}]
["Scenario Market",null,{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),C318*(100-C355)/100,C320*(100-C355)/100)","v":282.33999999999997},{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),D318*(100-D355)/100,D320*(100-D355)/100)","v":239.02},231.99,215.6,161.5,156.75,158.08000000000001,156.55000000000001,167.7,160.66,161.56,154.71,161.97999999999999,150.75,142.80000000000001,143.29,135.08000000000001,125.62,107.31,110.2,104.69]
["Scenario Subsidy",null,{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),C312+(C318*(C355)/100),C320*(C355)/100)","v":618.66000000000008},{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),D312+(D318*(D355)/100),D320*(D355)/100)","v":564.98},553.01,558.4,471.5,318.25,335.92,348.45,391.3,393.34,415.44,418.29,461.02,452.25,452.2,479.71,478.92,445.38,403.69,440.8,446.31]
[]
[]
["Intermediate"]
[]
["Rents (Principal)"]
["Rises Principal",{"$f":"B331","v":0.04},{"$f":"C331","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Rent Median (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioBlank!$X365,FALSE)","v":173.07692307692307},{"$f":"B365*(1+B363)","v":180},{"$f":"C365*(1+C363)","v":187.20000000000002},194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,379.23285167886132,394.40216574601578,210]
["Rent 30th%ile (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioBlank!$X366,FALSE)","v":150},{"$f":"B366*(1+B363)","v":156},{"$f":"C366*(1+C363)","v":162.24},168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.66847145501316,341.8152103132137,211]
["Annual Rent Medain",{"$f":"B365*52","v":9000},{"$f":"C365*52","v":9360},9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,19720.108287300787,20508.91261879282]
["Annual Rent 30th",{"$f":"B366*52","v":7800},8112,8436.48,8773.9392000000007,9124.8967680000005,9489.8926387200008,9869.4883442688006,10264.267878039553,10674.838593161136,11101.83213688758,11545.905422363085,12007.741639257609,12488.051304827914,12987.57335702103,13507.076291301873,14047.359342953949,14609.253716672109,15193.623865338994,15801.368819952555,16433.423572750657,17090.760515660684,17774.390936287113]
[]
["Income above",{"$f":"B367/CoreAssumptions!$F$6","v":36000},{"$f":"C367/CoreAssumptions!$F$6","v":37440},{"$f":"D367/CoreAssumptions!$F$6","v":38937.600000000006},{"$f":"E367/CoreAssumptions!$F$6","v":40495.104000000007},{"$f":"F367/CoreAssumptions!$F$6","v":42114.908160000006},{"$f":"G367/CoreAssumptions!$F$6","v":43799.504486400008},{"$f":"H367/CoreAssumptions!$F$6","v":45551.484665856005},{"$f":"I367/CoreAssumptions!$F$6","v":47373.544052490251},{"$f":"J367/CoreAssumptions!$F$6","v":49268.485814589862},{"$f":"K367/CoreAssumptions!$F$6","v":51239.225247173461},{"$f":"L367/CoreAssumptions!$F$6","v":53288.794257060406},{"$f":"M367/CoreAssumptions!$F$6","v":55420.346027342821},{"$f":"N367/CoreAssumptions!$F$6","v":57637.159868436538},{"$f":"O367/CoreAssumptions!$F$6","v":59942.646263174},{"$f":"P367/CoreAssumptions!$F$6","v":62340.352113700967},{"$f":"Q367/CoreAssumptions!$F$6","v":64833.966198249007},{"$f":"R367/CoreAssumptions!$F$6","v":67427.324846178963},{"$f":"S367/CoreAssumptions!$F$6","v":70124.41784002613},{"$f":"T367/CoreAssumptions!$F$6","v":72929.394553627179},{"$f":"U367/CoreAssumptions!$F$6","v":75846.570335772267},{"$f":"V367/CoreAssumptions!$F$6","v":78880.433149203149},{"$f":"W367/CoreAssumptions!$F$6","v":82035.650475171278}]
["Income below",{"$f":"B368/CoreAssumptions!$F$5","v":22285.714285714286},{"$f":"C368/CoreAssumptions!$F$5","v":23177.142857142859},{"$f":"D368/CoreAssumptions!$F$5","v":24104.228571428572},{"$f":"E368/CoreAssumptions!$F$5","v":25068.397714285718},{"$f":"F368/CoreAssumptions!$F$5","v":26071.133622857145},{"$f":"G368/CoreAssumptions!$F$5","v":27113.978967771433},{"$f":"H368/CoreAssumptions!$F$5","v":28198.53812648229},{"$f":"I368/CoreAssumptions!$F$5","v":29326.47965154158},{"$f":"J368/CoreAssumptions!$F$5","v":30499.538837603246},{"$f":"K368/CoreAssumptions!$F$5","v":31719.520391107373},{"$f":"L368/CoreAssumptions!$F$5","v":32988.301206751676},{"$f":"M368/CoreAssumptions!$F$5","v":34307.833255021738},{"$f":"N368/CoreAssumptions!$F$5","v":35680.14658522261},{"$f":"O368/CoreAssumptions!$F$5","v":37107.352448631515},{"$f":"P368/CoreAssumptions!$F$5","v":38591.646546576783},{"$f":"Q368/CoreAssumptions!$F$5","v":40135.312408439859},{"$f":"R368/CoreAssumptions!$F$5","v":41740.724904777453},{"$f":"S368/CoreAssumptions!$F$5","v":43410.353900968556},{"$f":"T368/CoreAssumptions!$F$5","v":45146.768057007306},{"$f":"U368/CoreAssumptions!$F$5","v":46952.63877928759},{"$f":"V368/CoreAssumptions!$F$5","v":48830.7443304591},{"$f":"W368/CoreAssumptions!$F$5","v":50783.974103677465}]
["Above percentile",{"$f":"VLOOKUP(B370,B$419:$AA$499,B$418+3)","v":58},{"$f":"VLOOKUP(C370,C$419:$AA$499,C$418+3)","v":59},{"$f":"VLOOKUP(D370,D$419:$AA$499,D$418+3)","v":60},{"$f":"VLOOKUP(E370,E$419:$AA$499,E$418+3)","v":61},{"$f":"VLOOKUP(F370,F$419:$AA$499,F$418+3)","v":62},{"$f":"VLOOKUP(G370,G$419:$AA$499,G$418+3)","v":63},{"$f":"VLOOKUP(H370,H$419:$AA$499,H$418+3)","v":64},{"$f":"VLOOKUP(I370,I$419:$AA$499,I$418+3)","v":65},{"$f":"VLOOKUP(J370,J$419:$AA$499,J$418+3)","v":66},{"$f":"VLOOKUP(K370,K$419:$AA$499,K$418+3)","v":67},{"$f":"VLOOKUP(L370,L$419:$AA$499,L$418+3)","v":69},{"$f":"VLOOKUP(M370,M$419:$AA$499,M$418+3)","v":69},{"$f":"VLOOKUP(N370,N$419:$AA$499,N$418+3)","v":70},{"$f":"VLOOKUP(O370,O$419:$AA$499,O$418+3)","v":72},{"$f":"VLOOKUP(P370,P$419:$AA$499,P$418+3)","v":72},{"$f":"VLOOKUP(Q370,Q$419:$AA$499,Q$418+3)","v":73},{"$f":"VLOOKUP(R370,R$419:$AA$499,R$418+3)","v":74},{"$f":"VLOOKUP(S370,S$419:$AA$499,S$418+3)","v":75},{"$f":"VLOOKUP(T370,T$419:$AA$499,T$418+3)","v":76},{"$f":"VLOOKUP(U370,U$419:$AA$499,U$418+3)","v":77},{"$f":"VLOOKUP(V370,V$419:$AA$499,V$418+3)","v":78},{"$f":"VLOOKUP(W370,W$419:$AA$499,W$418+3)","v":79}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B371,B$419:$AA$499,B$418+3)),10,VLOOKUP(B371,B$419:$AA$499,B$418+3))","v":33},{"$f":"VLOOKUP(C371,C$419:$AA$499,C$418+3)","v":35},{"$f":"VLOOKUP(D371,D$419:$AA$499,D$418+3)","v":36},{"$f":"VLOOKUP(E371,E$419:$AA$499,E$418+3)","v":37},{"$f":"VLOOKUP(F371,F$419:$AA$499,F$418+3)","v":38},{"$f":"VLOOKUP(G371,G$419:$AA$499,G$418+3)","v":39},{"$f":"VLOOKUP(H371,H$419:$AA$499,H$418+3)","v":40},{"$f":"VLOOKUP(I371,I$419:$AA$499,I$418+3)","v":41},{"$f":"VLOOKUP(J371,J$419:$AA$499,J$418+3)","v":42},{"$f":"VLOOKUP(K371,K$419:$AA$499,K$418+3)","v":43},{"$f":"VLOOKUP(L371,L$419:$AA$499,L$418+3)","v":44},{"$f":"VLOOKUP(M371,M$419:$AA$499,M$418+3)","v":45},{"$f":"VLOOKUP(N371,N$419:$AA$499,N$418+3)","v":45},{"$f":"VLOOKUP(O371,O$419:$AA$499,O$418+3)","v":46},{"$f":"VLOOKUP(P371,P$419:$AA$499,P$418+3)","v":47},{"$f":"VLOOKUP(Q371,Q$419:$AA$499,Q$418+3)","v":48},{"$f":"VLOOKUP(R371,R$419:$AA$499,R$418+3)","v":49},{"$f":"VLOOKUP(S371,S$419:$AA$499,S$418+3)","v":50},{"$f":"VLOOKUP(T371,T$419:$AA$499,T$418+3)","v":51},{"$f":"VLOOKUP(U371,U$419:$AA$499,U$418+3)","v":52},{"$f":"VLOOKUP(V371,V$419:$AA$499,V$418+3)","v":53},{"$f":"VLOOKUP(W371,W$419:$AA$499,W$418+3)","v":54}]
[]
[]
[]
["Social Rent",null,{"$f":"C319-C378-C379-C380","v":418.05000000000007},{"$f":"D319-D378-D379-D380","v":390.55999999999995},389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
["BM Rent",null,{"$f":"(C372-C373)/100*C317","v":178.32},{"$f":"(D372-D373)/100*D317","v":155.04},150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
["PRS",null,{"$f":"(100-C372)/100*C317-C380","v":135.22600000000003},{"$f":"(100-D372)/100*D317-D380","v":114.98800000000003},105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
["Buyers",null,{"$f":"C341*CoreAssumptions!$F$8","v":169.40399999999997},{"$f":"D341*CoreAssumptions!$F$8","v":143.41200000000001},{"$f":"E341*CoreAssumptions!$F$8","v":139.19399999999999},{"$f":"F341*CoreAssumptions!$F$8","v":129.35999999999999},{"$f":"G341*CoreAssumptions!$F$8","v":96.899999999999991},{"$f":"H341*CoreAssumptions!$F$8","v":94.05},{"$f":"I341*CoreAssumptions!$F$8","v":94.847999999999999},{"$f":"J341*CoreAssumptions!$F$8","v":93.93},{"$f":"K341*CoreAssumptions!$F$8","v":100.61999999999999},{"$f":"L341*CoreAssumptions!$F$8","v":96.396000000000001},{"$f":"M341*CoreAssumptions!$F$8","v":96.935999999999993},{"$f":"N341*CoreAssumptions!$F$8","v":92.826000000000008},{"$f":"O341*CoreAssumptions!$F$8","v":97.187999999999988},{"$f":"P341*CoreAssumptions!$F$8","v":90.45},{"$f":"Q341*CoreAssumptions!$F$8","v":85.68},{"$f":"R341*CoreAssumptions!$F$8","v":85.97399999999999},{"$f":"S341*CoreAssumptions!$F$8","v":81.048000000000002},{"$f":"T341*CoreAssumptions!$F$8","v":75.372},{"$f":"U341*CoreAssumptions!$F$8","v":64.385999999999996},{"$f":"V341*CoreAssumptions!$F$8","v":66.12},{"$f":"W341*CoreAssumptions!$F$8","v":62.813999999999993}]
[]
["Rents Scenario",{"$f":"B330","v":2017},{"$f":"B382+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Rises Scenario",{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,B382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,C382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,D382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,E382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,F382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,G382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,H382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,I382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,J382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,K382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,L382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,M382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,N382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,O382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,P382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,Q382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,R382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,S382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,T382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,U382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,V382-2009,FALSE)","v":0.04},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,W382-2009,FALSE)","v":0.04},{"$f":"CHOOSE(X123,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"Modest Growth"}]
[]
["Rent Median (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioBlank!$X385,FALSE)","v":173.07692307692307},{"$f":"B385*(1+B383)","v":180},{"$f":"C385*(1+C383)","v":187.20000000000002},194.68800000000002,202.47552000000002,210.57454080000002,218.99752243200004,227.75742332928004,236.86772026245126,246.34242907294933,256.19612623586733,266.44397128530204,277.10173013671414,288.18579934218269,299.71323131587002,311.70176056850482,324.16983099124502,337.13662423089482,350.62208920013063,364.64697276813587,{"$f":"U385*(1+U383)","v":379.23285167886132},{"$f":"V385*(1+V383)","v":394.40216574601578},210]
["Rent 30th (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,ScenarioBlank!$X386,FALSE)","v":150},{"$f":"B386*(1+B383)","v":156},{"$f":"C386*(1+C383)","v":162.24},168.7296,175.47878400000002,182.49793536000001,189.79785277440001,197.38976688537602,205.28535756079106,213.4967718632227,222.03664273775163,230.91810844726172,240.15483278515219,249.76102609655828,259.75146714042063,270.14152582603748,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,{"$f":"U386*(1+U383)","v":328.66847145501316},{"$f":"V386*(1+V383)","v":341.8152103132137},211]
["Annual Rent Medain",{"$f":"B385*52","v":9000},{"$f":"C385*52","v":9360},9734.4000000000015,10123.776000000002,10528.727040000002,10949.876121600002,11387.871166464001,11843.386013122563,12317.121453647465,12809.806311793365,13322.198564265102,13855.086506835705,14409.289967109135,14985.6615657935,15585.088028425242,16208.491549562252,16856.831211544741,17531.104460006532,18232.348638406795,18961.642583943067,{"$f":"V385*52","v":19720.108287300787},{"$f":"W385*52","v":20508.91261879282}]
["Annual Rent 30th",{"$f":"B386*52","v":7800},8112,8436.48,8773.9392000000007,9124.8967680000005,9489.8926387200008,9869.4883442688006,10264.267878039553,10674.838593161136,11101.83213688758,11545.905422363085,12007.741639257609,12488.051304827914,12987.57335702103,13507.076291301873,14047.359342953949,14609.253716672109,15193.623865338994,15801.368819952555,16433.423572750657,{"$f":"V386*52","v":17090.760515660684},{"$f":"W386*52","v":17774.390936287113}]
[]
["Income above",{"$f":"B387/$C$116","v":36000},37440,38937.600000000006,40495.104000000007,42114.908160000006,43799.504486400008,45551.484665856005,47373.544052490251,49268.485814589862,51239.225247173461,53288.794257060406,55420.346027342821,57637.159868436538,59942.646263174,62340.352113700967,64833.966198249007,67427.324846178963,70124.41784002613,72929.394553627179,75846.570335772267,{"$f":"V387/$C$116","v":78880.433149203149},{"$f":"W387/$C$116","v":82035.650475171278}]
["Income below",{"$f":"B388/$C$117","v":22285.714285714286},23177.142857142859,24104.228571428572,25068.397714285718,26071.133622857145,27113.978967771433,28198.53812648229,29326.47965154158,30499.538837603246,31719.520391107373,32988.301206751676,34307.833255021738,35680.14658522261,37107.352448631515,38591.646546576783,40135.312408439859,41740.724904777453,43410.353900968556,45146.768057007306,46952.63877928759,{"$f":"V388/$C$117","v":48830.7443304591},{"$f":"W388/$C$117","v":50783.974103677465}]
["Above percentile",{"$f":"IF(ISERROR(VLOOKUP(B390,B$510:$AA$590,B$509+3)),10,VLOOKUP(B390,B$510:$AA$590,B$509+3))","v":58},{"$f":"IF(ISERROR(VLOOKUP(C390,C$510:$AA$590,C$509+3)),10,VLOOKUP(C390,C$510:$AA$590,C$509+3))","v":59},{"$f":"IF(ISERROR(VLOOKUP(D390,D$510:$AA$590,D$509+3)),10,VLOOKUP(D390,D$510:$AA$590,D$509+3))","v":60},{"$f":"IF(ISERROR(VLOOKUP(E390,E$510:$AA$590,E$509+3)),10,VLOOKUP(E390,E$510:$AA$590,E$509+3))","v":61},{"$f":"IF(ISERROR(VLOOKUP(F390,F$510:$AA$590,F$509+3)),10,VLOOKUP(F390,F$510:$AA$590,F$509+3))","v":62},{"$f":"IF(ISERROR(VLOOKUP(G390,G$510:$AA$590,G$509+3)),10,VLOOKUP(G390,G$510:$AA$590,G$509+3))","v":63},{"$f":"IF(ISERROR(VLOOKUP(H390,H$510:$AA$590,H$509+3)),10,VLOOKUP(H390,H$510:$AA$590,H$509+3))","v":64},{"$f":"IF(ISERROR(VLOOKUP(I390,I$510:$AA$590,I$509+3)),10,VLOOKUP(I390,I$510:$AA$590,I$509+3))","v":65},{"$f":"IF(ISERROR(VLOOKUP(J390,J$510:$AA$590,J$509+3)),10,VLOOKUP(J390,J$510:$AA$590,J$509+3))","v":66},{"$f":"IF(ISERROR(VLOOKUP(K390,K$510:$AA$590,K$509+3)),10,VLOOKUP(K390,K$510:$AA$590,K$509+3))","v":67},{"$f":"IF(ISERROR(VLOOKUP(L390,L$510:$AA$590,L$509+3)),10,VLOOKUP(L390,L$510:$AA$590,L$509+3))","v":69},{"$f":"IF(ISERROR(VLOOKUP(M390,M$510:$AA$590,M$509+3)),10,VLOOKUP(M390,M$510:$AA$590,M$509+3))","v":69},{"$f":"IF(ISERROR(VLOOKUP(N390,N$510:$AA$590,N$509+3)),10,VLOOKUP(N390,N$510:$AA$590,N$509+3))","v":70},{"$f":"IF(ISERROR(VLOOKUP(O390,O$510:$AA$590,O$509+3)),10,VLOOKUP(O390,O$510:$AA$590,O$509+3))","v":72},{"$f":"IF(ISERROR(VLOOKUP(P390,P$510:$AA$590,P$509+3)),10,VLOOKUP(P390,P$510:$AA$590,P$509+3))","v":72},{"$f":"IF(ISERROR(VLOOKUP(Q390,Q$510:$AA$590,Q$509+3)),10,VLOOKUP(Q390,Q$510:$AA$590,Q$509+3))","v":73},{"$f":"IF(ISERROR(VLOOKUP(R390,R$510:$AA$590,R$509+3)),10,VLOOKUP(R390,R$510:$AA$590,R$509+3))","v":74},{"$f":"IF(ISERROR(VLOOKUP(S390,S$510:$AA$590,S$509+3)),10,VLOOKUP(S390,S$510:$AA$590,S$509+3))","v":75},{"$f":"IF(ISERROR(VLOOKUP(T390,T$510:$AA$590,T$509+3)),10,VLOOKUP(T390,T$510:$AA$590,T$509+3))","v":76},{"$f":"IF(ISERROR(VLOOKUP(U390,U$510:$AA$590,U$509+3)),10,VLOOKUP(U390,U$510:$AA$590,U$509+3))","v":77},{"$f":"IF(ISERROR(VLOOKUP(V390,V$510:$AA$590,V$509+3)),10,VLOOKUP(V390,V$510:$AA$590,V$509+3))","v":78},{"$f":"IF(ISERROR(VLOOKUP(W390,W$510:$AA$590,W$509+3)),10,VLOOKUP(W390,W$510:$AA$590,W$509+3))","v":79}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B391,B$510:$AA$590,B$509+3)),10,(VLOOKUP(B391,B$510:$AA$590,B$509+3)))","v":33},{"$f":"IF(ISERROR(VLOOKUP(C391,C$510:$AA$590,C$509+3)),10,(VLOOKUP(C391,C$510:$AA$590,C$509+3)))","v":35},{"$f":"IF(ISERROR(VLOOKUP(D391,D$510:$AA$590,D$509+3)),10,(VLOOKUP(D391,D$510:$AA$590,D$509+3)))","v":36},{"$f":"IF(ISERROR(VLOOKUP(E391,E$510:$AA$590,E$509+3)),10,(VLOOKUP(E391,E$510:$AA$590,E$509+3)))","v":37},{"$f":"IF(ISERROR(VLOOKUP(F391,F$510:$AA$590,F$509+3)),10,(VLOOKUP(F391,F$510:$AA$590,F$509+3)))","v":38},{"$f":"IF(ISERROR(VLOOKUP(G391,G$510:$AA$590,G$509+3)),10,(VLOOKUP(G391,G$510:$AA$590,G$509+3)))","v":39},{"$f":"IF(ISERROR(VLOOKUP(H391,H$510:$AA$590,H$509+3)),10,(VLOOKUP(H391,H$510:$AA$590,H$509+3)))","v":40},{"$f":"IF(ISERROR(VLOOKUP(I391,I$510:$AA$590,I$509+3)),10,(VLOOKUP(I391,I$510:$AA$590,I$509+3)))","v":41},{"$f":"IF(ISERROR(VLOOKUP(J391,J$510:$AA$590,J$509+3)),10,(VLOOKUP(J391,J$510:$AA$590,J$509+3)))","v":42},{"$f":"IF(ISERROR(VLOOKUP(K391,K$510:$AA$590,K$509+3)),10,(VLOOKUP(K391,K$510:$AA$590,K$509+3)))","v":43},{"$f":"IF(ISERROR(VLOOKUP(L391,L$510:$AA$590,L$509+3)),10,(VLOOKUP(L391,L$510:$AA$590,L$509+3)))","v":44},{"$f":"IF(ISERROR(VLOOKUP(M391,M$510:$AA$590,M$509+3)),10,(VLOOKUP(M391,M$510:$AA$590,M$509+3)))","v":45},{"$f":"IF(ISERROR(VLOOKUP(N391,N$510:$AA$590,N$509+3)),10,(VLOOKUP(N391,N$510:$AA$590,N$509+3)))","v":45},{"$f":"IF(ISERROR(VLOOKUP(O391,O$510:$AA$590,O$509+3)),10,(VLOOKUP(O391,O$510:$AA$590,O$509+3)))","v":46},{"$f":"IF(ISERROR(VLOOKUP(P391,P$510:$AA$590,P$509+3)),10,(VLOOKUP(P391,P$510:$AA$590,P$509+3)))","v":47},{"$f":"IF(ISERROR(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)),10,(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)))","v":48},{"$f":"IF(ISERROR(VLOOKUP(R391,R$510:$AA$590,R$509+3)),10,(VLOOKUP(R391,R$510:$AA$590,R$509+3)))","v":49},{"$f":"IF(ISERROR(VLOOKUP(S391,S$510:$AA$590,S$509+3)),10,(VLOOKUP(S391,S$510:$AA$590,S$509+3)))","v":50},{"$f":"IF(ISERROR(VLOOKUP(T391,T$510:$AA$590,T$509+3)),10,(VLOOKUP(T391,T$510:$AA$590,T$509+3)))","v":51},{"$f":"IF(ISERROR(VLOOKUP(U391,U$510:$AA$590,U$509+3)),10,(VLOOKUP(U391,U$510:$AA$590,U$509+3)))","v":52},{"$f":"IF(ISERROR(VLOOKUP(V391,V$510:$AA$590,V$509+3)),10,(VLOOKUP(V391,V$510:$AA$590,V$509+3)))","v":53},{"$f":"IF(ISERROR(VLOOKUP(W391,W$510:$AA$590,W$509+3)),10,(VLOOKUP(W391,W$510:$AA$590,W$509+3)))","v":54}]
[]
[]
[]
["Social Rent",null,{"$f":"C320-C398-C399-C400","v":418.05000000000007},390.55999999999995,389.99,392.07999999999993,343.25,190,202.54000000000002,212.09999999999997,240.37,243.76,259.64999999999998,257.84999999999997,286.57999999999993,283.41000000000003,285.59999999999997,305.27,307,291.20999999999998,265.72000000000003,292.02999999999997,297.53999999999996]
["BM Rent",null,{"$f":"IF($B$312=TRUE,(C392-C393)/100*C318,IF($B$309=TRUE,(C392-C393)/100*C320,(C392-C393)/100*C318))","v":178.32},{"$f":"IF($B$312=TRUE,(D392-D393)/100*D318,IF($B$309=TRUE,(D392-D393)/100*D320,(D392-D393)/100*D318))","v":155.04},150.47999999999999,147.84,114,114,118.56,121.19999999999999,134.16,138.5,138.47999999999999,143.25,161.98000000000002,150.75,148.75,155.75,153.5,142.75,127.75,137.75,137.75]
["PRS",null,{"$f":"IF($B$312=TRUE,(100-C392)/100*C318-C400,IF($B$309=TRUE,(100-C392)/100*C320-C400,(100-C392)/100*C318-C400))","v":135.22600000000003},{"$f":"IF($B$312=TRUE,(100-D392)/100*D318-D400,IF($B$309=TRUE,(100-D392)/100*D320-D400,(100-D392)/100*D318-D400))","v":114.98800000000003},105.33600000000001,104.72000000000003,78.850000000000009,76.95,78.051999999999978,77.77000000000001,83.850000000000009,75.344000000000008,81.934000000000012,79.073999999999998,77.252000000000038,78.39,74.97,76.006000000000029,72.451999999999998,61.667999999999992,53.144000000000005,55.099999999999994,52.896000000000001]
["Buyers",null,{"$f":"C356*$C$115","v":169.40399999999997},{"$f":"D356*$C$115","v":143.41200000000001},139.19399999999999,129.35999999999999,96.899999999999991,94.05,94.847999999999999,93.93,100.61999999999999,96.396000000000001,96.935999999999993,92.826000000000008,97.187999999999988,90.45,85.68,85.97399999999999,81.048000000000002,75.372,64.385999999999996,66.12,62.813999999999993]
[]
[]
[]
[]
[]
["Income Change"]
["Principal",null,{"$f":"OFFSET(IncomeScenarios!D4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!E4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!F4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W4,0,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!X4,0,Map!$T$13-2012)","v":0.02}]
["Principle Distribution",null,{"$f":"OFFSET(IncomeScenarios!D26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!E26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!F26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!G26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!H26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!I26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!J26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!K26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!L26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!M26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!N26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!O26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!P26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!Q26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!R26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!S26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!T26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!U26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!V26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!W26,0,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!X26,0,Map!$T$13-2012)","v":0}]
["Scenario",null,{"$f":"OFFSET(IncomeScenarios!D2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!E2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!F2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W2,$X$53,Map!$T$13-2012)","v":0.02},{"$f":"OFFSET(IncomeScenarios!X2,$X$53,Map!$T$13-2012)","v":0.02}]
["Scenario Distribution",null,{"$f":"OFFSET(IncomeScenarios!D24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!E24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!F24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!G24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!H24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!I24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!J24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!K24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!L24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!M24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!N24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!O24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!P24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!Q24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!R24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!S24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!T24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!U24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!V24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!W24,$X$54,Map!$T$13-2012)","v":0},{"$f":"OFFSET(IncomeScenarios!X24,$X$54,Map!$T$13-2012)","v":0}]
[]
["Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Income"]
[null,{"$f":"B382","v":2017},{"$f":"B414+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Median",{"$f":"B459","v":30680},{"$f":"C459","v":31293.600000000002},31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252]
[{"$f":"CONCATENATE(\"Principal \",C49,\"%ile\")","v":"Principal 75%ile"},{"$f":"VLOOKUP($C$49,$A$419:$W$499,25-B418,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355]
[{"$f":"CONCATENATE(\"Principal\",C50,\"%ile\")","v":"Principal25%ile"},{"$f":"VLOOKUP($C$50,$A$419:$W$499,25-B418,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177]
[1,23,{"$f":"B418-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,{"$f":"2018","v":2018},{"$f":"CONCATENATE(\"Principal \",C51)","v":"Principal 2038"}]
[{"$f":"Data!B299","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X419,FALSE)","v":11440},{"$f":"B419*(1+C$407+(-(50-$A419)*(C$408/40)))","v":11668.800000000001},{"$f":"C419*(1+D$407+(-(50-$A419)*(D$408/40)))","v":11902.176000000001},12140.219520000002,12383.023910400003,12630.684388608002,12883.298076380162,13140.964037907766,13403.783318665923,13671.858985039242,13945.296164740026,14224.202088034826,14508.686129795524,14798.859852391435,15094.837049439264,15396.73379042805,15704.668466236611,{"$f":"R419*(1+S$407+(-(50-$A419)*(S$408/40)))","v":16018.761835561343},16339.13707227257,16665.919813718021,16999.238209992382,17339.222974192231,217,{"$f":"C419","v":11668.800000000001},{"$f":"OFFSET(B419,0,$C$51-Map!$T$13+1)","v":17339.222974192231},{"$f":"A419","v":10}]
[{"$f":"Data!B300","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X420,FALSE)","v":11960},12199.2,12443.184000000001,12692.047680000001,12945.888633600001,13204.806406272002,13468.902534397443,13738.280585085391,14013.0461967871,14293.307120722842,14579.1732631373,14870.756728400045,15168.171862968047,15471.535300227408,15780.966006231956,16096.585326356595,16418.517032883727,16746.887373541402,17081.825121012229,17423.461623432475,17771.930855901126,18127.369473019149,{"$f":"X419+1","v":218},12199.2,{"$f":"OFFSET(B420,0,$C$51-Map!$T$13+1)","v":18127.369473019149},11]
[{"$f":"Data!B301","v":12},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X421,FALSE)","v":12480},12729.6,12984.192000000001,13243.875840000001,13508.753356800002,13778.928423936002,14054.506992414723,14335.597132263018,14622.309074908278,14914.755256406444,15213.050361534573,15517.311368765266,15827.657596140571,16144.210748063382,16467.09496302465,16796.436862285143,17132.365599530847,17475.012911521466,17824.513169751895,18181.003433146932,18544.623501809871,18915.515971846067,{"$f":"X420+1","v":219},12729.6,{"$f":"OFFSET(B421,0,$C$51-Map!$T$13+1)","v":18915.515971846067},12]
[{"$f":"Data!B302","v":13},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X422,FALSE)","v":13000},13260,13525.2,13795.704000000002,14071.618080000002,14353.050441600002,14640.111450432003,14932.913679440644,15231.571953029457,15536.203392090047,15846.927459931849,16163.866009130486,16487.143329313098,16816.886195899358,17153.223919817345,17496.288398213692,17846.214166177964,18203.138449501523,18567.201218491555,18938.545242861386,19317.316147718615,19703.662470672989,220,13260,{"$f":"OFFSET(B422,0,$C$51-Map!$T$13+1)","v":19703.662470672989},13]
[{"$f":"Data!B303","v":14},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X423,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,221,13790.4,{"$f":"OFFSET(B423,0,$C$51-Map!$T$13+1)","v":20491.808969499903},14]
[{"$f":"Data!B304","v":15},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X424,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,222,13790.4,{"$f":"OFFSET(B424,0,$C$51-Map!$T$13+1)","v":20491.808969499903},15]
[{"$f":"Data!B305","v":16},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X425,FALSE)","v":14040},14320.800000000001,14607.216000000002,14899.360320000002,15197.347526400003,15501.294476928002,15811.320366466562,16127.546773795893,16450.097709271813,16779.099663457251,17114.681656726396,17456.975289860926,17806.114795658144,18162.237091571307,18525.481833402733,18895.991470070789,19273.911299472205,19659.389525461651,20052.577315970884,20453.628862290301,20862.701439536108,21279.955468326829,223,14320.800000000001,{"$f":"OFFSET(B425,0,$C$51-Map!$T$13+1)","v":21279.955468326829},16]
[{"$f":"Data!B306","v":17},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X426,FALSE)","v":14560},14851.2,15148.224,15451.188480000001,15760.212249600001,16075.416494592002,16396.924824483842,16724.86332097352,17059.360587392992,17400.547799140852,17748.558755123668,18103.529930226141,18465.600528830662,18834.912539407276,19211.610790195424,19595.843005999333,19987.759866119319,20387.515063441704,20795.26536471054,21211.170672004751,21635.394085444848,22068.101967153747,224,14851.2,{"$f":"OFFSET(B426,0,$C$51-Map!$T$13+1)","v":22068.101967153747},17]
[{"$f":"Data!B307","v":18},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X427,FALSE)","v":15080},15381.6,15689.232,16003.01664,16323.0769728,16649.538512256,16982.52928250112,17322.179868151143,17668.623465514167,18021.995934824452,18382.435853520943,18750.084570591363,19125.086262003191,19507.587987243256,19897.739746988122,20295.694541927885,20701.608432766443,21115.640601421772,21537.953413450206,21968.712481719213,22408.086731353596,22856.248465980669,225,15381.6,{"$f":"OFFSET(B427,0,$C$51-Map!$T$13+1)","v":22856.248465980669},18]
[{"$f":"Data!B308","v":19},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X428,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,226,15912,{"$f":"OFFSET(B428,0,$C$51-Map!$T$13+1)","v":23644.39496480758},19]
[{"$f":"Data!B309","v":20},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X429,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,227,15912,{"$f":"OFFSET(B429,0,$C$51-Map!$T$13+1)","v":23644.39496480758},20]
[{"$f":"Data!B310","v":21},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X430,FALSE)","v":16120},16442.400000000001,16771.248000000003,17106.672960000004,17448.806419200006,17797.782547584007,18153.738198535688,18516.812962506403,18887.149221756532,19264.892206191664,19650.190050315498,20043.193851321808,20444.057728348245,20852.938882915212,21269.997660573517,21695.39761378499,22129.305566060691,22571.891677381907,23023.329510929547,23483.796101148138,23953.4720231711,24432.541463634523,228,16442.400000000001,{"$f":"OFFSET(B430,0,$C$51-Map!$T$13+1)","v":24432.541463634523},21]
[{"$f":"Data!B311","v":22},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X431,FALSE)","v":16640},16972.8,17312.256000000001,17658.501120000001,18011.671142400002,18371.904565248002,18739.342656552963,19114.129509684022,19496.412099877703,19886.340341875257,20284.067148712762,20689.748491687016,21103.543461520756,21525.61433075117,21956.126617366193,22395.249149713516,22843.154132707787,23300.017215361942,23766.017559669181,24241.337910862563,24726.164669079815,25220.687962461412,229,16972.8,{"$f":"OFFSET(B431,0,$C$51-Map!$T$13+1)","v":25220.687962461412},22]
[{"$f":"Data!B312","v":23},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X432,FALSE)","v":17160},17503.2,17853.264000000003,18210.329280000002,18574.535865600003,18946.026582912004,19324.947114570245,19711.446056861649,20105.674977998882,20507.788477558861,20917.944247110037,21336.303132052239,21763.029194693285,22198.28977858715,22642.255574158895,23095.100685642072,23557.002699354915,24028.142753342014,24508.705608408854,24998.879720577032,25498.857314988574,26008.834461288345,230,17503.2,{"$f":"OFFSET(B432,0,$C$51-Map!$T$13+1)","v":26008.834461288345},23]
[{"$f":"Data!B313","v":24},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X433,FALSE)","v":17680},18033.599999999999,18394.271999999997,18762.157439999999,19137.400588799999,19520.148600575998,19910.551572587519,20308.762604039272,20714.937856120057,21129.236613242458,21551.821345507306,21982.857772417454,22422.514927865803,22870.965226423119,23328.384530951582,23794.952221570613,24270.851266002024,24756.268291322063,25251.393657148506,25756.421530291478,26271.549960897308,26796.980960115256,231,18033.599999999999,{"$f":"OFFSET(B433,0,$C$51-Map!$T$13+1)","v":26796.980960115256},24]
[{"$f":"Data!B314","v":25},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X434,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,{"$f":"Q434*(1+R$407+(-(50-$A434)*(R$408/40)))","v":24984.699832649148},25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,232,18564,{"$f":"OFFSET(B434,0,$C$51-Map!$T$13+1)","v":27585.127458942177},25]
[{"$f":"Data!B315","v":26},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X435,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,{"$f":"R435*(1+S$407+(-(50-$A435)*(S$408/40)))","v":25484.393829302131},25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,233,18564,{"$f":"OFFSET(B435,0,$C$51-Map!$T$13+1)","v":27585.127458942177},26]
[{"$f":"Data!B316","v":27},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X436,FALSE)","v":18720},19094.400000000001,19476.288,19865.813760000001,20263.1300352,20668.392635904002,21081.760488622083,21503.395698394525,21933.463612362415,22372.132884609662,22819.575542301856,23275.967053147895,23741.486394210853,24216.316122095071,24700.642444536974,25194.655293427713,25698.548399296269,26212.519367282195,26736.76975462784,27271.505149720397,27816.935252714804,28373.273957769099,234,19094.400000000001,{"$f":"OFFSET(B436,0,$C$51-Map!$T$13+1)","v":28373.273957769099},27]
[{"$f":"Data!B317","v":28},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X437,FALSE)","v":19240},19624.8,20017.295999999998,20417.641919999998,20825.9947584,21242.514653568,21667.364946639362,22100.712245572151,22542.726490483594,22993.581020293266,23453.452640699132,23922.521693513114,24400.972127383375,24888.991569931044,25386.771401329665,25894.506829356258,26412.396965943382,26940.644905262252,27479.457803367499,28029.046959434851,28589.627898623548,29161.420456596021,235,19624.8,{"$f":"OFFSET(B437,0,$C$51-Map!$T$13+1)","v":29161.420456596021},28]
[{"$f":"Data!B318","v":29},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X438,FALSE)","v":19760},20155.2,20558.304,20969.470079999999,21388.8594816,21816.636671232001,22252.96940465664,22698.028792749774,23151.989368604769,23615.029155976863,24087.3297390964,24569.076333878329,25060.457860555896,25561.667017767013,26072.900358122355,26594.358365284803,27126.245532590499,27668.770443242309,28222.145852107154,28786.588769149297,29362.320544532282,29949.566955422928,236,20155.2,{"$f":"OFFSET(B438,0,$C$51-Map!$T$13+1)","v":29949.566955422928},29]
[{"$f":"Data!B319","v":30},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X439,FALSE)","v":20280},20685.599999999999,21099.311999999998,21521.29824,21951.724204800001,22390.758688896,22838.573862673918,23295.345339927397,23761.252246725944,24236.477291660463,24721.206837493672,25215.630974243544,25719.943593728414,26234.342465602982,26759.029314915042,27294.209901213344,27840.094099237613,28396.895981222366,28964.833900846814,29544.130578863751,30135.013190441026,30737.713454249846,237,20685.599999999999,{"$f":"OFFSET(B439,0,$C$51-Map!$T$13+1)","v":30737.713454249846},30]
[{"$f":"Data!B320","v":31},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X440,FALSE)","v":20800},21216,21640.32,22073.126400000001,22514.588928000001,22964.880706560001,23424.1783206912,23892.661887105023,24370.515124847123,24857.925427344067,25355.083935890951,25862.18561460877,26379.429326900947,26907.017913438965,27445.158271707744,27994.0614371419,28553.942665884737,29125.021519202433,29707.521949586484,30301.672388578216,30907.705836349782,31525.859953076779,238,21216,{"$f":"OFFSET(B440,0,$C$51-Map!$T$13+1)","v":31525.859953076779},31]
[{"$f":"Data!B321","v":32},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X441,FALSE)","v":21320},21746.400000000001,22181.328000000001,22624.954560000002,23077.453651200001,23539.002724224003,24009.782778708483,24489.978434282653,24979.778002968305,25479.373563027671,25988.961034288226,26508.740254973993,27038.915060073472,27579.693361274942,28131.287228500441,28693.912973070452,29267.791232531861,29853.147057182498,30450.209998326147,31059.21419829267,31680.398482258523,32314.006451903693,239,21746.400000000001,{"$f":"OFFSET(B441,0,$C$51-Map!$T$13+1)","v":32314.006451903693},32]
[{"$f":"Data!B322","v":33},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X442,FALSE)","v":21840},22276.799999999999,22722.335999999999,23176.782719999999,23640.318374399998,24113.124741887998,24595.387236725757,25087.294981460273,25589.040881089477,26100.821698711268,26622.838132685494,27155.294895339204,27698.40079324599,28252.368809110911,28817.416185293128,29393.764508998993,29981.639799178974,30581.272595162554,31192.898047065806,31816.756008007123,32453.091128167267,33102.152950730611,240,22276.799999999999,{"$f":"OFFSET(B442,0,$C$51-Map!$T$13+1)","v":33102.152950730611},33]
[{"$f":"Data!B323","v":34},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X443,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,241,22807.200000000001,{"$f":"OFFSET(B443,0,$C$51-Map!$T$13+1)","v":33890.29944955754},34]
[{"$f":"Data!B324","v":35},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X444,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,242,22807.200000000001,{"$f":"OFFSET(B444,0,$C$51-Map!$T$13+1)","v":33890.29944955754},35]
[{"$f":"Data!B325","v":36},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X445,FALSE)","v":22880},23337.600000000002,23804.352000000003,24280.439040000005,24766.047820800006,25261.368777216005,25766.596152760325,26281.928075815533,26807.566637331845,27343.717970078484,27890.592329480052,28448.404176069653,29017.372259591048,29597.71970478287,30189.674098878528,30793.467580856101,31409.336932473223,32037.523671122686,32678.274144545139,33331.839627436042,33998.476419984763,34678.445948384462,243,23337.600000000002,{"$f":"OFFSET(B445,0,$C$51-Map!$T$13+1)","v":34678.445948384462},36]
[{"$f":"Data!B326","v":37},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X446,FALSE)","v":23400},23868,24345.360000000001,24832.267200000002,25328.912544000003,25835.490794880003,26352.200610777603,26879.244622993156,27416.829515453021,27965.16610576208,28524.469427877324,29094.958816434872,29676.857992763569,30270.395152618839,30875.803055671218,31493.319116784642,32123.185499120336,32765.649209102743,33420.962193284795,34089.381437150492,34771.169065893504,35466.592447211377,244,23868,{"$f":"OFFSET(B446,0,$C$51-Map!$T$13+1)","v":35466.592447211377},37]
[{"$f":"Data!B327","v":38},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X447,FALSE)","v":23920},24398.400000000001,24886.368000000002,25384.095360000003,25891.777267200003,26409.612812544005,26937.805068794885,27476.561170170782,28026.092393574199,28586.614241445684,29158.346526274599,29741.51345680009,30336.343725936094,30943.070600454816,31561.932012463913,32193.17065271319,32837.034065767453,33493.774747082804,34163.650242024458,34846.92324686495,35543.861711802252,36254.738946038298,245,24398.400000000001,{"$f":"OFFSET(B447,0,$C$51-Map!$T$13+1)","v":36254.738946038298},38]
[{"$f":"Data!B328","v":39},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X448,FALSE)","v":24440},24928.799999999999,25427.376,25935.92352,26454.641990399999,26983.734830207999,27523.40952681216,28073.877717348405,28635.355271695375,29208.062377129281,29792.223624671868,30388.068097165306,30995.829459108612,31615.746048290785,32248.060969256599,32893.022188641735,33550.88263241457,34221.90028506286,34906.338290764121,35604.465056579407,36316.554357710993,37042.885444865213,246,24928.799999999999,{"$f":"OFFSET(B448,0,$C$51-Map!$T$13+1)","v":37042.885444865213},39]
[{"$f":"Data!B329","v":40},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X449,FALSE)","v":24960},25459.200000000001,25968.384000000002,26487.751680000001,27017.506713600003,27557.856847872004,28109.013984829446,28671.194264526035,29244.618149816557,29829.510512812889,30426.100723069147,31034.622737530532,31655.315192281141,32288.421496126764,32934.189926049301,33592.873724570287,34264.731199061694,34950.025823042932,35649.026339503791,36362.006866293865,37089.247003619741,37831.031943692135,247,25459.200000000001,{"$f":"OFFSET(B449,0,$C$51-Map!$T$13+1)","v":37831.031943692135},40]
[{"$f":"Data!B330","v":41},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X450,FALSE)","v":25480},{"$f":"B450*(1+C$407+(-(50-$A450)*(C$408/40)))","v":25989.600000000002},26509.392000000003,27039.579840000006,27580.371436800007,28131.978865536006,28694.618442846728,29268.510811703662,29853.881027937736,30450.958648496489,31059.977821466418,31681.177377895747,32314.800925453663,32961.096943962737,33620.318882841995,34292.725260498839,34978.579765708819,35678.151361022996,36391.714388243454,37119.548676008322,37861.939649528489,38619.178442519056,248,25989.600000000002,{"$f":"OFFSET(B450,0,$C$51-Map!$T$13+1)","v":38619.178442519056},41]
[{"$f":"Data!B331","v":42},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X451,FALSE)","v":26000},26520,27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,{"$f":"R451*(1+S$407+(-(50-$A451)*(S$408/40)))","v":36406.276899003045},37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,249,{"$f":"C451","v":26520},{"$f":"OFFSET(B451,0,$C$51-Map!$T$13+1)","v":39407.324941345978},{"$f":"A451","v":42}]
[{"$f":"Data!B332","v":43},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X452,FALSE)","v":26520},27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,40195.4714401729,250,27050.400000000001,{"$f":"OFFSET(B452,0,$C$51-Map!$T$13+1)","v":40195.4714401729},43]
[{"$f":"Data!B333","v":44},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X453,FALSE)","v":27040},27580.799999999999,28132.416000000001,28695.064320000001,29268.965606400001,29854.344918528001,30451.431816898563,31060.460453236534,31681.669662301265,32315.303055547291,32961.609116658234,33620.8412989914,34293.258124971231,34979.123287470655,35678.705753220071,36392.279868284473,37120.125465650162,37862.527974963166,38619.778534462428,39392.17410515168,40180.017587254712,40983.617938999807,251,27580.799999999999,{"$f":"OFFSET(B453,0,$C$51-Map!$T$13+1)","v":40983.617938999807},44]
[{"$f":"Data!B334","v":45},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X454,FALSE)","v":27560},28111.200000000001,28673.424000000003,29246.892480000002,29831.830329600001,30428.466936192002,31037.036274915841,31657.77700041416,32290.932540422444,32936.751191230891,33595.486215055513,34267.395939356626,34952.74385814376,35651.798735306635,36364.834710012765,37092.131404213018,37833.974032297279,38590.653512943223,39362.466583202091,40149.71591486613,40952.710233163452,41771.764437826721,252,28111.200000000001,{"$f":"OFFSET(B454,0,$C$51-Map!$T$13+1)","v":41771.764437826721},45]
[{"$f":"Data!B335","v":46},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X455,FALSE)","v":28600},29172,29755.440000000002,30350.548800000004,30957.559776000006,31576.710971520006,32208.245190950405,32852.410094769417,33509.458296664809,34179.647462598106,34863.240411850071,35560.50522008707,36271.71532448881,36997.149630978587,37737.092623598161,38491.834476070122,39261.671165591528,40046.904588903359,40847.842680681424,41664.799534295053,42498.095524980956,43348.057435480572,253,29172,{"$f":"OFFSET(B455,0,$C$51-Map!$T$13+1)","v":43348.057435480572},46]
[{"$f":"Data!B336","v":47},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X456,FALSE)","v":29120},29702.400000000001,30296.448,30902.376960000001,31520.424499200002,32150.832989184004,32793.849648967684,33449.72664194704,34118.721174785984,34801.095598281703,35497.117510247335,36207.059860452282,36931.201057661325,37669.825078814552,38423.221580390848,39191.686011998667,39975.519732238638,40775.030126883408,41590.53072942108,42422.341344009503,43270.788170889697,44136.203934307494,254,29702.400000000001,{"$f":"OFFSET(B456,0,$C$51-Map!$T$13+1)","v":44136.203934307494},47]
[{"$f":"Data!B337","v":48},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X457,FALSE)","v":29640},30232.799999999999,30837.455999999998,31454.205119999999,32083.289222399999,32724.955006847998,33379.454106984958,34047.043189124655,34727.984052907152,35422.543733965293,36130.9946086446,36853.614500817494,37590.686790833846,38342.500526650525,39109.350537183534,39891.537547927204,40689.368298885747,41503.155664863465,42333.218778160735,43179.883153723953,44043.48081679843,44924.350433134401,255,30232.799999999999,{"$f":"OFFSET(B457,0,$C$51-Map!$T$13+1)","v":44924.350433134401},48]
[{"$f":"Data!B338","v":49},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X458,FALSE)","v":30160},30763.200000000001,31378.464,32006.03328,32646.153945599999,33299.077024512,33965.05856500224,34644.359736302285,35337.246931028334,36043.991869648904,36764.871707041886,37500.169141182727,38250.172524006382,39015.175974486512,39795.479493976243,40591.389083855771,41403.216865532886,42231.281202843544,43075.906826900413,43937.424963438425,44816.173462707193,45712.496931961337,256,30763.200000000001,{"$f":"OFFSET(B458,0,$C$51-Map!$T$13+1)","v":45712.496931961337},49]
[{"$f":"Data!B339","v":50},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X459,FALSE)","v":30680},31293.600000000002,31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252,257,31293.600000000002,{"$f":"OFFSET(B459,0,$C$51-Map!$T$13+1)","v":46500.643430788252},50]
[{"$f":"Data!B340","v":51},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X460,FALSE)","v":31200},31824,32460.48,33109.689599999998,33771.883391999996,34447.321059839996,35136.267481036797,35838.992830657531,36555.772687270684,37286.888141016098,38032.625903836422,38793.27842191315,39569.143990351411,40360.526870158443,41167.73740756161,41991.092155712846,42830.913998827105,43687.53227880365,44561.282924379724,45452.508582867318,46361.558754524667,47288.789929615159,258,31824,{"$f":"OFFSET(B460,0,$C$51-Map!$T$13+1)","v":47288.789929615159},51]
[{"$f":"Data!B341","v":52},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X461,FALSE)","v":31720},32354.400000000001,33001.488000000005,33661.517760000002,34334.748115200004,35021.443077504002,35721.871939054079,36436.309377835161,37165.035565391867,37908.336276699702,38666.503002233694,39439.833062278369,40228.62972352394,41033.202317994423,41853.866364354311,42690.943691641398,43544.76256547423,44415.657816783714,45303.970973119387,46210.050392581776,47134.251400433415,48076.936428442081,259,32354.400000000001,{"$f":"OFFSET(B461,0,$C$51-Map!$T$13+1)","v":48076.936428442081},52]
[{"$f":"Data!B342","v":53},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X462,FALSE)","v":32240},32884.800000000003,33542.496000000006,34213.345920000007,34897.612838400011,35595.565095168015,36307.476397071376,37033.625925012806,37774.298443513064,38529.784412383327,39300.380100630995,40086.387702643617,40888.115456696491,41705.877765830424,42539.995321147035,43390.795227569979,44258.611132121383,45143.783354763815,46046.659021859094,46967.592202296277,47906.9440463422,48865.082927269046,260,32884.800000000003,{"$f":"OFFSET(B462,0,$C$51-Map!$T$13+1)","v":48865.082927269046},53]
[{"$f":"Data!B343","v":54},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X463,FALSE)","v":33280},33945.599999999999,34624.512000000002,35317.002240000002,36023.342284800005,36743.809130496003,37478.685313105925,38228.259019368044,38992.824199755407,39772.680683750514,40568.134297425524,41379.496983374032,42207.086923041512,43051.22866150234,43912.253234732387,44790.498299427032,45686.308265415573,46600.034430723885,47532.035119338361,48482.675821725126,49452.32933815963,50441.375924922824,261,33945.599999999999,{"$f":"OFFSET(B463,0,$C$51-Map!$T$13+1)","v":50441.375924922824},54]
[{"$f":"Data!B344","v":55},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X464,FALSE)","v":33800},34476,35165.520000000004,35868.830400000006,36586.207008000005,37317.931148160009,38064.289771123207,38825.575566545675,39602.087077876589,40394.128819434125,41202.01139582281,42026.051623739266,42866.572656214055,43723.904109338335,44598.382191525103,45490.349835355606,46400.156832062719,47328.159968703978,48274.723168078061,49240.21763143962,50225.021984068415,51229.522423749782,262,34476,{"$f":"OFFSET(B464,0,$C$51-Map!$T$13+1)","v":51229.522423749782},55]
[{"$f":"Data!B345","v":56},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X465,FALSE)","v":34320},35006.400000000001,35706.528000000006,36420.658560000003,37149.071731200005,37892.053165824007,38649.894229140489,39422.892113723297,40211.349955997764,41015.576955117722,41835.888494220075,42672.606264104477,43526.05838938657,44396.5795571743,45284.51114831779,46190.201371284144,47114.005398709829,48056.285506684027,49017.411216817709,49997.759441154063,50997.714629977148,52017.66892257669,263,35006.400000000001,{"$f":"OFFSET(B465,0,$C$51-Map!$T$13+1)","v":52017.66892257669},56]
[{"$f":"Data!B346","v":57},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X466,FALSE)","v":34840},{"$f":"B466*(1+C$407+(-(50-$A466)*(C$408/40)))","v":35536.800000000003},36247.536,36972.486720000001,37711.936454399998,38466.175183487998,39235.498687157757,40020.208660900913,40820.612834118932,41637.025090801311,42469.765592617339,43319.160904469689,44185.544122559084,45069.255005010265,45970.640105110469,46890.052907212681,47827.853965356939,48784.411044664077,49760.099265557357,50755.301250868506,51770.407275885875,52805.815421403597,264,35536.800000000003,{"$f":"OFFSET(B466,0,$C$51-Map!$T$13+1)","v":52805.815421403597},57]
[{"$f":"Data!B347","v":58},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X467,FALSE)","v":35880},36597.599999999999,37329.551999999996,38076.143039999995,38837.665900799999,39614.419218816001,40406.707603192321,41214.841755256166,42039.13859036129,42879.921362168519,43737.51978941189,44612.270185200126,45504.515588904127,46414.605900682211,47342.898018695858,48289.755979069778,49255.551098651173,{"$f":"R467*(1+S$407+(-(50-$A467)*(S$408/40)))","v":50240.662120624198},51245.475363036683,52270.384870297421,53315.792567703371,54382.10841905744,265,36597.599999999999,{"$f":"OFFSET(B467,0,$C$51-Map!$T$13+1)","v":54382.10841905744},58]
[{"$f":"Data!B348","v":59},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X468,FALSE)","v":36400},37128,37870.559999999998,38627.9712,39400.530623999999,40188.541236479999,40992.312061209603,41812.158302433796,42648.401468482472,43501.369497852123,44371.396887809169,45258.824825565353,46164.001322076663,47087.281348518198,48029.026975488559,48989.60751499833,49969.399665298297,50968.787658604262,51988.163411776346,53027.926680011871,54088.485213612112,55170.254917884355,266,37128,{"$f":"OFFSET(B468,0,$C$51-Map!$T$13+1)","v":55170.254917884355},59]
[{"$f":"Data!B349","v":60},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X469,FALSE)","v":36920},37658.400000000001,38411.567999999999,39179.799359999997,39963.395347199999,40762.663254143998,41577.916519226877,42409.474849611419,43257.664346603648,44122.81763353572,45005.273986206434,45905.379465930564,46823.487055249178,47759.956796354163,48715.155932281246,49689.459050926875,50683.248231945414,51696.913196584326,52730.851460516016,53785.468489726336,54861.177859520867,55958.401416711284,267,37658.400000000001,{"$f":"OFFSET(B469,0,$C$51-Map!$T$13+1)","v":55958.401416711284},60]
[{"$f":"Data!B350","v":61},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X470,FALSE)","v":37960},38719.199999999997,39493.583999999995,40283.455679999999,41089.1247936,41910.907289472001,42749.125435261441,43604.107943966672,44476.190102846005,45365.713904902928,46273.028183000984,47198.488746661002,48142.458521594221,49105.307692026108,50087.413845866635,51089.162122783971,52110.945365239655,53153.164272544447,54216.227557995335,55300.552109155244,56406.563151338349,57534.69441436512,268,38719.199999999997,{"$f":"OFFSET(B470,0,$C$51-Map!$T$13+1)","v":57534.69441436512},61]
[{"$f":"Data!B351","v":62},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X471,FALSE)","v":38480},39249.599999999999,40034.591999999997,40835.283839999996,41651.9895168,42485.029307135999,43334.729893278723,44201.424491144302,45085.452980967188,45987.162040586532,46906.905281398263,47845.043387026228,48801.94425476675,49777.983139862088,50773.542802659329,51789.013658712516,52824.793931886765,53881.289810524504,54958.915606734998,56058.093918869701,57179.255797247097,58322.840913192042,269,39249.599999999999,{"$f":"OFFSET(B471,0,$C$51-Map!$T$13+1)","v":58322.840913192042},62]
[{"$f":"Data!B352","v":63},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X472,FALSE)","v":39000},39780,40575.599999999999,41387.112000000001,42214.854240000001,43059.151324800005,43920.334351296005,44798.741038321925,45694.715859088363,46608.610176270129,47540.782379795535,48491.598027391447,49461.429987939278,50450.658587698068,51459.671759452031,52488.865194641076,53538.642498533896,54609.415348504575,55701.603655474668,56815.635728584159,57951.948443155845,59110.987412018963,270,39780,{"$f":"OFFSET(B472,0,$C$51-Map!$T$13+1)","v":59110.987412018963},63]
[{"$f":"Data!B353","v":64},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X473,FALSE)","v":40040},40840.800000000003,41657.616000000002,42490.768320000003,43340.583686400001,44207.395360128001,45091.543267330562,45993.374132677178,46913.24161533072,47851.506447637337,48808.536576590086,49784.707308121891,50780.401454284329,51796.009483370013,52831.929673037412,53888.568266498158,54966.339631828123,56065.666424464689,57186.979752953986,58330.719348013066,59497.333734973327,60687.280409672792,271,40840.800000000003,{"$f":"OFFSET(B473,0,$C$51-Map!$T$13+1)","v":60687.280409672792},64]
[{"$f":"Data!B354","v":65},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X474,FALSE)","v":40560},41371.199999999997,42198.623999999996,43042.59648,43903.448409600001,44781.517377791999,45677.147725347837,46590.690679854793,47522.504493451888,48472.954583320927,49442.413674987343,50431.261948487088,51439.887187456829,52468.684931205964,53518.058629830084,54588.419802426688,55680.188198475225,56793.791962444731,57929.667801693628,59088.261157727502,60270.026380882053,61475.426908499692,272,41371.199999999997,{"$f":"OFFSET(B474,0,$C$51-Map!$T$13+1)","v":61475.426908499692},65]
[{"$f":"Data!B355","v":66},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X475,FALSE)","v":41600},42432,43280.639999999999,44146.252800000002,45029.177856000002,45929.761413120003,46848.356641382401,47785.323774210046,48741.030249694246,49715.850854688135,50710.167871781901,51724.371229217541,52758.858653801894,53814.035826877931,54890.316543415487,55988.122874283799,57107.885331769474,58250.043038404867,59415.043899172968,60603.344777156432,61815.411672699563,63051.719906153558,273,42432,{"$f":"OFFSET(B475,0,$C$51-Map!$T$13+1)","v":63051.719906153558},66]
[{"$f":"Data!B356","v":67},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X476,FALSE)","v":42120},42962.400000000001,43821.648000000001,44698.080959999999,45592.042579200002,46503.883430784001,47433.961099399683,48382.640321387677,49350.293127815428,50337.298990371739,51344.044970179173,52370.925869582759,53418.344386974415,54486.711274713904,55576.445500208181,56687.974410212344,57821.733898416591,58978.168576384924,60157.731947912624,61360.886586870874,62588.10431860829,63839.866404980457,274,42962.400000000001,{"$f":"OFFSET(B476,0,$C$51-Map!$T$13+1)","v":63839.866404980457},67]
[{"$f":"Data!B357","v":68},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X477,FALSE)","v":43160},44023.200000000004,44903.664000000004,45801.737280000008,46717.77202560001,47652.127466112011,48605.170015434254,49577.273415742937,50568.818884057793,51580.195261738947,52611.799166973724,53664.035150313197,54737.315853319458,55832.062170385849,56948.70341379357,58087.677482069441,59249.431031710832,60434.419652345052,61643.108045391957,62875.970206299797,64133.489610425793,65416.159402634308,275,44023.200000000004,{"$f":"OFFSET(B477,0,$C$51-Map!$T$13+1)","v":65416.159402634308},68]
[{"$f":"Data!B358","v":69},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X478,FALSE)","v":43680},44553.599999999999,45444.671999999999,46353.565439999998,47280.636748799996,48226.249483775995,49190.774473451514,50174.589962920545,51178.081762178954,52201.643397422537,53245.676265370988,54310.589790678408,55396.80158649198,56504.737618221821,57634.832370586257,58787.529017997986,59963.279598357949,61162.545190325109,62385.796094131612,63633.512016014247,64906.182256334534,66204.305901461223,276,44553.599999999999,{"$f":"OFFSET(B478,0,$C$51-Map!$T$13+1)","v":66204.305901461223},69]
[{"$f":"Data!B359","v":70},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X479,FALSE)","v":44720},45614.400000000001,46526.688000000002,47457.22176,48406.366195200004,49374.493519104006,50361.983389486086,51369.223057275805,52396.607518421326,53444.539668789752,54513.430462165546,55603.699071408861,56715.773052837038,57850.088513893781,59007.09028417166,60187.232089855097,61390.976731652197,62618.796266285244,63871.172191610953,65148.595635443176,66451.567548152045,67780.598899115081,277,45614.400000000001,{"$f":"OFFSET(B479,0,$C$51-Map!$T$13+1)","v":67780.598899115081},70]
[{"$f":"Data!B360","v":71},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X480,FALSE)","v":45760},46675.200000000004,47608.704000000005,48560.87808000001,49532.095641600012,50522.737554432009,51533.19230552065,52563.856151631066,53615.133274663691,54687.435940156967,55781.184658960105,56896.808352139305,58034.744519182095,59195.439409565741,60379.348197757055,61586.935161712201,62818.673864946446,64075.047342245372,65356.548289090279,66663.679254872084,67996.952839969526,69356.891896768924,278,46675.200000000004,{"$f":"OFFSET(B480,0,$C$51-Map!$T$13+1)","v":69356.891896768924},71]
[{"$f":"Data!B361","v":72},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X481,FALSE)","v":46280},47205.599999999999,48149.712,49112.70624,50094.960364799997,51096.859572096,52118.796763537925,53161.172698808681,54224.396152784859,55308.884075840557,56415.061757357369,57543.362992504517,58694.23025235461,59868.114857401706,61065.477154549742,62286.786697640739,63532.522431593556,64803.172880225429,66099.236337829934,67421.221064586527,68769.645485878253,70145.038395595824,279,47205.599999999999,{"$f":"OFFSET(B481,0,$C$51-Map!$T$13+1)","v":70145.038395595824},72]
[{"$f":"Data!B362","v":73},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X482,FALSE)","v":47320},{"$f":"B482*(1+C$407+(-(50-$A482)*(C$408/40)))","v":48266.400000000001},49231.728000000003,50216.362560000001,51220.689811200005,52245.103607424004,53290.005679572481,54355.805793163934,55442.921909027216,56551.780347207765,57682.81595415192,58836.472273234962,60013.20171869966,61213.465753073651,62437.735068135124,63686.489769497828,64960.219564887782,66259.423956185536,67584.612435309245,68936.304684015427,70315.030777695734,71721.331393249653,280,48266.400000000001,{"$f":"OFFSET(B482,0,$C$51-Map!$T$13+1)","v":71721.331393249653},73]
[{"$f":"Data!B363","v":74},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X483,FALSE)","v":48360},49327.200000000004,50313.744000000006,51320.018880000011,52346.419257600013,53393.347642752015,54461.214595607053,55550.438887519194,56661.447665269581,57794.676618574973,58950.570150946471,60129.5815539654,61332.17318504471,62558.816648745604,63809.992981720519,65086.192841354932,66387.916698182031,{"$f":"R483*(1+S$407+(-(50-$A483)*(S$408/40)))","v":67715.675032145678},69069.9885327886,70451.388303444372,71860.41606951326,73297.624390903526,281,{"$f":"C483","v":49327.200000000004},{"$f":"OFFSET(B483,0,$C$51-Map!$T$13+1)","v":73297.624390903526},{"$f":"A483","v":74}]
[{"$f":"Data!B364","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X484,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355,282,50388,{"$f":"OFFSET(B484,0,$C$51-Map!$T$13+1)","v":74873.917388557355},75]
[{"$f":"Data!B365","v":76},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X485,FALSE)","v":50440},51448.800000000003,52477.776000000005,53527.331520000007,54597.878150400007,55689.835713408007,56803.632427676166,57939.705076229693,59098.499177754289,60280.469161309375,61486.078544535565,62715.800115426275,63970.116117734804,65249.518440089501,66554.508808891289,67885.598985069111,69243.310964770499,70628.177184065906,72040.740727747223,73481.555542302172,74951.186653148223,76450.210386211184,{"$f":"X484+1","v":283},51448.800000000003,{"$f":"OFFSET(B485,0,$C$51-Map!$T$13+1)","v":76450.210386211184},76]
[{"$f":"Data!B366","v":77},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X486,FALSE)","v":51480},52509.599999999999,53559.792000000001,54630.987840000002,55723.6075968,56838.079748736003,57974.841343710723,59134.338170584939,60317.024933996639,61523.365432676575,62753.832741330109,64008.909396156712,65289.087584079847,66594.869335761439,67926.766722476663,69285.302056926201,70671.008098064733,72084.428260026034,73526.116825226549,74996.639161731087,76496.571944965704,78026.503383865027,284,52509.599999999999,{"$f":"OFFSET(B486,0,$C$51-Map!$T$13+1)","v":78026.503383865027},77]
[{"$f":"Data!B367","v":78},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X487,FALSE)","v":52520},53570.400000000001,54641.808000000005,55734.644160000003,56849.337043200001,57986.323784063999,59146.05025974528,60328.971264940184,61535.55069023899,62766.261704043769,64021.586938124645,65302.018676887135,66608.059050424883,67940.220231433384,69299.024636062051,70685.00512878329,72098.705231358952,73540.679335986133,75011.49292270586,76511.722781159973,78041.957236783172,79602.796381518841,285,53570.400000000001,{"$f":"OFFSET(B487,0,$C$51-Map!$T$13+1)","v":79602.796381518841},78]
[{"$f":"Data!B368","v":79},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X488,FALSE)","v":53560},54631.200000000004,55723.824000000008,56838.300480000005,57975.066489600009,59134.56781939201,60317.259175779851,61523.604359295452,62754.076446481362,64009.157975410992,65289.34113491921,66595.127957617602,67927.030516769955,69285.571127105359,70671.282549647469,72084.708200640423,73526.40236465323,74996.93041194629,76496.869020185215,78026.806400588917,79587.342528600697,81179.089379172714,286,54631.200000000004,{"$f":"OFFSET(B488,0,$C$51-Map!$T$13+1)","v":81179.089379172714},79]
[{"$f":"Data!B369","v":80},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X489,FALSE)","v":55120},56222.400000000001,57346.848000000005,58493.784960000005,59663.660659200003,60856.933872384005,62074.072549831682,63315.554000828321,64581.865080844887,65873.502382461782,67190.972430111025,68534.791878713251,69905.48771628752,71303.597470613269,72729.66942002553,74184.262808426036,75667.948064594559,77181.307025886446,78724.933166404182,80299.431829732261,81905.420466326905,83543.528875653443,287,56222.400000000001,{"$f":"OFFSET(B489,0,$C$51-Map!$T$13+1)","v":83543.528875653443},80]
[{"$f":"Data!B370","v":81},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X490,FALSE)","v":56160},57283.200000000004,58428.864000000009,59597.441280000006,60789.39010560001,62005.177907712008,63245.281465866246,64510.187095183574,65800.390837087252,67116.398653829005,68458.726626905584,69827.901159443703,71224.459182632578,72648.948366285229,74101.927333610933,75583.965880283155,77095.645197888822,78637.558101846604,80210.309263883537,81814.515449161205,83450.80575814443,85119.821873307315,288,57283.200000000004,{"$f":"OFFSET(B490,0,$C$51-Map!$T$13+1)","v":85119.821873307315},81]
[{"$f":"Data!B371","v":82},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X491,FALSE)","v":57720},58874.400000000001,60051.887999999999,61252.925759999998,62477.984275199997,63727.543960703995,65002.094839918078,66302.136736716435,67628.179471450771,68980.743060879788,70360.357922097392,71767.565080539338,73202.916382150128,74666.974709793125,76160.314203988994,77683.520488068782,79237.190897830165,80821.934715786774,82438.373410102504,84087.140878304563,85768.883695870652,87484.261369788073,289,58874.400000000001,{"$f":"OFFSET(B491,0,$C$51-Map!$T$13+1)","v":87484.261369788073},82]
[{"$f":"Data!B372","v":83},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X492,FALSE)","v":58760},59935.200000000004,61133.904000000002,62356.58208,63603.713721600005,64875.787996032006,66173.303755952642,67496.769831071695,68846.705227693135,70223.639332246996,71628.112118891935,73060.674361269776,74521.887848495171,76012.32560546507,77532.572117574367,79083.223559925857,80664.88803112437,82278.185791746859,83923.749507581801,85602.224497733434,87314.268987688105,89060.554367441873,290,59935.200000000004,{"$f":"OFFSET(B492,0,$C$51-Map!$T$13+1)","v":89060.554367441873},83]
[{"$f":"Data!B373","v":84},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X493,FALSE)","v":60320},61526.400000000001,62756.928,64012.066559999999,65292.307891199998,66598.154049024,67930.117130004481,69288.719472604571,70674.493862056668,72087.983739297808,73529.743414083772,75000.338282365454,76500.345048012765,78030.351948973024,79590.958987952486,81182.778167711542,82806.433731065772,84462.562405687087,86151.813653800826,87874.84992687685,89632.346925414386,91424.993863922675,291,61526.400000000001,{"$f":"OFFSET(B493,0,$C$51-Map!$T$13+1)","v":91424.993863922675},84]
[{"$f":"Data!B374","v":85},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X494,FALSE)","v":62400},63648,64920.959999999999,66219.379199999996,67543.766783999992,68894.642119679993,70272.534962073594,71677.985661315062,73111.545374541369,74573.776282032195,76065.251807672845,77586.5568438263,79138.287980702822,80721.053740316886,82335.47481512322,83982.184311425692,85661.827997654211,87375.0645576073,89122.565848759448,90905.017165734636,92723.117509049334,94577.579859230318,292,63648,{"$f":"OFFSET(B494,0,$C$51-Map!$T$13+1)","v":94577.579859230318},85]
[{"$f":"Data!B375","v":86},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X495,FALSE)","v":63960},65239.200000000004,66543.984000000011,67874.863680000009,69232.360953600015,70617.008172672024,72029.348336125462,73469.935302847967,74939.334008904931,76438.120689083036,77966.883102864696,79526.220764921993,81116.74518022043,82739.08008382484,84393.861685501339,86081.738919211362,87803.373697595598,89559.441171547514,91350.629994978473,93177.642594878038,95041.1954467756,96942.01935571112,293,65239.200000000004,{"$f":"OFFSET(B495,0,$C$51-Map!$T$13+1)","v":96942.01935571112},86]
[{"$f":"Data!B376","v":87},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X496,FALSE)","v":66040},67360.800000000003,68708.016000000003,70082.176319999999,71483.819846400002,72913.496243328002,74371.766168194561,75859.201491558459,77376.385521389631,78923.913231817423,80502.391496453769,82112.439326382839,83754.688112910502,85429.781875168715,87138.377512672087,88881.145062925527,90658.767964184037,92471.943323467713,94321.382189937067,96207.80983373581,98131.966030410535,100094.60535101875,294,67360.800000000003,{"$f":"OFFSET(B496,0,$C$51-Map!$T$13+1)","v":100094.60535101875},87]
[{"$f":"Data!B377","v":88},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X497,FALSE)","v":68120},69482.399999999994,70872.047999999995,72289.488960000002,73735.278739200003,75209.984313984009,76714.184000263689,78248.467680268965,79813.437033874347,81409.70577455184,83037.899890042871,84698.657887843729,86392.631045600603,88120.48366651262,89882.893339842878,91680.551206639735,93514.162230772534,95384.445475387984,97292.134384895748,99237.977072593669,101222.73661404554,103247.19134632645,295,69482.399999999994,{"$f":"OFFSET(B497,0,$C$51-Map!$T$13+1)","v":103247.19134632645},88]
[{"$f":"Data!B378","v":89},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X498,FALSE)","v":69680},{"$f":"B498*(1+C$407+(-(50-$A498)*(C$408/40)))","v":71073.600000000006},72495.072,73944.973440000002,75423.872908799996,76932.350366975996,78470.997374315513,80040.417321801826,81641.225668237865,83274.050181602623,84939.531185234679,86638.321808939378,88371.088245118168,90138.510010020531,91941.280210220939,93780.105814425362,95655.707930713877,97568.822089328154,99520.198531114715,101510.60250173701,103540.81455177175,105611.63084280719,296,71073.600000000006,{"$f":"OFFSET(B498,0,$C$51-Map!$T$13+1)","v":105611.63084280719},89]
[{"$f":"Data!B379","v":90},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X499,FALSE)","v":72280},73725.600000000006,75200.112000000008,76704.11424000001,78238.196524800005,79802.960455296008,81399.019664401931,83027.000057689977,84687.540058843777,86381.290860020657,88108.916677221074,89871.095010765493,91668.516910980805,93501.887249200416,95371.924994184432,97279.363494068122,99224.950763949484,{"$f":"R499*(1+S$407+(-(50-$A499)*(S$408/40)))","v":101209.44977922848},103233.63877481305,105298.31155030931,107404.2777813155,109552.36333694181,297,73725.600000000006,{"$f":"OFFSET(B499,0,$C$51-Map!$T$13+1)","v":109552.36333694181},90]
[]
[]
[]
[]
["Income"]
[null,{"$f":"B414","v":2017},{"$f":"B505+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Scenario Median",{"$f":"B550","v":30680},{"$f":"C550","v":31293.600000000002},31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252]
[{"$f":"CONCATENATE(\"Scenario \",C49,\"%ile\")","v":"Scenario 75%ile"},{"$f":"VLOOKUP($C$49,$A$510:$W$590,25-B509,FALSE)","v":49400},50388,51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355]
[{"$f":"CONCATENATE(\"Scenario \",C50,\"%ile\")","v":"Scenario 25%ile"},{"$f":"VLOOKUP($C$50,$A$510:$W$590,25-B509,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177]
[null,23,{"$f":"B509-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,2018,{"$f":"CONCATENATE(\"Scenario \",C51)","v":"Scenario 2038"}]
[{"$f":"A419","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X510,FALSE)","v":11440},{"$f":"B510*(1+C$409)+B$550*(-(50-$A510)*(C$410/40))","v":11668.800000000001},{"$f":"C510*(1+D$409)+C$550*(-(50-$A510)*(D$410/40))","v":11902.176000000001},12140.219520000002,12383.023910400003,12630.684388608002,12883.298076380162,13140.964037907766,13403.783318665923,13671.858985039242,13945.296164740026,14224.202088034826,14508.686129795524,14798.859852391435,15094.837049439264,15396.73379042805,15704.668466236611,16018.761835561343,16339.13707227257,16665.919813718021,16999.238209992382,17339.222974192231,217,{"$f":"C510","v":11668.800000000001},{"$f":"OFFSET(B510,0,$C$51-Map!$T$13+1)","v":17339.222974192231},{"$f":"A510","v":10}]
[{"$f":"A420","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X511,FALSE)","v":11960},{"$f":"B511*(1+C$409)+B$550*(-(50-$A511)*(C$410/40))","v":12199.2},12443.184000000001,12692.047680000001,12945.888633600001,13204.806406272002,13468.902534397443,13738.280585085391,14013.0461967871,14293.307120722842,14579.1732631373,14870.756728400045,15168.171862968047,15471.535300227408,15780.966006231956,16096.585326356595,16418.517032883727,16746.887373541402,17081.825121012229,17423.461623432475,17771.930855901126,18127.369473019149,{"$f":"X510+1","v":218},12199.2,{"$f":"OFFSET(B511,0,$C$51-Map!$T$13+1)","v":18127.369473019149},11]
[12,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X512,FALSE)","v":12480},12729.6,12984.192000000001,13243.875840000001,13508.753356800002,13778.928423936002,14054.506992414723,14335.597132263018,14622.309074908278,14914.755256406444,15213.050361534573,15517.311368765266,15827.657596140571,16144.210748063382,16467.09496302465,16796.436862285143,17132.365599530847,17475.012911521466,17824.513169751895,18181.003433146932,18544.623501809871,18915.515971846067,{"$f":"X511+1","v":219},12729.6,{"$f":"OFFSET(B512,0,$C$51-Map!$T$13+1)","v":18915.515971846067},12]
[13,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X513,FALSE)","v":13000},13260,13525.2,13795.704000000002,14071.618080000002,14353.050441600002,14640.111450432003,14932.913679440644,15231.571953029457,15536.203392090047,15846.927459931849,16163.866009130486,16487.143329313098,16816.886195899358,17153.223919817345,17496.288398213692,17846.214166177964,18203.138449501523,18567.201218491555,18938.545242861386,19317.316147718615,19703.662470672989,220,13260,{"$f":"OFFSET(B513,0,$C$51-Map!$T$13+1)","v":19703.662470672989},13]
[14,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X514,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,221,13790.4,{"$f":"OFFSET(B514,0,$C$51-Map!$T$13+1)","v":20491.808969499903},14]
[15,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X515,FALSE)","v":13520},13790.4,14066.208000000001,14347.532160000001,14634.4828032,14927.172459264,15225.715908449281,15530.230226618267,15840.834831150632,16157.651527773645,16480.804558329117,16810.4206494957,17146.629062485616,17489.561643735327,17839.352876610035,18196.139934142237,18560.062732825081,18931.263987481583,19309.889267231214,19696.08705257584,20090.008793627356,20491.808969499903,222,13790.4,{"$f":"OFFSET(B515,0,$C$51-Map!$T$13+1)","v":20491.808969499903},15]
[16,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X516,FALSE)","v":14040},14320.800000000001,14607.216000000002,14899.360320000002,15197.347526400003,15501.294476928002,15811.320366466562,16127.546773795893,16450.097709271813,16779.099663457251,17114.681656726396,17456.975289860926,17806.114795658144,18162.237091571307,18525.481833402733,18895.991470070789,19273.911299472205,19659.389525461651,20052.577315970884,20453.628862290301,20862.701439536108,21279.955468326829,223,14320.800000000001,{"$f":"OFFSET(B516,0,$C$51-Map!$T$13+1)","v":21279.955468326829},16]
[17,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X517,FALSE)","v":14560},14851.2,15148.224,15451.188480000001,15760.212249600001,16075.416494592002,16396.924824483842,16724.86332097352,17059.360587392992,17400.547799140852,17748.558755123668,18103.529930226141,18465.600528830662,18834.912539407276,19211.610790195424,19595.843005999333,19987.759866119319,20387.515063441704,20795.26536471054,21211.170672004751,21635.394085444848,22068.101967153747,224,14851.2,{"$f":"OFFSET(B517,0,$C$51-Map!$T$13+1)","v":22068.101967153747},17]
[18,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X518,FALSE)","v":15080},15381.6,15689.232,16003.01664,16323.0769728,16649.538512256,16982.52928250112,17322.179868151143,17668.623465514167,18021.995934824452,18382.435853520943,18750.084570591363,19125.086262003191,19507.587987243256,19897.739746988122,20295.694541927885,20701.608432766443,21115.640601421772,21537.953413450206,21968.712481719213,22408.086731353596,22856.248465980669,225,15381.6,{"$f":"OFFSET(B518,0,$C$51-Map!$T$13+1)","v":22856.248465980669},18]
[19,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X519,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,226,15912,{"$f":"OFFSET(B519,0,$C$51-Map!$T$13+1)","v":23644.39496480758},19]
[20,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X520,FALSE)","v":15600},15912,16230.24,16554.844799999999,16885.941695999998,17223.660529919998,17568.133740518399,17919.496415328766,18277.886343635342,18643.444070508049,19016.312951918211,19396.639210956575,19784.571995175706,20180.263435079221,20583.868703780805,20995.546077856423,21415.456999413553,21843.766139401825,22280.641462189862,22726.254291433659,23180.779377262334,23644.39496480758,227,15912,{"$f":"OFFSET(B520,0,$C$51-Map!$T$13+1)","v":23644.39496480758},20]
[21,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X521,FALSE)","v":16120},16442.400000000001,16771.248000000003,17106.672960000004,17448.806419200006,17797.782547584007,18153.738198535688,18516.812962506403,18887.149221756532,19264.892206191664,19650.190050315498,20043.193851321808,20444.057728348245,20852.938882915212,21269.997660573517,21695.39761378499,22129.305566060691,22571.891677381907,23023.329510929547,23483.796101148138,23953.4720231711,24432.541463634523,228,16442.400000000001,{"$f":"OFFSET(B521,0,$C$51-Map!$T$13+1)","v":24432.541463634523},21]
[22,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X522,FALSE)","v":16640},16972.8,17312.256000000001,17658.501120000001,18011.671142400002,18371.904565248002,18739.342656552963,19114.129509684022,19496.412099877703,19886.340341875257,20284.067148712762,20689.748491687016,21103.543461520756,21525.61433075117,21956.126617366193,22395.249149713516,22843.154132707787,23300.017215361942,23766.017559669181,24241.337910862563,24726.164669079815,25220.687962461412,229,16972.8,{"$f":"OFFSET(B522,0,$C$51-Map!$T$13+1)","v":25220.687962461412},22]
[23,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X523,FALSE)","v":17160},17503.2,17853.264000000003,18210.329280000002,18574.535865600003,18946.026582912004,19324.947114570245,19711.446056861649,20105.674977998882,20507.788477558861,20917.944247110037,21336.303132052239,{"$f":"M523*(1+N$409)+M$550*(-(50-$A523)*(N$410/40))","v":21763.029194693285},22198.28977858715,22642.255574158895,23095.100685642072,23557.002699354915,24028.142753342014,24508.705608408854,24998.879720577032,25498.857314988574,26008.834461288345,230,17503.2,{"$f":"OFFSET(B523,0,$C$51-Map!$T$13+1)","v":26008.834461288345},23]
[24,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X524,FALSE)","v":17680},18033.599999999999,18394.271999999997,18762.157439999999,19137.400588799999,19520.148600575998,19910.551572587519,20308.762604039272,20714.937856120057,21129.236613242458,21551.821345507306,21982.857772417454,22422.514927865803,22870.965226423119,23328.384530951582,23794.952221570613,24270.851266002024,24756.268291322063,25251.393657148506,25756.421530291478,26271.549960897308,26796.980960115256,231,18033.599999999999,{"$f":"OFFSET(B524,0,$C$51-Map!$T$13+1)","v":26796.980960115256},24]
[25,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X525,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,232,18564,{"$f":"OFFSET(B525,0,$C$51-Map!$T$13+1)","v":27585.127458942177},25]
[26,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X526,FALSE)","v":18200},18564,18935.28,19313.9856,19700.265312,20094.27061824,20496.156030604801,20906.079151216898,21324.200734241236,21750.684748926062,22185.698443904585,22629.412412782676,23082.000661038332,23543.640674259099,24014.51348774428,24494.803757499165,24984.699832649148,25484.393829302131,25994.081705888173,26513.963340005936,27044.242606806056,27585.127458942177,233,18564,{"$f":"OFFSET(B526,0,$C$51-Map!$T$13+1)","v":27585.127458942177},26]
[27,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X527,FALSE)","v":18720},19094.400000000001,19476.288,19865.813760000001,20263.1300352,20668.392635904002,21081.760488622083,21503.395698394525,21933.463612362415,22372.132884609662,22819.575542301856,23275.967053147895,23741.486394210853,24216.316122095071,24700.642444536974,25194.655293427713,25698.548399296269,26212.519367282195,26736.76975462784,27271.505149720397,27816.935252714804,28373.273957769099,234,19094.400000000001,{"$f":"OFFSET(B527,0,$C$51-Map!$T$13+1)","v":28373.273957769099},27]
[28,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X528,FALSE)","v":19240},19624.8,20017.295999999998,20417.641919999998,20825.9947584,21242.514653568,21667.364946639362,22100.712245572151,22542.726490483594,22993.581020293266,23453.452640699132,23922.521693513114,24400.972127383375,24888.991569931044,25386.771401329665,25894.506829356258,26412.396965943382,26940.644905262252,27479.457803367499,28029.046959434851,28589.627898623548,29161.420456596021,235,19624.8,{"$f":"OFFSET(B528,0,$C$51-Map!$T$13+1)","v":29161.420456596021},28]
[29,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X529,FALSE)","v":19760},20155.2,20558.304,20969.470079999999,21388.8594816,21816.636671232001,22252.96940465664,22698.028792749774,23151.989368604769,23615.029155976863,24087.3297390964,24569.076333878329,25060.457860555896,25561.667017767013,26072.900358122355,26594.358365284803,27126.245532590499,27668.770443242309,28222.145852107154,28786.588769149297,29362.320544532282,29949.566955422928,236,20155.2,{"$f":"OFFSET(B529,0,$C$51-Map!$T$13+1)","v":29949.566955422928},29]
[30,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X530,FALSE)","v":20280},20685.599999999999,21099.311999999998,21521.29824,21951.724204800001,22390.758688896,22838.573862673918,23295.345339927397,23761.252246725944,24236.477291660463,24721.206837493672,25215.630974243544,25719.943593728414,26234.342465602982,26759.029314915042,27294.209901213344,27840.094099237613,28396.895981222366,28964.833900846814,29544.130578863751,30135.013190441026,30737.713454249846,237,20685.599999999999,{"$f":"OFFSET(B530,0,$C$51-Map!$T$13+1)","v":30737.713454249846},30]
[31,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X531,FALSE)","v":20800},21216,21640.32,22073.126400000001,22514.588928000001,22964.880706560001,23424.1783206912,23892.661887105023,24370.515124847123,24857.925427344067,25355.083935890951,25862.18561460877,26379.429326900947,26907.017913438965,27445.158271707744,27994.0614371419,28553.942665884737,29125.021519202433,29707.521949586484,30301.672388578216,30907.705836349782,31525.859953076779,238,21216,{"$f":"OFFSET(B531,0,$C$51-Map!$T$13+1)","v":31525.859953076779},31]
[32,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X532,FALSE)","v":21320},21746.400000000001,22181.328000000001,22624.954560000002,23077.453651200001,23539.002724224003,24009.782778708483,24489.978434282653,24979.778002968305,25479.373563027671,25988.961034288226,26508.740254973993,27038.915060073472,27579.693361274942,28131.287228500441,28693.912973070452,29267.791232531861,29853.147057182498,30450.209998326147,31059.21419829267,31680.398482258523,32314.006451903693,239,21746.400000000001,{"$f":"OFFSET(B532,0,$C$51-Map!$T$13+1)","v":32314.006451903693},32]
[33,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X533,FALSE)","v":21840},22276.799999999999,22722.335999999999,23176.782719999999,23640.318374399998,24113.124741887998,24595.387236725757,25087.294981460273,25589.040881089477,26100.821698711268,26622.838132685494,27155.294895339204,27698.40079324599,28252.368809110911,28817.416185293128,29393.764508998993,29981.639799178974,30581.272595162554,31192.898047065806,31816.756008007123,32453.091128167267,33102.152950730611,240,22276.799999999999,{"$f":"OFFSET(B533,0,$C$51-Map!$T$13+1)","v":33102.152950730611},33]
[34,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X534,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,241,22807.200000000001,{"$f":"OFFSET(B534,0,$C$51-Map!$T$13+1)","v":33890.29944955754},34]
[35,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X535,FALSE)","v":22360},22807.200000000001,23263.344000000001,23728.61088,24203.183097600002,24687.246759552003,25180.991694743043,25684.611528637903,26198.303759210663,26722.269834394876,27256.715231082773,27801.84953570443,28357.886526418519,28925.044256946891,29503.54514208583,30093.616044927549,30695.488365826099,31309.398133142622,31935.586095805476,32574.297817721588,33225.783774076022,33890.29944955754,242,22807.200000000001,{"$f":"OFFSET(B535,0,$C$51-Map!$T$13+1)","v":33890.29944955754},35]
[36,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X536,FALSE)","v":22880},23337.600000000002,23804.352000000003,24280.439040000005,24766.047820800006,25261.368777216005,25766.596152760325,{"$f":"H536*(1+I$409)+H$550*(-(50-$A536)*(I$410/40))","v":26281.928075815533},26807.566637331845,27343.717970078484,27890.592329480052,28448.404176069653,29017.372259591048,29597.71970478287,30189.674098878528,30793.467580856101,31409.336932473223,32037.523671122686,32678.274144545139,33331.839627436042,33998.476419984763,34678.445948384462,243,23337.600000000002,{"$f":"OFFSET(B536,0,$C$51-Map!$T$13+1)","v":34678.445948384462},36]
[37,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X537,FALSE)","v":23400},23868,24345.360000000001,24832.267200000002,25328.912544000003,25835.490794880003,26352.200610777603,26879.244622993156,27416.829515453021,27965.16610576208,28524.469427877324,29094.958816434872,29676.857992763569,30270.395152618839,30875.803055671218,31493.319116784642,32123.185499120336,32765.649209102743,33420.962193284795,34089.381437150492,34771.169065893504,35466.592447211377,244,23868,{"$f":"OFFSET(B537,0,$C$51-Map!$T$13+1)","v":35466.592447211377},37]
[38,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X538,FALSE)","v":23920},24398.400000000001,24886.368000000002,25384.095360000003,25891.777267200003,26409.612812544005,26937.805068794885,27476.561170170782,28026.092393574199,28586.614241445684,29158.346526274599,29741.51345680009,30336.343725936094,30943.070600454816,31561.932012463913,32193.17065271319,32837.034065767453,33493.774747082804,34163.650242024458,34846.92324686495,35543.861711802252,36254.738946038298,245,24398.400000000001,{"$f":"OFFSET(B538,0,$C$51-Map!$T$13+1)","v":36254.738946038298},38]
[39,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X539,FALSE)","v":24440},24928.799999999999,25427.376,25935.92352,26454.641990399999,26983.734830207999,27523.40952681216,28073.877717348405,28635.355271695375,29208.062377129281,29792.223624671868,30388.068097165306,30995.829459108612,31615.746048290785,32248.060969256599,32893.022188641735,33550.88263241457,34221.90028506286,34906.338290764121,35604.465056579407,36316.554357710993,37042.885444865213,246,24928.799999999999,{"$f":"OFFSET(B539,0,$C$51-Map!$T$13+1)","v":37042.885444865213},39]
[40,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X540,FALSE)","v":24960},25459.200000000001,25968.384000000002,26487.751680000001,27017.506713600003,27557.856847872004,28109.013984829446,28671.194264526035,29244.618149816557,29829.510512812889,30426.100723069147,31034.622737530532,31655.315192281141,32288.421496126764,32934.189926049301,33592.873724570287,34264.731199061694,34950.025823042932,35649.026339503791,36362.006866293865,37089.247003619741,37831.031943692135,247,25459.200000000001,{"$f":"OFFSET(B540,0,$C$51-Map!$T$13+1)","v":37831.031943692135},40]
[41,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X541,FALSE)","v":25480},25989.600000000002,26509.392000000003,27039.579840000006,27580.371436800007,28131.978865536006,28694.618442846728,29268.510811703662,29853.881027937736,30450.958648496489,31059.977821466418,31681.177377895747,32314.800925453663,32961.096943962737,33620.318882841995,34292.725260498839,34978.579765708819,35678.151361022996,36391.714388243454,37119.548676008322,37861.939649528489,38619.178442519056,248,25989.600000000002,{"$f":"OFFSET(B541,0,$C$51-Map!$T$13+1)","v":38619.178442519056},41]
[42,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X542,FALSE)","v":26000},26520,27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,249,{"$f":"C542","v":26520},{"$f":"OFFSET(B542,0,$C$51-Map!$T$13+1)","v":39407.324941345978},{"$f":"A542","v":42}]
[43,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X543,FALSE)","v":26520},27050.400000000001,27591.408000000003,28143.236160000004,28706.100883200004,29280.222900864006,29865.827358881288,30463.143906058915,31072.406784180093,31693.854919863697,32327.732018260973,32974.286658626195,33633.772391798717,34306.447839634689,34992.576796427384,35692.428332355928,36406.276899003045,37134.40243698311,37877.090485722772,38634.63229543723,39407.324941345978,40195.4714401729,250,27050.400000000001,{"$f":"OFFSET(B543,0,$C$51-Map!$T$13+1)","v":40195.4714401729},43]
[44,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X544,FALSE)","v":27040},27580.799999999999,28132.416000000001,28695.064320000001,29268.965606400001,29854.344918528001,30451.431816898563,31060.460453236534,31681.669662301265,32315.303055547291,32961.609116658234,33620.8412989914,34293.258124971231,34979.123287470655,35678.705753220071,36392.279868284473,37120.125465650162,37862.527974963166,38619.778534462428,39392.17410515168,40180.017587254712,40983.617938999807,251,27580.799999999999,{"$f":"OFFSET(B544,0,$C$51-Map!$T$13+1)","v":40983.617938999807},44]
[45,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X545,FALSE)","v":27560},28111.200000000001,28673.424000000003,29246.892480000002,29831.830329600001,30428.466936192002,31037.036274915841,31657.77700041416,32290.932540422444,32936.751191230891,33595.486215055513,34267.395939356626,34952.74385814376,35651.798735306635,36364.834710012765,37092.131404213018,37833.974032297279,38590.653512943223,39362.466583202091,40149.71591486613,40952.710233163452,41771.764437826721,252,28111.200000000001,{"$f":"OFFSET(B545,0,$C$51-Map!$T$13+1)","v":41771.764437826721},45]
[46,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X546,FALSE)","v":28600},29172,29755.440000000002,30350.548800000004,30957.559776000006,31576.710971520006,32208.245190950405,32852.410094769417,33509.458296664809,34179.647462598106,34863.240411850071,35560.50522008707,36271.71532448881,36997.149630978587,37737.092623598161,38491.834476070122,39261.671165591528,40046.904588903359,40847.842680681424,41664.799534295053,42498.095524980956,43348.057435480572,253,29172,{"$f":"OFFSET(B546,0,$C$51-Map!$T$13+1)","v":43348.057435480572},46]
[47,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X547,FALSE)","v":29120},29702.400000000001,30296.448,30902.376960000001,31520.424499200002,32150.832989184004,32793.849648967684,33449.72664194704,34118.721174785984,34801.095598281703,35497.117510247335,36207.059860452282,36931.201057661325,37669.825078814552,38423.221580390848,39191.686011998667,39975.519732238638,40775.030126883408,41590.53072942108,42422.341344009503,43270.788170889697,44136.203934307494,254,29702.400000000001,{"$f":"OFFSET(B547,0,$C$51-Map!$T$13+1)","v":44136.203934307494},47]
[48,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X548,FALSE)","v":29640},30232.799999999999,30837.455999999998,31454.205119999999,32083.289222399999,32724.955006847998,33379.454106984958,34047.043189124655,34727.984052907152,35422.543733965293,36130.9946086446,36853.614500817494,37590.686790833846,38342.500526650525,39109.350537183534,39891.537547927204,40689.368298885747,41503.155664863465,42333.218778160735,43179.883153723953,44043.48081679843,44924.350433134401,255,30232.799999999999,{"$f":"OFFSET(B548,0,$C$51-Map!$T$13+1)","v":44924.350433134401},48]
[49,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X549,FALSE)","v":30160},30763.200000000001,{"$f":"C549*(1+D$409)+C$550*(-(50-$A549)*(D$410/40))","v":31378.464},32006.03328,32646.153945599999,33299.077024512,33965.05856500224,34644.359736302285,35337.246931028334,36043.991869648904,36764.871707041886,37500.169141182727,38250.172524006382,39015.175974486512,39795.479493976243,40591.389083855771,41403.216865532886,42231.281202843544,43075.906826900413,43937.424963438425,44816.173462707193,45712.496931961337,256,30763.200000000001,{"$f":"OFFSET(B549,0,$C$51-Map!$T$13+1)","v":45712.496931961337},49]
[50,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X550,FALSE)","v":30680},31293.600000000002,31919.472000000002,32557.861440000001,33209.018668800003,33873.199042176006,34550.66302301953,35241.676283479923,35946.509809149524,36665.440005332515,37398.748805439165,38146.723781547946,38909.658257178904,39687.851422322485,40481.608450768937,41291.240619784316,42117.065432180003,42959.406740823601,43818.594875640076,44694.966773152875,45588.866108615934,46500.643430788252,257,31293.600000000002,{"$f":"OFFSET(B550,0,$C$51-Map!$T$13+1)","v":46500.643430788252},50]
[51,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X551,FALSE)","v":31200},31824,32460.48,33109.689599999998,33771.883391999996,34447.321059839996,35136.267481036797,35838.992830657531,36555.772687270684,37286.888141016098,38032.625903836422,38793.27842191315,39569.143990351411,40360.526870158443,41167.73740756161,41991.092155712846,42830.913998827105,43687.53227880365,44561.282924379724,45452.508582867318,46361.558754524667,47288.789929615159,258,31824,{"$f":"OFFSET(B551,0,$C$51-Map!$T$13+1)","v":47288.789929615159},51]
[52,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X552,FALSE)","v":31720},32354.400000000001,33001.488000000005,33661.517760000002,34334.748115200004,35021.443077504002,35721.871939054079,36436.309377835161,37165.035565391867,37908.336276699702,38666.503002233694,39439.833062278369,40228.62972352394,41033.202317994423,41853.866364354311,42690.943691641398,43544.76256547423,44415.657816783714,45303.970973119387,46210.050392581776,47134.251400433415,48076.936428442081,259,32354.400000000001,{"$f":"OFFSET(B552,0,$C$51-Map!$T$13+1)","v":48076.936428442081},52]
[53,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X553,FALSE)","v":32240},32884.800000000003,33542.496000000006,34213.345920000007,34897.612838400011,35595.565095168015,36307.476397071376,37033.625925012806,37774.298443513064,38529.784412383327,39300.380100630995,40086.387702643617,40888.115456696491,41705.877765830424,42539.995321147035,43390.795227569979,44258.611132121383,45143.783354763815,46046.659021859094,46967.592202296277,47906.9440463422,48865.082927269046,260,32884.800000000003,{"$f":"OFFSET(B553,0,$C$51-Map!$T$13+1)","v":48865.082927269046},53]
[54,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X554,FALSE)","v":33280},33945.599999999999,34624.512000000002,35317.002240000002,36023.342284800005,36743.809130496003,37478.685313105925,38228.259019368044,38992.824199755407,39772.680683750514,40568.134297425524,41379.496983374032,42207.086923041512,43051.22866150234,43912.253234732387,44790.498299427032,45686.308265415573,46600.034430723885,47532.035119338361,48482.675821725126,49452.32933815963,50441.375924922824,261,33945.599999999999,{"$f":"OFFSET(B554,0,$C$51-Map!$T$13+1)","v":50441.375924922824},54]
[55,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X555,FALSE)","v":33800},34476,35165.520000000004,35868.830400000006,36586.207008000005,37317.931148160009,38064.289771123207,38825.575566545675,39602.087077876589,40394.128819434125,41202.01139582281,42026.051623739266,42866.572656214055,43723.904109338335,44598.382191525103,45490.349835355606,46400.156832062719,47328.159968703978,48274.723168078061,49240.21763143962,50225.021984068415,51229.522423749782,262,34476,{"$f":"OFFSET(B555,0,$C$51-Map!$T$13+1)","v":51229.522423749782},55]
[56,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X556,FALSE)","v":34320},35006.400000000001,35706.528000000006,36420.658560000003,37149.071731200005,37892.053165824007,38649.894229140489,39422.892113723297,40211.349955997764,41015.576955117722,41835.888494220075,42672.606264104477,43526.05838938657,44396.5795571743,45284.51114831779,46190.201371284144,47114.005398709829,48056.285506684027,49017.411216817709,49997.759441154063,50997.714629977148,52017.66892257669,263,35006.400000000001,{"$f":"OFFSET(B556,0,$C$51-Map!$T$13+1)","v":52017.66892257669},56]
[57,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X557,FALSE)","v":34840},35536.800000000003,36247.536,36972.486720000001,37711.936454399998,38466.175183487998,39235.498687157757,40020.208660900913,40820.612834118932,41637.025090801311,42469.765592617339,43319.160904469689,44185.544122559084,45069.255005010265,45970.640105110469,46890.052907212681,47827.853965356939,48784.411044664077,49760.099265557357,50755.301250868506,51770.407275885875,52805.815421403597,264,35536.800000000003,{"$f":"OFFSET(B557,0,$C$51-Map!$T$13+1)","v":52805.815421403597},57]
[58,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X558,FALSE)","v":35880},36597.599999999999,37329.551999999996,38076.143039999995,38837.665900799999,39614.419218816001,40406.707603192321,41214.841755256166,42039.13859036129,42879.921362168519,43737.51978941189,44612.270185200126,45504.515588904127,46414.605900682211,47342.898018695858,48289.755979069778,49255.551098651173,50240.662120624198,51245.475363036683,52270.384870297421,53315.792567703371,54382.10841905744,265,36597.599999999999,{"$f":"OFFSET(B558,0,$C$51-Map!$T$13+1)","v":54382.10841905744},58]
[59,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X559,FALSE)","v":36400},37128,37870.559999999998,38627.9712,39400.530623999999,40188.541236479999,40992.312061209603,41812.158302433796,42648.401468482472,43501.369497852123,44371.396887809169,45258.824825565353,46164.001322076663,47087.281348518198,48029.026975488559,48989.60751499833,49969.399665298297,50968.787658604262,51988.163411776346,53027.926680011871,54088.485213612112,55170.254917884355,266,37128,{"$f":"OFFSET(B559,0,$C$51-Map!$T$13+1)","v":55170.254917884355},59]
[60,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X560,FALSE)","v":36920},37658.400000000001,38411.567999999999,39179.799359999997,39963.395347199999,40762.663254143998,41577.916519226877,42409.474849611419,43257.664346603648,44122.81763353572,45005.273986206434,45905.379465930564,46823.487055249178,47759.956796354163,48715.155932281246,49689.459050926875,50683.248231945414,51696.913196584326,52730.851460516016,53785.468489726336,54861.177859520867,55958.401416711284,267,37658.400000000001,{"$f":"OFFSET(B560,0,$C$51-Map!$T$13+1)","v":55958.401416711284},60]
[61,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X561,FALSE)","v":37960},38719.199999999997,39493.583999999995,40283.455679999999,41089.1247936,41910.907289472001,42749.125435261441,43604.107943966672,44476.190102846005,45365.713904902928,46273.028183000984,47198.488746661002,48142.458521594221,49105.307692026108,50087.413845866635,51089.162122783971,52110.945365239655,{"$f":"R561*(1+S$409)+R$550*(-(50-$A561)*(S$410/40))","v":53153.164272544447},54216.227557995335,55300.552109155244,56406.563151338349,57534.69441436512,268,38719.199999999997,{"$f":"OFFSET(B561,0,$C$51-Map!$T$13+1)","v":57534.69441436512},61]
[62,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X562,FALSE)","v":38480},39249.599999999999,40034.591999999997,40835.283839999996,41651.9895168,42485.029307135999,43334.729893278723,44201.424491144302,45085.452980967188,45987.162040586532,46906.905281398263,47845.043387026228,48801.94425476675,49777.983139862088,50773.542802659329,51789.013658712516,52824.793931886765,53881.289810524504,54958.915606734998,56058.093918869701,57179.255797247097,58322.840913192042,269,39249.599999999999,{"$f":"OFFSET(B562,0,$C$51-Map!$T$13+1)","v":58322.840913192042},62]
[63,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X563,FALSE)","v":39000},39780,40575.599999999999,41387.112000000001,42214.854240000001,43059.151324800005,43920.334351296005,44798.741038321925,45694.715859088363,46608.610176270129,47540.782379795535,48491.598027391447,49461.429987939278,50450.658587698068,51459.671759452031,52488.865194641076,53538.642498533896,54609.415348504575,55701.603655474668,56815.635728584159,57951.948443155845,59110.987412018963,270,39780,{"$f":"OFFSET(B563,0,$C$51-Map!$T$13+1)","v":59110.987412018963},63]
[64,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X564,FALSE)","v":40040},40840.800000000003,41657.616000000002,42490.768320000003,43340.583686400001,44207.395360128001,45091.543267330562,45993.374132677178,46913.24161533072,47851.506447637337,48808.536576590086,49784.707308121891,50780.401454284329,51796.009483370013,52831.929673037412,53888.568266498158,54966.339631828123,56065.666424464689,57186.979752953986,58330.719348013066,59497.333734973327,60687.280409672792,271,40840.800000000003,{"$f":"OFFSET(B564,0,$C$51-Map!$T$13+1)","v":60687.280409672792},64]
[65,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X565,FALSE)","v":40560},41371.199999999997,42198.623999999996,43042.59648,43903.448409600001,44781.517377791999,45677.147725347837,46590.690679854793,47522.504493451888,48472.954583320927,49442.413674987343,50431.261948487088,51439.887187456829,52468.684931205964,53518.058629830084,54588.419802426688,55680.188198475225,56793.791962444731,57929.667801693628,59088.261157727502,60270.026380882053,61475.426908499692,272,41371.199999999997,{"$f":"OFFSET(B565,0,$C$51-Map!$T$13+1)","v":61475.426908499692},65]
[66,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X566,FALSE)","v":41600},42432,43280.639999999999,44146.252800000002,45029.177856000002,45929.761413120003,46848.356641382401,47785.323774210046,48741.030249694246,49715.850854688135,50710.167871781901,51724.371229217541,52758.858653801894,53814.035826877931,54890.316543415487,55988.122874283799,57107.885331769474,58250.043038404867,59415.043899172968,60603.344777156432,61815.411672699563,63051.719906153558,273,42432,{"$f":"OFFSET(B566,0,$C$51-Map!$T$13+1)","v":63051.719906153558},66]
[67,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X567,FALSE)","v":42120},42962.400000000001,43821.648000000001,44698.080959999999,45592.042579200002,46503.883430784001,47433.961099399683,48382.640321387677,49350.293127815428,50337.298990371739,51344.044970179173,52370.925869582759,53418.344386974415,54486.711274713904,55576.445500208181,56687.974410212344,57821.733898416591,58978.168576384924,60157.731947912624,61360.886586870874,62588.10431860829,63839.866404980457,274,42962.400000000001,{"$f":"OFFSET(B567,0,$C$51-Map!$T$13+1)","v":63839.866404980457},67]
[68,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X568,FALSE)","v":43160},44023.200000000004,44903.664000000004,45801.737280000008,46717.77202560001,47652.127466112011,48605.170015434254,49577.273415742937,50568.818884057793,51580.195261738947,52611.799166973724,53664.035150313197,54737.315853319458,55832.062170385849,56948.70341379357,58087.677482069441,59249.431031710832,60434.419652345052,61643.108045391957,62875.970206299797,64133.489610425793,65416.159402634308,275,44023.200000000004,{"$f":"OFFSET(B568,0,$C$51-Map!$T$13+1)","v":65416.159402634308},68]
[69,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X569,FALSE)","v":43680},44553.599999999999,45444.671999999999,46353.565439999998,47280.636748799996,48226.249483775995,49190.774473451514,50174.589962920545,51178.081762178954,52201.643397422537,53245.676265370988,54310.589790678408,55396.80158649198,56504.737618221821,57634.832370586257,58787.529017997986,59963.279598357949,61162.545190325109,62385.796094131612,63633.512016014247,64906.182256334534,66204.305901461223,276,44553.599999999999,{"$f":"OFFSET(B569,0,$C$51-Map!$T$13+1)","v":66204.305901461223},69]
[70,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X570,FALSE)","v":44720},45614.400000000001,46526.688000000002,47457.22176,48406.366195200004,49374.493519104006,50361.983389486086,51369.223057275805,52396.607518421326,53444.539668789752,54513.430462165546,55603.699071408861,56715.773052837038,57850.088513893781,59007.09028417166,60187.232089855097,61390.976731652197,62618.796266285244,63871.172191610953,65148.595635443176,66451.567548152045,67780.598899115081,277,45614.400000000001,{"$f":"OFFSET(B570,0,$C$51-Map!$T$13+1)","v":67780.598899115081},70]
[71,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X571,FALSE)","v":45760},46675.200000000004,47608.704000000005,48560.87808000001,49532.095641600012,50522.737554432009,51533.19230552065,52563.856151631066,53615.133274663691,54687.435940156967,55781.184658960105,56896.808352139305,58034.744519182095,59195.439409565741,60379.348197757055,61586.935161712201,62818.673864946446,64075.047342245372,65356.548289090279,66663.679254872084,67996.952839969526,69356.891896768924,278,46675.200000000004,{"$f":"OFFSET(B571,0,$C$51-Map!$T$13+1)","v":69356.891896768924},71]
[72,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X572,FALSE)","v":46280},47205.599999999999,48149.712,49112.70624,50094.960364799997,51096.859572096,52118.796763537925,53161.172698808681,54224.396152784859,55308.884075840557,56415.061757357369,57543.362992504517,58694.23025235461,59868.114857401706,61065.477154549742,62286.786697640739,63532.522431593556,64803.172880225429,66099.236337829934,67421.221064586527,68769.645485878253,70145.038395595824,279,47205.599999999999,{"$f":"OFFSET(B572,0,$C$51-Map!$T$13+1)","v":70145.038395595824},72]
[73,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X573,FALSE)","v":47320},48266.400000000001,49231.728000000003,50216.362560000001,51220.689811200005,52245.103607424004,53290.005679572481,54355.805793163934,55442.921909027216,56551.780347207765,57682.81595415192,58836.472273234962,60013.20171869966,61213.465753073651,62437.735068135124,63686.489769497828,64960.219564887782,66259.423956185536,67584.612435309245,68936.304684015427,70315.030777695734,71721.331393249653,280,48266.400000000001,{"$f":"OFFSET(B573,0,$C$51-Map!$T$13+1)","v":71721.331393249653},73]
[74,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X574,FALSE)","v":48360},49327.200000000004,50313.744000000006,51320.018880000011,52346.419257600013,53393.347642752015,54461.214595607053,55550.438887519194,56661.447665269581,57794.676618574973,58950.570150946471,60129.5815539654,{"$f":"M574*(1+N$409)+M$550*(-(50-$A574)*(N$410/40))","v":61332.17318504471},62558.816648745604,63809.992981720519,65086.192841354932,66387.916698182031,67715.675032145678,69069.9885327886,70451.388303444372,71860.41606951326,73297.624390903526,281,{"$f":"C574","v":49327.200000000004},{"$f":"OFFSET(B574,0,$C$51-Map!$T$13+1)","v":73297.624390903526},{"$f":"A574","v":74}]
[{"$f":"A484","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X575,FALSE)","v":49400},{"$f":"B575*(1+C$409)+B$550*(-(50-$A575)*(C$410/40))","v":50388},51395.76,52423.675200000005,53472.148704000007,54541.591678080011,55632.423511641609,56745.07198187444,57879.973421511932,59037.572889942174,60218.324347741021,61422.690834695844,62651.144651389761,63904.167544417556,65182.250895305908,66485.895913212022,67815.613831476265,69171.926108105792,70555.364630267912,71966.471922873272,73405.801361330741,74873.917388557355,282,50388,{"$f":"OFFSET(B575,0,$C$51-Map!$T$13+1)","v":74873.917388557355},75]
[76,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X576,FALSE)","v":50440},51448.800000000003,{"$f":"C576*(1+D$409)+C$550*(-(50-$A576)*(D$410/40))","v":52477.776000000005},53527.331520000007,54597.878150400007,55689.835713408007,56803.632427676166,57939.705076229693,59098.499177754289,60280.469161309375,61486.078544535565,62715.800115426275,63970.116117734804,65249.518440089501,66554.508808891289,67885.598985069111,69243.310964770499,70628.177184065906,72040.740727747223,73481.555542302172,74951.186653148223,76450.210386211184,{"$f":"X575+1","v":283},51448.800000000003,{"$f":"OFFSET(B576,0,$C$51-Map!$T$13+1)","v":76450.210386211184},76]
[77,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X577,FALSE)","v":51480},52509.599999999999,53559.792000000001,54630.987840000002,55723.6075968,56838.079748736003,57974.841343710723,59134.338170584939,60317.024933996639,61523.365432676575,62753.832741330109,64008.909396156712,65289.087584079847,66594.869335761439,67926.766722476663,69285.302056926201,70671.008098064733,72084.428260026034,73526.116825226549,74996.639161731087,76496.571944965704,78026.503383865027,284,52509.599999999999,{"$f":"OFFSET(B577,0,$C$51-Map!$T$13+1)","v":78026.503383865027},77]
[78,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X578,FALSE)","v":52520},53570.400000000001,54641.808000000005,55734.644160000003,56849.337043200001,57986.323784063999,59146.05025974528,60328.971264940184,61535.55069023899,62766.261704043769,64021.586938124645,65302.018676887135,66608.059050424883,67940.220231433384,69299.024636062051,70685.00512878329,72098.705231358952,73540.679335986133,75011.49292270586,76511.722781159973,78041.957236783172,79602.796381518841,285,53570.400000000001,{"$f":"OFFSET(B578,0,$C$51-Map!$T$13+1)","v":79602.796381518841},78]
[79,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X579,FALSE)","v":53560},54631.200000000004,55723.824000000008,56838.300480000005,57975.066489600009,59134.56781939201,60317.259175779851,61523.604359295452,62754.076446481362,64009.157975410992,65289.34113491921,66595.127957617602,67927.030516769955,69285.571127105359,70671.282549647469,72084.708200640423,73526.40236465323,74996.93041194629,76496.869020185215,78026.806400588917,79587.342528600697,81179.089379172714,286,54631.200000000004,{"$f":"OFFSET(B579,0,$C$51-Map!$T$13+1)","v":81179.089379172714},79]
[80,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X580,FALSE)","v":55120},56222.400000000001,57346.848000000005,58493.784960000005,59663.660659200003,60856.933872384005,62074.072549831682,63315.554000828321,64581.865080844887,65873.502382461782,67190.972430111025,68534.791878713251,69905.48771628752,71303.597470613269,72729.66942002553,74184.262808426036,75667.948064594559,77181.307025886446,78724.933166404182,80299.431829732261,81905.420466326905,83543.528875653443,287,56222.400000000001,{"$f":"OFFSET(B580,0,$C$51-Map!$T$13+1)","v":83543.528875653443},80]
[81,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X581,FALSE)","v":56160},57283.200000000004,58428.864000000009,59597.441280000006,60789.39010560001,62005.177907712008,63245.281465866246,64510.187095183574,65800.390837087252,67116.398653829005,68458.726626905584,69827.901159443703,71224.459182632578,72648.948366285229,74101.927333610933,75583.965880283155,77095.645197888822,78637.558101846604,80210.309263883537,81814.515449161205,83450.80575814443,85119.821873307315,288,57283.200000000004,{"$f":"OFFSET(B581,0,$C$51-Map!$T$13+1)","v":85119.821873307315},81]
[82,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X582,FALSE)","v":57720},58874.400000000001,60051.887999999999,61252.925759999998,62477.984275199997,63727.543960703995,65002.094839918078,66302.136736716435,67628.179471450771,68980.743060879788,70360.357922097392,71767.565080539338,73202.916382150128,74666.974709793125,76160.314203988994,77683.520488068782,79237.190897830165,80821.934715786774,82438.373410102504,84087.140878304563,85768.883695870652,87484.261369788073,289,58874.400000000001,{"$f":"OFFSET(B582,0,$C$51-Map!$T$13+1)","v":87484.261369788073},82]
[83,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X583,FALSE)","v":58760},59935.200000000004,61133.904000000002,62356.58208,63603.713721600005,64875.787996032006,66173.303755952642,67496.769831071695,68846.705227693135,70223.639332246996,71628.112118891935,73060.674361269776,74521.887848495171,76012.32560546507,77532.572117574367,79083.223559925857,80664.88803112437,82278.185791746859,83923.749507581801,85602.224497733434,87314.268987688105,89060.554367441873,290,59935.200000000004,{"$f":"OFFSET(B583,0,$C$51-Map!$T$13+1)","v":89060.554367441873},83]
[84,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X584,FALSE)","v":60320},61526.400000000001,62756.928,64012.066559999999,65292.307891199998,66598.154049024,67930.117130004481,69288.719472604571,70674.493862056668,72087.983739297808,73529.743414083772,75000.338282365454,76500.345048012765,78030.351948973024,79590.958987952486,81182.778167711542,82806.433731065772,84462.562405687087,86151.813653800826,87874.84992687685,89632.346925414386,91424.993863922675,291,61526.400000000001,{"$f":"OFFSET(B584,0,$C$51-Map!$T$13+1)","v":91424.993863922675},84]
[85,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X585,FALSE)","v":62400},63648,64920.959999999999,66219.379199999996,67543.766783999992,68894.642119679993,70272.534962073594,71677.985661315062,73111.545374541369,74573.776282032195,76065.251807672845,77586.5568438263,79138.287980702822,80721.053740316886,82335.47481512322,83982.184311425692,85661.827997654211,87375.0645576073,89122.565848759448,90905.017165734636,92723.117509049334,94577.579859230318,292,63648,{"$f":"OFFSET(B585,0,$C$51-Map!$T$13+1)","v":94577.579859230318},85]
[86,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X586,FALSE)","v":63960},65239.200000000004,66543.984000000011,67874.863680000009,69232.360953600015,70617.008172672024,72029.348336125462,73469.935302847967,74939.334008904931,76438.120689083036,77966.883102864696,79526.220764921993,81116.74518022043,82739.08008382484,84393.861685501339,86081.738919211362,87803.373697595598,89559.441171547514,91350.629994978473,93177.642594878038,95041.1954467756,96942.01935571112,293,65239.200000000004,{"$f":"OFFSET(B586,0,$C$51-Map!$T$13+1)","v":96942.01935571112},86]
[87,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X587,FALSE)","v":66040},67360.800000000003,68708.016000000003,70082.176319999999,71483.819846400002,72913.496243328002,74371.766168194561,75859.201491558459,77376.385521389631,78923.913231817423,80502.391496453769,82112.439326382839,83754.688112910502,85429.781875168715,87138.377512672087,88881.145062925527,90658.767964184037,92471.943323467713,94321.382189937067,96207.80983373581,98131.966030410535,100094.60535101875,294,67360.800000000003,{"$f":"OFFSET(B587,0,$C$51-Map!$T$13+1)","v":100094.60535101875},87]
[88,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X588,FALSE)","v":68120},69482.399999999994,70872.047999999995,72289.488960000002,73735.278739200003,75209.984313984009,76714.184000263689,78248.467680268965,79813.437033874347,81409.70577455184,83037.899890042871,84698.657887843729,86392.631045600603,88120.48366651262,89882.893339842878,91680.551206639735,93514.162230772534,{"$f":"R588*(1+S$409)+R$550*(-(50-$A588)*(S$410/40))","v":95384.445475387984},97292.134384895748,99237.977072593669,101222.73661404554,103247.19134632645,295,69482.399999999994,{"$f":"OFFSET(B588,0,$C$51-Map!$T$13+1)","v":103247.19134632645},88]
[89,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X589,FALSE)","v":69680},71073.600000000006,72495.072,73944.973440000002,75423.872908799996,76932.350366975996,78470.997374315513,80040.417321801826,81641.225668237865,83274.050181602623,84939.531185234679,86638.321808939378,88371.088245118168,90138.510010020531,91941.280210220939,93780.105814425362,95655.707930713877,97568.822089328154,99520.198531114715,101510.60250173701,103540.81455177175,105611.63084280719,296,71073.600000000006,{"$f":"OFFSET(B589,0,$C$51-Map!$T$13+1)","v":105611.63084280719},89]
[90,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X590,FALSE)","v":72280},73725.600000000006,75200.112000000008,76704.11424000001,78238.196524800005,79802.960455296008,81399.019664401931,83027.000057689977,84687.540058843777,86381.290860020657,88108.916677221074,89871.095010765493,91668.516910980805,93501.887249200416,95371.924994184432,97279.363494068122,99224.950763949484,101209.44977922848,103233.63877481305,105298.31155030931,107404.2777813155,109552.36333694181,297,73725.600000000006,{"$f":"OFFSET(B590,0,$C$51-Map!$T$13+1)","v":109552.36333694181},90]
[]
[]
["Households Over 75"]
[2010,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,187,FALSE)","v":0}]
[2015,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,188,FALSE)","v":0}]
[2020,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,189,FALSE)","v":0}]
[2025,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,190,FALSE)","v":0}]
[2030,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,191,FALSE)","v":0}]

{"sheet":"IncomeScenarios","index":15,"n_rows":43,"n_cols":42,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Income Scenarios"]
["Mean",null,2011,{"$f":"C2+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"X2+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AG2+1","v":2042},{"$f":"AH2+1","v":2043},{"$f":"AI2+1","v":2044},{"$f":"AJ2+1","v":2045},{"$f":"AK2+1","v":2046},{"$f":"AL2+1","v":2047},{"$f":"AM2+1","v":2048},{"$f":"AN2+1","v":2049},{"$f":"AO2+1","v":2050}]
[null,"Modest Real Terms Growth",0,0,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"No Real Terms Growth - Inflation Target",0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Below Real Terms Growth",0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
["Name ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["your ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["scenario","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Top 90 Relative to Bottom 10"]
[null,null,2011,{"$f":"C24+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"X24+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AG24+1","v":2042},{"$f":"AH24+1","v":2043},{"$f":"AI24+1","v":2044},{"$f":"AJ24+1","v":2045},{"$f":"AK24+1","v":2046},{"$f":"AL24+1","v":2047},{"$f":"AM24+1","v":2048},{"$f":"AN24+1","v":2049},{"$f":"AO24+1","v":2050}]
[null,"Greater Equality",0,0,0,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
[null,"No Change",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Greater Inequality ",0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Name ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["your ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["scenario","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PriceScenarios","index":16,"n_rows":46,"n_cols":31,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Price Scenarios"]
["Mean",null,2011,{"$f":"C2+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"X2+1","v":2033},2034,2035,2036,2037,2038,2039]
[null,"Strong Growth",0,0,0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Modest Growth",0,0,0,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Weak Growth",0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Flat",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scottish Fiscal Commission December 2017 Forecast",0,0,0,6.2673203474459926E-2,-4.8027206392617927E-3,1.1790732788583558E-3,4.2968709387799731E-2,1.8580024760069147E-2,1.9485850388239578E-2,1.9431893237148001E-2,1.9620130701026417E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2]
["Name ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["your ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["scenario","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Median"]
[null,null,2011,{"$f":"C24+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"X24+1","v":2033},2034,2035,2036,2037,2038,2039]
[null,{"$f":"B3","v":"Strong Growth"},0,0,0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,{"$f":"B4","v":"Modest Growth"},0,0,0,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Weak Growth",0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Flat",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scottish Fiscal Commission December 2017 Forecast",0,0,0,6.2673203474459926E-2,-4.8027206392617927E-3,1.1790732788583558E-3,4.2968709387799731E-2,1.8580024760069147E-2,1.9485850388239578E-2,1.9431893237148001E-2,1.9620130701026417E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2,1.9673682331465159E-2]
["Name ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["your ","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["scenario","User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Scenario",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,122.31,{"$f":"C46*4","v":489.24}]

{"sheet":"DataZoneList","index":17,"n_rows":6977,"n_cols":173,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
["2011 Data Zone","Local Authority","Primary HMA","Percent of Datazone in Primary HMA","Population of Datazone in Primary HMA",null,"Secondary HMA","Percent of Datazone in Secondary HMA","Population of Datazone in Secondary HMA","Tertiary HMA","Percent of Datazone in Tertiary HMA","Population of Datazone in Tertiary HMA","Population"]
["S01006506","Aberdeen City","Aberdeen HMA",100,872,null,"None",0,0,"None",0,0,{"$f":"L2+I2+E2","v":872},null,null,null,null,null,null,null,null,null,322500,315000,300000,290000,220000,220000,182500,170000,167000,155000,150000,140000,130000,130000,89000]
["S01006507","Aberdeen City","Aberdeen HMA",100,836,null,"None",0,0,"None",0,0,836,null,null,null,null,null,null,null,null,null,217640,176150,162500,155000,137500,122500]
["S01006508","Aberdeen City","Aberdeen HMA",100,643,null,"None",0,0,"None",0,0,643,null,null,null,null,null,null,null,null,null,405000,185000,180000,180000,179000,165000,162500,145000,140000,130000,122000,109550,90000]
["S01006509","Aberdeen City","Aberdeen HMA",100,580,null,"None",0,0,"None",0,0,580,null,null,null,null,null,null,null,null,null,157500,148000,145000,132000,130000,128000,117500,95000]
["S01006510","Aberdeen City","Aberdeen HMA",100,644,null,"None",0,0,"None",0,0,644,null,null,null,null,null,null,null,null,null,250000,223500,148750,127000,116500]
["S01006511","Aberdeen City","Aberdeen HMA",100,751,null,"None",0,0,"None",0,0,751,null,null,null,null,null,null,null,null,null,590300,511777,442500,435000,420000,375000,303737,270000,253000]
["S01006512","Aberdeen City","Aberdeen HMA",100,519,null,"None",0,0,"None",0,0,519,null,null,null,null,null,null,null,null,null,355000,248000,190225,150000]
["S01006513","Aberdeen City","Aberdeen HMA",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,345000,335000,315000,295000,290000,235007,235007,170000]
["S01006514","Aberdeen City","Aberdeen HMA",100,1043,null,"None",0,0,"None",0,0,1043,null,null,null,null,null,null,null,null,null,655000,650000,650000,480000,480000,443500,320000]
["S01006515","Aberdeen City","Aberdeen HMA",100,762,null,"None",0,0,"None",0,0,762,null,null,null,null,null,null,null,null,null,305000,287500,270000]
["S01006516","Aberdeen City","Aberdeen HMA",100,540,null,"None",0,0,"None",0,0,540,null,null,null,null,null,null,null,null,null,350000,232150]
["S01006517","Aberdeen City","Aberdeen HMA",100,1014,null,"None",0,0,"None",0,0,1014,null,null,null,null,null,null,null,null,null,470000,450000,335000,325000,298000,290000,220000,171000]
["S01006518","Aberdeen City","Aberdeen HMA",100,627,null,"None",0,0,"None",0,0,627,null,null,null,null,null,null,null,null,null,650000,640000,555000,460000,390000]
["S01006519","Aberdeen City","Aberdeen HMA",100,865,null,"None",0,0,"None",0,0,865,null,null,null,null,null,null,null,null,null,400000,367000,355000]
["S01006520","Aberdeen City","Aberdeen HMA",100,729,null,"None",0,0,"None",0,0,729,null,null,null,null,null,null,null,null,null,660000,495000,470000,465000,460000]
["S01006521","Aberdeen City","Aberdeen HMA",100,664,null,"None",0,0,"None",0,0,664,null,null,null,null,null,null,null,null,null,665000,471650,470000,460000]
["S01006522","Aberdeen City","Aberdeen HMA",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,850000,600000,395000,380000,360000,355000,355000]
["S01006523","Aberdeen City","Aberdeen HMA",100,941,null,"None",0,0,"None",0,0,941,null,null,null,null,null,null,null,null,null,467000,325000,271432,270000,235000,225000,214000,213000,170000,145000]
["S01006524","Aberdeen City","Aberdeen HMA",100,914,null,"None",0,0,"None",0,0,914,null,null,null,null,null,null,null,null,null,875000,820000,285000,261505,185000,180000,137000,130000,130000,130000,129000,127000,125000,115000]
["S01006525","Aberdeen City","Aberdeen HMA",100,798,null,"None",0,0,"None",0,0,798,null,null,null,null,null,null,null,null,null,435000,193000,189500,189500,160000,150000]
["S01006526","Aberdeen City","Aberdeen HMA",100,902,null,"None",0,0,"None",0,0,902,null,null,null,null,null,null,null,null,null,190000,158000,150000,137790,130000,130000,125000,125000,114000,87500]
["S01006527","Aberdeen City","Aberdeen HMA",100,683,null,"None",0,0,"None",0,0,683,null,null,null,null,null,null,null,null,null,509995,459995,314995,294995,294995,294995,294995,289995,284995,284995,275000,260000,225000,180000,179000,157000,50000]
["S01006528","Aberdeen City","Aberdeen HMA",100,1034,null,"None",0,0,"None",0,0,1034,null,null,null,null,null,null,null,null,null,195000,185000,175000,165000,165000,159000,153000,152500,150000,147500,143000,140000,130000,129500,125000]
["S01006529","Aberdeen City","Aberdeen HMA",100,896,null,"None",0,0,"None",0,0,896,null,null,null,null,null,null,null,null,null,225000,207500,197000,185000,152000,150000,150000,142000]
["S01006530","Aberdeen City","Aberdeen HMA",100,755,null,"None",0,0,"None",0,0,755,null,null,null,null,null,null,null,null,null,205000,187000,180000,159000,140000,140000,132000,103101]
["S01006531","Aberdeen City","Aberdeen HMA",100,959,null,"None",0,0,"None",0,0,959,null,null,null,null,null,null,null,null,null,190509,185000,175000,150000,148000,128000,120000,105000]
["S01006532","Aberdeen City","Aberdeen HMA",100,744,null,"None",0,0,"None",0,0,744,null,null,null,null,null,null,null,null,null,340000,270000,235000,160000]
["S01006533","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,407000,390000,390000,385000,376000,357000,310031,307000,300000,287000,275000,260000,220000]
["S01006534","Aberdeen City","Aberdeen HMA",100,910,null,"None",0,0,"None",0,0,910,null,null,null,null,null,null,null,null,null,460000,400000,310000,295000,290000,280000,275000,236000,215000,205000,160000,140000,140000]
["S01006535","Aberdeen City","Aberdeen HMA",100,1038,null,"None",0,0,"None",0,0,1038,null,null,null,null,null,null,null,null,null,485117,380000,307000,245000,240000,235000,195000,150000,146399,145000,138177,138120,136527,129000,122000,103000,100000,95000,90000,86000]
["S01006536","Aberdeen City","Aberdeen HMA",100,1015,null,"None",0,0,"None",0,0,1015,null,null,null,null,null,null,null,null,null,469469,344000,290000,225000,220000,200000,195000,150000,140000,133000,128000,118000,117500,117000,115000,115000,104000,96000,95000,78700]
["S01006537","Aberdeen City","Aberdeen HMA",100,754,null,"None",0,0,"None",0,0,754,null,null,null,null,null,null,null,null,null,525000,335000,310000,277500,245000,245000,235000]
["S01006538","Aberdeen City","Aberdeen HMA",100,569,null,"None",0,0,"None",0,0,569,null,null,null,null,null,null,null,null,null,300000,300000]
["S01006539","Aberdeen City","Aberdeen HMA",100,747,null,"None",0,0,"None",0,0,747,null,null,null,null,null,null,null,null,null,495000,415000,415000,370000,340000,313000,308000,300000,270000,265000,250000,250000,220000]
["S01006540","Aberdeen City","Aberdeen HMA",100,960,null,"None",0,0,"None",0,0,960,null,null,null,null,null,null,null,null,null,325201,307000,294200,280000,270000,250000,232000,220000,192500,152500,137000,130000,130000]
["S01006541","Aberdeen City","Aberdeen HMA",100,801,null,"None",0,0,"None",0,0,801,null,null,null,null,null,null,null,null,null,423000,397550,372000,352000,286000,280000,275000,249855,231777]
["S01006542","Aberdeen City","Aberdeen HMA",100,1001,null,"None",0,0,"None",0,0,1001,null,null,null,null,null,null,null,null,null,1100000,988000,988000,650000,379950,365000,356450,355000,347500,326160,320000,315000,290000,262500,249950,245000,235000,225000,215000,207500,199999,190000]
["S01006543","Aberdeen City","Aberdeen HMA",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,335000,325000,280000,247000,235000,235000,230000,205000]
["S01006544","Aberdeen City","Aberdeen HMA",100,1071,null,"None",0,0,"None",0,0,1071,null,null,null,null,null,null,null,null,null,465000,400000,375000,347500,280000,275000,262500,250000,249000,225000,184000,113000,111000]
["S01006545","Aberdeen City","Aberdeen HMA",100,1065,null,"None",0,0,"None",0,0,1065,null,null,null,null,null,null,null,null,null,430000,367500,350000,338000,335000,330000,305000,291105,290000,272000,260000,245000,200000,195000,195000,180000,177500,160010,140500]
["S01006546","Aberdeen City","Aberdeen HMA",100,630,null,"None",0,0,"None",0,0,630,null,null,null,null,null,null,null,null,null,446500,402500,375000,345000,309528,227000,200000,200000]
["S01006547","Aberdeen City","Aberdeen HMA",100,907,null,"None",0,0,"None",0,0,907,null,null,null,null,null,null,null,null,null,717500,699000,679000,675000,674000,605000,585000,565000,565000,550000,547500,500000,489950,479500,425000,286108,252500,173000,137500,70000,720000,719000,695000,684000,615000,615000,609000,599950,599000,594000,593100,590000]
["S01006548","Aberdeen City","Aberdeen HMA",100,721,null,"None",0,0,"None",0,0,721,null,null,null,null,null,null,null,null,null,350350,335000,300000,287500,263000,262000,260000]
["S01006549","Aberdeen City","Aberdeen HMA",100,811,null,"None",0,0,"None",0,0,811,null,null,null,null,null,null,null,null,null,845000,760000,620000,515000,480000,467000,437500,430000,425000,370000,360000,350000,350000,325500,325000,320000,310500,242500,165000,165000]
["S01006550","Aberdeen City","Aberdeen HMA",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,680000,390000,290000,280000,275000]
["S01006551","Aberdeen City","Aberdeen HMA",100,690,null,"None",0,0,"None",0,0,690,null,null,null,null,null,null,null,null,null,160000,155000,132500,115000,100000,90000,75000]
["S01006552","Aberdeen City","Aberdeen HMA",100,870,null,"None",0,0,"None",0,0,870,null,null,null,null,null,null,null,null,null,450000,285000,260000,252500,195000,195000,190000,170000,165000,160000,159000,158500,135000,125000]
["S01006553","Aberdeen City","Aberdeen HMA",100,846,null,"None",0,0,"None",0,0,846,null,null,null,null,null,null,null,null,null,395000,375000,330000,313611,300000,295000,154561,154000]
["S01006554","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,325000,275000,260000,240000,155000,110678,110678,110000]
["S01006555","Aberdeen City","Aberdeen HMA",100,814,null,"None",0,0,"None",0,0,814,null,null,null,null,null,null,null,null,null,265000,230000,180000,160000,157000,125000,124000,118000,116000]
["S01006556","Aberdeen City","Aberdeen HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,165000,145000,135000,125000,120000,100000,100000]
["S01006557","Aberdeen City","Aberdeen HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,145000,131000,125000,90000]
["S01006558","Aberdeen City","Aberdeen HMA",100,622,null,"None",0,0,"None",0,0,622,null,null,null,null,null,null,null,null,null,455000,275000,250000,250000,245000,245000,200000,163100,155000,150000,145250,110000,101000,99000,91000,90000]
["S01006559","Aberdeen City","Aberdeen HMA",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,631500,585000,445000,312500,300000,275000,225000,220000,220000,180000,150000]
["S01006560","Aberdeen City","Aberdeen HMA",100,1033,null,"None",0,0,"None",0,0,1033,null,null,null,null,null,null,null,null,null,765000,642000,571000,423000,397950,390000,340000,272500,270000,253000,237500,235000,130000]
["S01006561","Aberdeen City","Aberdeen HMA",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,437191,405000,396043,320000,312000,262000,255000]
["S01006562","Aberdeen City","Aberdeen HMA",100,718,null,"None",0,0,"None",0,0,718,null,null,null,null,null,null,null,null,null,527777,520000,495000,480000,447000,436500,350000,326500,280000,252000,241054,145000,113000,105000]
["S01006563","Aberdeen City","Aberdeen HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,595000,402875,335000,320000,317500,268000,237000,172500,163500,155000,145000]
["S01006564","Aberdeen City","Aberdeen HMA",100,983,null,"None",0,0,"None",0,0,983,null,null,null,null,null,null,null,null,null,250000,244000,244000,165000,163500,154000,130000,127500,127000,120000,119500,110000,100000,92000]
["S01006565","Aberdeen City","Aberdeen HMA",100,988,null,"None",0,0,"None",0,0,988,null,null,null,null,null,null,null,null,null,174000,139555,128128,128000,128000,113000,108000,100000,96000,91000,90000,80000]
["S01006566","Aberdeen City","Aberdeen HMA",100,757,null,"None",0,0,"None",0,0,757,null,null,null,null,null,null,null,null,null,330000,228600,205000,194000,180000,170000,153153,146146,140000,127500,92500,90000,88500]
["S01006567","Aberdeen City","Aberdeen HMA",100,835,null,"None",0,0,"None",0,0,835,null,null,null,null,null,null,null,null,null,240000,208000,205000,183500,158000,150000,130000,126500,125789,122376,120000,108000,107000,96000,94000,71500]
["S01006568","Aberdeen City","Aberdeen HMA",100,923,null,"None",0,0,"None",0,0,923,null,null,null,null,null,null,null,null,null,360000,280000,278000,263000,195000,155000,155000,139500,138377,136638,135000,132000,123200,120000,119000,116828,112512,111100,105000,99250,92000,90000]
["S01006569","Aberdeen City","Aberdeen HMA",100,566,null,"None",0,0,"None",0,0,566,null,null,null,null,null,null,null,null,null,353000,340000,340000,337500,291000,240000,122000,121250,108000,87000]
["S01006570","Aberdeen City","Aberdeen HMA",100,791,null,"None",0,0,"None",0,0,{"$f":"L66+I66+E66","v":791},null,null,null,null,null,null,null,null,null,760000,515000,347500,302000,280000,280000,270000,270000,200000,185000,122000]
["S01006571","Aberdeen City","Aberdeen HMA",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,576675,445000,377650,370000,329000,325000,315000,300000,266123,225000,208000,167500,138000,131000,90000]
["S01006572","Aberdeen City","Aberdeen HMA",100,905,null,"None",0,0,"None",0,0,905,null,null,null,null,null,null,null,null,null,570000,530000,460000,355000,300000,260000,260000]
["S01006573","Aberdeen City","Aberdeen HMA",100,724,null,"None",0,0,"None",0,0,724,null,null,null,null,null,null,null,null,null,700000,640000,610000,610000,610000,520000,504000,440000,280000,257000,255000,220000,155000,148000]
["S01006574","Aberdeen City","Aberdeen HMA",100,1001,null,"None",0,0,"None",0,0,1001,null,null,null,null,null,null,null,null,null,1400000,750000,700000,655000,588000,525000,525000,525000,522000,460000,450000,380000,360000,340000,272000,220000,185000,181000]
["S01006575","Aberdeen City","Aberdeen HMA",100,951,null,"None",0,0,"None",0,0,951,null,null,null,null,null,null,null,null,null,375168,367023,310000,310000,270000,270000,265000,263995,263000,250000,240000,235000,200000,200000,190000,185000,146000,136000,112000,105000]
["S01006576","Aberdeen City","Aberdeen HMA",100,716,null,"None",0,0,"None",0,0,716,null,null,null,null,null,null,null,null,null,425000,320000,305000,275000,271000,260000,182250,173300,122500,120000,115000,89500]
["S01006577","Aberdeen City","Aberdeen HMA",100,769,null,"None",0,0,"None",0,0,769,null,null,null,null,null,null,null,null,null,490032,435000,425000,425000,425000,425000,390000,342000,325000,265000,160000,145000,135000,125000,110000]
["S01006578","Aberdeen City","Aberdeen HMA",100,1096,null,"None",0,0,"None",0,0,1096,null,null,null,null,null,null,null,null,null,355000,335000,297500,260000,245000,245000,240000,235000,215000,208500,190000,185000,164000,162000,159000,145000,144409,143000,130000,128000,123000,115000,115000,112500,95000,80000]
["S01006579","Aberdeen City","Aberdeen HMA",100,964,null,"None",0,0,"None",0,0,964,null,null,null,null,null,null,null,null,null,240000,195000,180000,163750,160000,137000,130000,125000,125000,117500,110000,108000,105000,100000,90500]
["S01006580","Aberdeen City","Aberdeen HMA",100,717,null,"None",0,0,"None",0,0,717,null,null,null,null,null,null,null,null,null,505000,505000,499000,405555,342500,315000,155900,155155,131000,125000,122000,105000,97000,88000]
["S01006581","Aberdeen City","Aberdeen HMA",100,889,null,"None",0,0,"None",0,0,889,null,null,null,null,null,null,null,null,null,577000,577000,425000,415000,410000,358207,345000,333795,288288,282000,270000,220000,205000,197500,196000,185000,177500,155900]
["S01006582","Aberdeen City","Aberdeen HMA",100,871,null,"None",0,0,"None",0,0,871,null,null,null,null,null,null,null,null,null,210000,192500,190000,185000,185000,185000,171750,165000,153000,145000,143000,137000,108000,91000]
["S01006583","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,212578,182000,182000,175000,165000,155000,145000,143000,122500,95000,90000,90000,83000]
["S01006584","Aberdeen City","Aberdeen HMA",100,628,null,"None",0,0,"None",0,0,628,null,null,null,null,null,null,null,null,null,345000,187250,179007,172500,156000,155000,130000,108000]
["S01006585","Aberdeen City","Aberdeen HMA",100,795,null,"None",0,0,"None",0,0,795,null,null,null,null,null,null,null,null,null,215000,215000,200000,200000,200000,175000,165000,165000,165000,165000,165000,160000,151107,140100,135000,135000,135000,135000,135000,130000,125000,123324,86500]
["S01006586","Aberdeen City","Aberdeen HMA",100,1019,null,"None",0,0,"None",0,0,1019,null,null,null,null,null,null,null,null,null,265000,235000,184000,164500,163000,161000,145000,137000,125000,125000,123000,69000]
["S01006587","Aberdeen City","Aberdeen HMA",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,200000,168000,122000,122000,90000,90000,82000,80000]
["S01006588","Aberdeen City","Aberdeen HMA",100,587,null,"None",0,0,"None",0,0,587,null,null,null,null,null,null,null,null,null,157500,135232,135000,128000,116000,110000,109000,93500,92000,85000,84000,77500]
["S01006589","Aberdeen City","Aberdeen HMA",100,682,null,"None",0,0,"None",0,0,682,null,null,null,null,null,null,null,null,null,151000,148000,148000,142500,137000,127000,107000,103000,96000]
["S01006590","Aberdeen City","Aberdeen HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,256250,241000,225000,220000,215000,210000,206650,167500,167000,145000,137000,135000,124000,110000,96000,86500]
["S01006591","Aberdeen City","Aberdeen HMA",100,735,null,"None",0,0,"None",0,0,735,null,null,null,null,null,null,null,null,null,370100,350000,325000,240000,182500,180517,180000,170000,165000,162000,145000,140000,135350,135350,107000,82500]
["S01006592","Aberdeen City","Aberdeen HMA",100,680,null,"None",0,0,"None",0,0,680,null,null,null,null,null,null,null,null,null,320000,292500,210000,207000,185000,185000,175000,167000,156200,142500,128333,116500]
["S01006593","Aberdeen City","Aberdeen HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,250000,203000,195000,195000,175000,170000,161537,145000,136500,130000,125000,110000,107100,104000]
["S01006594","Aberdeen City","Aberdeen HMA",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,425000,268000,169500,167000,165000,132000,95000,75000,61500]
["S01006595","Aberdeen City","Aberdeen HMA",100,934,null,"None",0,0,"None",0,0,934,null,null,null,null,null,null,null,null,null,290000,240000,234000,231600,220000,215000,210000,205000,200000,195000,168000,165000,160000,151000,147000,119000,118000,118000,97500,77000,77000]
["S01006596","Aberdeen City","Aberdeen HMA",100,725,null,"None",0,0,"None",0,0,725,null,null,null,null,null,null,null,null,null,610000,530000,348000,162500,146000,135000,131000,108000]
["S01006597","Aberdeen City","Aberdeen HMA",100,520,null,"None",0,0,"None",0,0,520,null,null,null,null,null,null,null,null,null,171405,157500,155000,147189,144000,142500,130000,129000,125000,115000,102000,100000,99000,94000,83000]
["S01006598","Aberdeen City","Aberdeen HMA",100,957,null,"None",0,0,"None",0,0,957,null,null,null,null,null,null,null,null,null,608000,494598,345000,325000,292500,270000,270000,239000,232500,166500]
["S01006599","Aberdeen City","Aberdeen HMA",100,807,null,"None",0,0,"None",0,0,807,null,null,null,null,null,null,null,null,null,219950,180000,180000,178000,167000,166000,166000,162000,132500,131000,130000,123000,90000]
["S01006600","Aberdeen City","Aberdeen HMA",100,1100,null,"None",0,0,"None",0,0,1100,null,null,null,null,null,null,null,null,null,365000,295000,275000,275000,268000,250000,230000,215000,193000,190000,170000,95000]
["S01006601","Aberdeen City","Aberdeen HMA",100,1002,null,"None",0,0,"None",0,0,1002,null,null,null,null,null,null,null,null,null,260000,237500,194000,190000,185650,185000,180000,180000,165000,164000,126000,116000,110000]
["S01006602","Aberdeen City","Aberdeen HMA",100,879,null,"None",0,0,"None",0,0,879,null,null,null,null,null,null,null,null,null,415000,400000,385000,350000,285000,227500,223000,215000,190000,151500,150000,145121,140000,130000]
["S01006603","Aberdeen City","Aberdeen HMA",100,849,null,"None",0,0,"None",0,0,849,null,null,null,null,null,null,null,null,null,249995,249995,247995,166000,163000,158000,145000,140000,135000,130000,130000,120000,98000,85000]
["S01006604","Aberdeen City","Aberdeen HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,175000,168000,167000,164000,160000,160000,139000,130000,120000,120000]
["S01006605","Aberdeen City","Aberdeen HMA",100,802,null,"None",0,0,"None",0,0,802,null,null,null,null,null,null,null,null,null,182000,160000,149000,125000]
["S01006606","Aberdeen City","Aberdeen HMA",100,831,null,"None",0,0,"None",0,0,831,null,null,null,null,null,null,null,null,null,365000,270000,217377,190000,148000,145000,145000,135000,125000]
["S01006607","Aberdeen City","Aberdeen HMA",100,934,null,"None",0,0,"None",0,0,934,null,null,null,null,null,null,null,null,null,241161,224225,185000,182000,165000,162500,159000,155000,152000,143300,134000,124000,103505]
["S01006608","Aberdeen City","Aberdeen HMA",100,732,null,"None",0,0,"None",0,0,732,null,null,null,null,null,null,null,null,null,400000,399995,380000,380000,370000,364995,360000,355750,345000,337000,335000,330000,325000,320000,300000,299995,297250,289750,285000,284750,284750,280000,275000,269995,269995,264995,264995,259995,259995,259995,259995,259995,254995,254995,249995,249995,249995,249750,249750,248995,244995,244995,240000,237955,230000,230000,230000,229995,225000,220000,215000,210000,205000,204995,203995,199995,189995,179750,177840,174950,174750,170000,170000,170000,123600]
["S01006609","Aberdeen City","Aberdeen HMA",100,1063,null,"None",0,0,"None",0,0,1063,null,null,null,null,null,null,null,null,null,183000,170000,170000,167000,155355,152000,150000,138000,135000,110000]
["S01006610","Aberdeen City","Aberdeen HMA",100,449,null,"None",0,0,"None",0,0,449,null,null,null,null,null,null,null,null,null,185000,161000,158851,150000,142500,136000,135000,133500,100000]
["S01006611","Aberdeen City","Aberdeen HMA",100,919,null,"None",0,0,"None",0,0,919,null,null,null,null,null,null,null,null,null,175000,172500,165000,155000,155000,151000,148000,141000,140000,140000,135135,124500,115000,100000,98000]
["S01006612","Aberdeen City","Aberdeen HMA",100,861,null,"None",0,0,"None",0,0,861,null,null,null,null,null,null,null,null,null,295000,290000,265000,164000,162500,150000,143000]
["S01006613","Aberdeen City","Aberdeen HMA",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,280000,265000,225000,217008,165000,163000,160000,160000,117000,104000]
["S01006614","Aberdeen City","Aberdeen HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,248000,242500,242500,240000,237500,220000,215000,200000,185000,185000,182982,182000,175000,170000,169000,166253,160562,160000,160000,160000,157000]
["S01006615","Aberdeen City","Aberdeen HMA",100,796,null,"None",0,0,"None",0,0,796,null,null,null,null,null,null,null,null,null,330000,320000,307500,243000,210000]
["S01006616","Aberdeen City","Aberdeen HMA",100,788,null,"None",0,0,"None",0,0,788,null,null,null,null,null,null,null,null,null,270000,265000,245000,169000,161600,160000,152152,150000,142000,122000,117500,117500,117000]
["S01006617","Aberdeen City","Aberdeen HMA",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,305000,285000,268000,240000,225000,185000,168000,65500]
["S01006618","Aberdeen City","Aberdeen HMA",100,514,null,"None",0,0,"None",0,0,514,null,null,null,null,null,null,null,null,null,249000,210000,210000,200000,190000,138000,135000,130000,120000]
["S01006619","Aberdeen City","Aberdeen HMA",100,881,null,"None",0,0,"None",0,0,881,null,null,null,null,null,null,null,null,null,312500,310000,250000,215000,206000,205000,180000,180000,158000,135000]
["S01006620","Aberdeen City","Aberdeen HMA",100,848,null,"None",0,0,"None",0,0,848,null,null,null,null,null,null,null,null,null,190000,190000,190000,187777,185000,185000,173500,172500,162500,149950,143000,120000,120000,112500]
["S01006621","Aberdeen City","Aberdeen HMA",100,520,null,"None",0,0,"None",0,0,520,null,null,null,null,null,null,null,null,null,210000,187000,184000,175000,168000,163000,145000]
["S01006622","Aberdeen City","Aberdeen HMA",100,669,null,"None",0,0,"None",0,0,669,null,null,null,null,null,null,null,null,null,245000,245000,195000,165000,145000,126000,125000,125000,123000,123000]
["S01006623","Aberdeen City","Aberdeen HMA",100,765,null,"None",0,0,"None",0,0,765,null,null,null,null,null,null,null,null,null,330000,280000,239995,182000,152500,147000,140000]
["S01006624","Aberdeen City","Aberdeen HMA",100,959,null,"None",0,0,"None",0,0,959,null,null,null,null,null,null,null,null,null,207500,205000,185000,155000,150000,127500,125000,125000,122500,100000,93000,90000,90000,88000,80000,75000,32942]
["S01006625","Aberdeen City","Aberdeen HMA",100,623,null,"None",0,0,"None",0,0,623,null,null,null,null,null,null,null,null,null,247111,230000,150000,112500,112000]
["S01006626","Aberdeen City","Aberdeen HMA",100,718,null,"None",0,0,"None",0,0,718,null,null,null,null,null,null,null,null,null,142000,130000,122500,116000,105000]
["S01006627","Aberdeen City","Aberdeen HMA",100,859,null,"None",0,0,"None",0,0,859,null,null,null,null,null,null,null,null,null,135000,125000,110390,110077,100000,100000,97000,96000,92000,88000,85000,85000,82000,80000,73000]
["S01006628","Aberdeen City","Aberdeen HMA",100,1097,null,"None",0,0,"None",0,0,1097,null,null,null,null,null,null,null,null,null,155000,120000,99000,95000,88000,86000,83000,81500,78000,77500,74000,72500,68000,58000]
["S01006629","Aberdeen City","Aberdeen HMA",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,165000,155000,121000]
["S01006630","Aberdeen City","Aberdeen HMA",100,627,null,"None",0,0,"None",0,0,627,null,null,null,null,null,null,null,null,null,180000,160000,118000]
["S01006631","Aberdeen City","Aberdeen HMA",100,933,null,"None",0,0,"None",0,0,933,null,null,null,null,null,null,null,null,null,183600,140000,130000,125000,124000,105000,101000,100000,90000,84000,82000,65000,62000,56000]
["S01006632","Aberdeen City","Aberdeen HMA",100,812,null,"None",0,0,"None",0,0,812,null,null,null,null,null,null,null,null,null,124000,105000,105000,102500,46500]
["S01006633","Aberdeen City","Aberdeen HMA",100,699,null,"None",0,0,"None",0,0,699,null,null,null,null,null,null,null,null,null,164500,137000,130000,120000,115000,74000]
["S01006634","Aberdeen City","Aberdeen HMA",100,634,null,"None",0,0,"None",0,0,{"$f":"L130+I130+E130","v":634}]
["S01006635","Aberdeen City","Aberdeen HMA",100,658,null,"None",0,0,"None",0,0,658,null,null,null,null,null,null,null,null,null,151000,150211,150000,140000,131256,91000,82000]
["S01006636","Aberdeen City","Aberdeen HMA",100,870,null,"None",0,0,"None",0,0,870,null,null,null,null,null,null,null,null,null,66077]
["S01006637","Aberdeen City","Aberdeen HMA",100,753,null,"None",0,0,"None",0,0,753,null,null,null,null,null,null,null,null,null,320000,237000,205000,200000,182000,144500,140000,120000,100000,90077]
["S01006638","Aberdeen City","Aberdeen HMA",100,834,null,"None",0,0,"None",0,0,834,null,null,null,null,null,null,null,null,null,219950,215000,157000,150000,138500,129000,129000,127795,127000,125000,121050,114000,100000,96000,80000,75000,74000]
["S01006639","Aberdeen City","Aberdeen HMA",100,945,null,"None",0,0,"None",0,0,945,null,null,null,null,null,null,null,null,null,205000,205000,172000,145000,130000,123456,121500,117500,115000,95500,92000,90000,87500,81000,76000]
["S01006640","Aberdeen City","Aberdeen HMA",100,723,null,"None",0,0,"None",0,0,723,null,null,null,null,null,null,null,null,null,210000,199000,193000,190000,190000,185000,175000,160000,158000,90000]
["S01006641","Aberdeen City","Aberdeen HMA",100,1017,null,"None",0,0,"None",0,0,1017,null,null,null,null,null,null,null,null,null,211500,210000,175750,145000,135000,133000,125000,120000,112900,110000,105000,100000,88000,80000]
["S01006642","Aberdeen City","Aberdeen HMA",100,1373,null,"None",0,0,"None",0,0,1373,null,null,null,null,null,null,null,null,null,235000,170000,169000,162000,160000,150000,148600,145000,137500,128000,120000,117500,114000,99950,96000]
["S01006643","Aberdeen City","Aberdeen HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,253000,250000,195000,179000,163500,160000,139000,124500,124000,120000,119000,95000]
["S01006644","Aberdeen City","Aberdeen HMA",100,963,null,"None",0,0,"None",0,0,963,null,null,null,null,null,null,null,null,null,313995,308995,308305,302995,274995,239995,230000,230000,230000,230000,230000,230000,229995,225000,212000,206995,206995,195000,185250,185000,180000,167500,164995,163010,159000,153000,140000,125000,102000]
["S01006645","Aberdeen City","Aberdeen HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,170000,154000,125000,96000,86000,85000,57500]
["S01006646","Aberdeen City","Aberdeen HMA",100,1005,null,"None",0,0,"None",0,0,1005,null,null,null,null,null,null,null,null,null,221021,171500,170000,155000,130000,125000,117500,112000,110000,107000,107000,103250]
["S01006647","Aberdeen City","Aberdeen HMA",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,220000,214000,188000,135000,80000,78000,75000,72000,71000,67000]
["S01006648","Aberdeen City","Aberdeen HMA",100,1804,null,"None",0,0,"None",0,0,1804,null,null,null,null,null,null,null,null,null,235000,146000,136000,120000,106000,105000,105000,105000,86500,86500,85000]
["S01006649","Aberdeen City","Aberdeen HMA",100,961,null,"None",0,0,"None",0,0,961,null,null,null,null,null,null,null,null,null,177500,168000,160000,120000,96000,94000,86250,85000]
["S01006650","Aberdeen City","Aberdeen HMA",100,859,null,"None",0,0,"None",0,0,859,null,null,null,null,null,null,null,null,null,270000,200000,182500,170000,160000,148000,127500,127500,112500,71600,65000]
["S01006651","Aberdeen City","Aberdeen HMA",100,635,null,"None",0,0,"None",0,0,635,null,null,null,null,null,null,null,null,null,232532,232532,120000,116500,115000,104000,89000,89000,53000]
["S01006652","Aberdeen City","Aberdeen HMA",100,545,null,"None",0,0,"None",0,0,545,null,null,null,null,null,null,null,null,null,182000,170000,145000,110000,75000]
["S01006653","Aberdeen City","Aberdeen HMA",100,564,null,"None",0,0,"None",0,0,564,null,null,null,null,null,null,null,null,null,250000,250000,170000,165000,163000,115000]
["S01006654","Aberdeen City","Aberdeen HMA",100,914,null,"None",0,0,"None",0,0,914,null,null,null,null,null,null,null,null,null,160000,128000,125000,122500,120000,118000,117000,96000]
["S01006655","Aberdeen City","Aberdeen HMA",100,724,null,"None",0,0,"None",0,0,724,null,null,null,null,null,null,null,null,null,355000,295000,290000,275000,272000,237000,232000,226000,202000,190000,180000,127750,121000,107500,82500]
["S01006656","Aberdeen City","Aberdeen HMA",100,967,null,"None",0,0,"None",0,0,967,null,null,null,null,null,null,null,null,null,250000,230000,195000,190000,190000,185000,183250,172000,170000,170000,165842,161000,136000,135000,132000,113000,94000,93000,89000,68000]
["S01006657","Aberdeen City","Aberdeen HMA",100,536,null,"None",0,0,"None",0,0,536,null,null,null,null,null,null,null,null,null,200000,178000,160000,95000,92000,91000]
["S01006658","Aberdeen City","Aberdeen HMA",100,1031,null,"None",0,0,"None",0,0,1031,null,null,null,null,null,null,null,null,null,259995,249995,245995,235150,214995,209995,207795,205000,199995,199995,199995,194995,194995,194995,184995,179995,179995,175995,174995,173995,172995,169995,155124,152000,148500,138300,132000,129000,125000,120000,115000,114500,108000,99000,98000]
["S01006659","Aberdeen City","Aberdeen HMA",100,632,null,"None",0,0,"None",0,0,632,null,null,null,null,null,null,null,null,null,225000,220000,188000,171000,163000,129000,85000]
["S01006660","Aberdeen City","Aberdeen HMA",100,527,null,"None",0,0,"None",0,0,527,null,null,null,null,null,null,null,null,null,144500,116259,113000,70000]
["S01006661","Aberdeen City","Aberdeen HMA",100,622,null,"None",0,0,"None",0,0,622,null,null,null,null,null,null,null,null,null,252000,225000,188000]
["S01006662","Aberdeen City","Aberdeen HMA",100,835,null,"None",0,0,"None",0,0,835,null,null,null,null,null,null,null,null,null,165000,150000,117000,115000,74000]
["S01006663","Aberdeen City","Aberdeen HMA",100,562,null,"None",0,0,"None",0,0,562,null,null,null,null,null,null,null,null,null,250000,198000,192500,190000,165000,152500,104000,83500]
["S01006664","Aberdeen City","Aberdeen HMA",100,511,null,"None",0,0,"None",0,0,511,null,null,null,null,null,null,null,null,null,266006,205000,170000,158000,153500,152500,150000,72850]
["S01006665","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,172500,153000,133017,104000,60000]
["S01006666","Aberdeen City","Aberdeen HMA",100,902,null,"None",0,0,"None",0,0,902,null,null,null,null,null,null,null,null,null,274995,221500,125000,115000]
["S01006667","Aberdeen City","Aberdeen HMA",100,741,null,"None",0,0,"None",0,0,741,null,null,null,null,null,null,null,null,null,150000,128500]
["S01006668","Aberdeen City","Aberdeen HMA",100,908,null,"None",0,0,"None",0,0,908,null,null,null,null,null,null,null,null,null,189000,185000,179950,137100,131131,130000,128000,115100,114000,106100]
["S01006669","Aberdeen City","Aberdeen HMA",100,1219,null,"None",0,0,"None",0,0,1219,null,null,null,null,null,null,null,null,null,98500,70000]
["S01006670","Aberdeen City","Aberdeen HMA",100,929,null,"None",0,0,"None",0,0,929,null,null,null,null,null,null,null,null,null,113500,105000,105000,105000,102500,100000,97500,97500,78666]
["S01006671","Aberdeen City","Aberdeen HMA",100,2421,null,"None",0,0,"None",0,0,2421,null,null,null,null,null,null,null,null,null,1000000,225000,176500,43000]
["S01006672","Aberdeen City","Aberdeen HMA",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,245000,140000]
["S01006673","Aberdeen City","Aberdeen HMA",100,862,null,"None",0,0,"None",0,0,862,null,null,null,null,null,null,null,null,null,185000,177500]
["S01006674","Aberdeen City","Aberdeen HMA",100,928,null,"None",0,0,"None",0,0,928,null,null,null,null,null,null,null,null,null,116500,116500,80000,80000,77000,76000]
["S01006675","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712]
["S01006676","Aberdeen City","Aberdeen HMA",100,747,null,"None",0,0,"None",0,0,747,null,null,null,null,null,null,null,null,null,145000,143000,140000]
["S01006677","Aberdeen City","Aberdeen HMA",100,723,null,"None",0,0,"None",0,0,723,null,null,null,null,null,null,null,null,null,138000,128000,112500]
["S01006678","Aberdeen City","Aberdeen HMA",100,1148,null,"None",0,0,"None",0,0,1148,null,null,null,null,null,null,null,null,null,235000,168000,160000,158500,152000,150000,145503,145503,128000,110000,108000,83000]
["S01006679","Aberdeen City","Aberdeen HMA",100,654,null,"None",0,0,"None",0,0,654,null,null,null,null,null,null,null,null,null,280000,280000,279000,263000,218000,189000,160000,155000,150000,149000,120000,115000,108000,93000]
["S01006680","Aberdeen City","Aberdeen HMA",100,851,null,"None",0,0,"None",0,0,851,null,null,null,null,null,null,null,null,null,160000,100000]
["S01006681","Aberdeen City","Aberdeen HMA",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,176000,164000,115000,115000,108000,100000,60000]
["S01006682","Aberdeen City","Aberdeen HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,221000,196000,116000,116000]
["S01006683","Aberdeen City","Aberdeen HMA",100,872,null,"None",0,0,"None",0,0,872,null,null,null,null,null,null,null,null,null,245000,210000,203500,105000,75000,72500]
["S01006684","Aberdeen City","Aberdeen HMA",100,684,null,"None",0,0,"None",0,0,684,null,null,null,null,null,null,null,null,null,225777,150000,115000,110000,99000,92500,90000]
["S01006685","Aberdeen City","Aberdeen HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,125000,122500,120000,115000,108000,91000,88000,87000,85500]
["S01006686","Aberdeen City","Aberdeen HMA",100,622,null,"None",0,0,"None",0,0,622,null,null,null,null,null,null,null,null,null,160000,158000,136000,130000,123532,122000,114000,110000,100000,85000]
["S01006687","Aberdeen City","Aberdeen HMA",100,833,null,"None",0,0,"None",0,0,833,null,null,null,null,null,null,null,null,null,135500,128000,126000,125000,122500,110000,110000,108500,98000]
["S01006688","Aberdeen City","Aberdeen HMA",100,950,null,"None",0,0,"None",0,0,950,null,null,null,null,null,null,null,null,null,315000,312500,287500,285000,275000,247000,245000,210000,205000,200000,190000,130000,118000]
["S01006689","Aberdeen City","Aberdeen HMA",100,629,null,"None",0,0,"None",0,0,629,null,null,null,null,null,null,null,null,null,430000,400000,340000,335000,300000,270000,259750,258000,245000,243000,240000,238000,230000,220000,178000,175000,175000,172500,160000,160000]
["S01006690","Aberdeen City","Aberdeen HMA",100,594,null,"None",0,0,"None",0,0,594,null,null,null,null,null,null,null,null,null,295000,187500,187500,185000,177500,175000,165000,135250,119000,107800]
["S01006691","Aberdeen City","Aberdeen HMA",100,559,null,"None",0,0,"None",0,0,559,null,null,null,null,null,null,null,null,null,365000,360000,355000,317000,250000,237500,230000,217500,205000,188000,154450,125000]
["S01006692","Aberdeen City","Aberdeen HMA",100,742,null,"None",0,0,"None",0,0,742,null,null,null,null,null,null,null,null,null,310000,295000,280000,227000,187500,181116,175000,149000,136000,132000,117500,114500,110000]
["S01006693","Aberdeen City","Aberdeen HMA",100,1015,null,"None",0,0,"None",0,0,1015,null,null,null,null,null,null,null,null,null,405000,150000,143000,134000,122500,119000,118500,114000,110083,108000]
["S01006694","Aberdeen City","Aberdeen HMA",100,865,null,"None",0,0,"None",0,0,865,null,null,null,null,null,null,null,null,null,182000,180000,149000,87500]
["S01006695","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,335000,285000,280000,250000,175000,133133,85000]
["S01006696","Aberdeen City","Aberdeen HMA",100,849,null,"None",0,0,"None",0,0,849,null,null,null,null,null,null,null,null,null,190000,180000,175500,165000,160000,155000,126500,120050,120000,117500,108000]
["S01006697","Aberdeen City","Aberdeen HMA",100,926,null,"None",0,0,"None",0,0,926,null,null,null,null,null,null,null,null,null,307000,303000,155000,153000,106000,95000,85000,77500]
["S01006698","Aberdeen City","Aberdeen HMA",100,691,null,"None",0,0,"None",0,0,{"$f":"L194+I194+E194","v":691},null,null,null,null,null,null,null,null,null,120000,117500,115000,110000]
["S01006699","Aberdeen City","Aberdeen HMA",100,471,null,"None",0,0,"None",0,0,471,null,null,null,null,null,null,null,null,null,320000,125100,123000,116000,85000]
["S01006700","Aberdeen City","Aberdeen HMA",100,830,null,"None",0,0,"None",0,0,830,null,null,null,null,null,null,null,null,null,360000,355000,240000,230000,176000,165000,165000,155000,155000,128000,123000,122222,115000,108000,92500,87000,87000]
["S01006701","Aberdeen City","Aberdeen HMA",100,728,null,"None",0,0,"None",0,0,728,null,null,null,null,null,null,null,null,null,152117,122000,115000,98000]
["S01006702","Aberdeen City","Aberdeen HMA",100,761,null,"None",0,0,"None",0,0,761,null,null,null,null,null,null,null,null,null,185000,170000,169000,161500,152000,148000,145000,142500,140000,138000,124999,120000]
["S01006703","Aberdeen City","Aberdeen HMA",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,175000,170000,159000,158500,155000,145000,139000,126000]
["S01006704","Aberdeen City","Aberdeen HMA",100,605,null,"None",0,0,"None",0,0,605,null,null,null,null,null,null,null,null,null,140000,120000,95000,90000,90000]
["S01006705","Aberdeen City","Aberdeen HMA",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,190000,178031,165000,127238,123125]
["S01006706","Aberdeen City","Aberdeen HMA",100,619,null,"None",0,0,"None",0,0,619,null,null,null,null,null,null,null,null,null,195000,165000,165000,158000,152100,145000,143000,139000,118625,100000,100000]
["S01006707","Aberdeen City","Aberdeen HMA",100,685,null,"None",0,0,"None",0,0,685,null,null,null,null,null,null,null,null,null,176100,160000,158000,157500,138000,94000,77000,77000]
["S01006708","Aberdeen City","Aberdeen HMA",100,790,null,"None",0,0,"None",0,0,790,null,null,null,null,null,null,null,null,null,189500,165000,162000,162000,159000,142500]
["S01006709","Aberdeen City","Aberdeen HMA",100,878,null,"None",0,0,"None",0,0,878,null,null,null,null,null,null,null,null,null,180000,165000,145270,130200,120000,106000]
["S01006710","Aberdeen City","Aberdeen HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,170000,170000,169000,167500,167500,160000,157500,150137,145000,135122,120000]
["S01006711","Aberdeen City","Aberdeen HMA",100,927,null,"None",0,0,"None",0,0,927,null,null,null,null,null,null,null,null,null,201000,197500,195000,195000,178545,178545,165000,149000,147500,130000,120000,75500,72000]
["S01006712","Aberdeen City","Aberdeen HMA",100,524,null,"None",0,0,"None",0,0,524,null,null,null,null,null,null,null,null,null,162000,155500,152500,147500,140000,140000,135000,125000]
["S01006713","Aberdeen City","Aberdeen HMA",100,945,null,"None",0,0,"None",0,0,945,null,null,null,null,null,null,null,null,null,170000,160000,155000,145000,145000,140000,123000,115000,110000,100000,88000]
["S01006714","Aberdeen City","Aberdeen HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,196000,185000,179000,160000,155000,150000,149500,147500,145000,136257]
["S01006715","Aberdeen City","Aberdeen HMA",100,623,null,"None",0,0,"None",0,0,623,null,null,null,null,null,null,null,null,null,155000,140000]
["S01006716","Aberdeen City","Aberdeen HMA",100,606,null,"None",0,0,"None",0,0,606,null,null,null,null,null,null,null,null,null,175000,150000,148000,131000,125000]
["S01006717","Aberdeen City","Aberdeen HMA",100,975,null,"None",0,0,"None",0,0,975,null,null,null,null,null,null,null,null,null,193000,178000,165000,160000,158000,150000,140100,139500]
["S01006718","Aberdeen City","Aberdeen HMA",100,627,null,"None",0,0,"None",0,0,627,null,null,null,null,null,null,null,null,null,160333,151688,148000,145000,142500,140000,140000,125000,125000]
["S01006719","Aberdeen City","Aberdeen HMA",100,916,null,"None",0,0,"None",0,0,916,null,null,null,null,null,null,null,null,null,170000,166000,150500,150000,150000,150000,138000,124000]
["S01006720","Aberdeen City","Aberdeen HMA",100,587,null,"None",0,0,"None",0,0,587,null,null,null,null,null,null,null,null,null,150000,142000,135284,104000]
["S01006721","Aberdeen City","Aberdeen HMA",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,150000,150000,147000,142500,142000,140000]
["S01006722","Aberdeen City","Aberdeen HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,165000,160000,150239,143000,135000,130000,130000]
["S01006723","Aberdeen City","Aberdeen HMA",100,663,null,"None",0,0,"None",0,0,663,null,null,null,null,null,null,null,null,null,175259,154000,154000,152500,150000,148000,145000,139500]
["S01006724","Aberdeen City","Aberdeen HMA",100,1005,null,"None",0,0,"None",0,0,1005,null,null,null,null,null,null,null,null,null,76000]
["S01006725","Aberdeen City","Aberdeen HMA",100,674,null,"None",0,0,"None",0,0,674,null,null,null,null,null,null,null,null,null,165000,155000,153026,145000,145000,143000,137000,125000]
["S01006726","Aberdeen City","Aberdeen HMA",100,1391,null,"None",0,0,"None",0,0,1391]
["S01006727","Aberdeen City","Aberdeen HMA",100,1015,null,"None",0,0,"None",0,0,1015,null,null,null,null,null,null,null,null,null,115190]
["S01006728","Aberdeen City","Aberdeen HMA",100,754,null,"None",0,0,"None",0,0,754,null,null,null,null,null,null,null,null,null,147000,145000,140000,107500,100000]
["S01006729","Aberdeen City","Aberdeen HMA",100,831,null,"None",0,0,"None",0,0,831,null,null,null,null,null,null,null,null,null,138000]
["S01006730","Aberdeen City","Aberdeen HMA",100,704,null,"None",0,0,"None",0,0,704,null,null,null,null,null,null,null,null,null,165000,155000,150000,135000,130000,50000]
["S01006731","Aberdeen City","Aberdeen HMA",100,577,null,"None",0,0,"None",0,0,577,null,null,null,null,null,null,null,null,null,144995,105000,100000,95000]
["S01006732","Aberdeen City","Aberdeen HMA",100,1058,null,"None",0,0,"None",0,0,1058,null,null,null,null,null,null,null,null,null,330000,319000,270000]
["S01006733","Aberdeen City","Aberdeen HMA",100,900,null,"None",0,0,"None",0,0,900,null,null,null,null,null,null,null,null,null,480000,437500,375000,350000,290000,282500,267000,255000,230000,210000]
["S01006734","Aberdeen City","Aberdeen HMA",100,976,null,"None",0,0,"None",0,0,976,null,null,null,null,null,null,null,null,null,550000,532000,410000,410000,400000,295000,230000,225000,205000,190000,173000]
["S01006735","Aberdeen City","Aberdeen HMA",100,618,null,"None",0,0,"None",0,0,618,null,null,null,null,null,null,null,null,null,306000,275000,255000]
["S01006736","Aberdeen City","Aberdeen HMA",100,1079,null,"None",0,0,"None",0,0,1079,null,null,null,null,null,null,null,null,null,345000,307889,270000,270000,264300,255000,255000,250000,245000,242500,235000,230000,205000,205000,190000,190000,182000]
["S01006737","Aberdeen City","Aberdeen HMA",100,673,null,"None",0,0,"None",0,0,673,null,null,null,null,null,null,null,null,null,490000,378000,372000,354750,345450,265000,262500,260000,235500,222000,185000,175000,165000,136000,292500,267000,267000,245000,238000,230000,230000,230000,230000,224000,215000,210000]
["S01006738","Aberdeen City","Aberdeen HMA",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,200333,165000,149050,140000,138507,136000,132000,127500,125000,123456,120120,112500,105000,30500,309995,295400,265995,262995,262995,255000,249995,244995,239995,230000,230000,230000,230000,230000,230000,230000,230000,230000,230000,230000,230000,219995,215000,214995,209995,204995,204950,199995,199950]
["S01006739","Aberdeen City","Aberdeen HMA",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,349995,299995,290000,285000,280000,275950,275950,271653,269950,265000,255000,243495,240000,239950,239950,210995,204950,204950,204950,204950,199950,199950,162500,162000,160000,156000,155250,153500,153500,132000,125750,115000,103000,82500,75750,34500,355000,319000,300000,299995,282500,276000,266995,265995,265995,264995,259995,259995,259995,249995,249995,249995,246995,241995,240000,239995,236995,235995,230000,230000,230000,230000,230000,230000,230000,230000,230000,222000,220995,220000,209995,189995,189995,189995,185995,181995]
["S01006740","Aberdeen City","Aberdeen HMA",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,157000,156500,152500,150000,113500]
["S01006741","Aberdeen City","Aberdeen HMA",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,167000,165000,156000,155000,150000,149000,130000,109000]
["S01006742","Aberdeen City","Aberdeen HMA",100,460,null,"None",0,0,"None",0,0,460,null,null,null,null,null,null,null,null,null,159000,155000,155000,135000]
["S01006743","Aberdeen City","Aberdeen HMA",100,531,null,"None",0,0,"None",0,0,531,null,null,null,null,null,null,null,null,null,374950,340000,340000,290000,285000,265000,240000,225000,202000,157029,152750,150950,147950,147500,146950,146000,144500,143950,141950,139950,139950,136950,133950,132950,131300,129950,129950,128500,128000,125470,115000]
["S01006744","Aberdeen City","Aberdeen HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,225000,166000,163500,140000,140000,138000,135000,128495,128000,125000,118000,113000,111400,100000]
["S01006745","Aberdeen City","Aberdeen HMA",100,822,null,"None",0,0,"None",0,0,822,null,null,null,null,null,null,null,null,null,178000,166000,140000,128500,127000,100000,73500,67000]
["S01006746","Aberdeen City","Aberdeen HMA",100,846,null,"None",0,0,"None",0,0,846,null,null,null,null,null,null,null,null,null,190000,185000,180000,175000,172500,165000,120147]
["S01006747","Aberdeen City","Aberdeen HMA",100,816,null,"None",0,0,"None",0,0,816,null,null,null,null,null,null,null,null,null,375000,375000,360000,325000,325000,310000,299000,250000,235000,235000,225000,220000,210000,205000,201050,200000,195000,191500,177000]
["S01006748","Aberdeen City","Aberdeen HMA",100,917,null,"None",0,0,"None",0,0,917,null,null,null,null,null,null,null,null,null,290000,280000,275000,232000,225000,210000,195000,180000,179000,167500,165000,160000,157500,156000,139995,125325,125000,125000,113500]
["S01006749","Aberdeen City","Aberdeen HMA",100,909,null,"None",0,0,"None",0,0,909,null,null,null,null,null,null,null,null,null,210000,190000,168000,160000,143000,135000,120000,108000,85000]
["S01006750","Aberdeen City","Aberdeen HMA",100,720,null,"None",0,0,"None",0,0,720,null,null,null,null,null,null,null,null,null,180000,175000,168000,160000]
["S01006751","Aberdeen City","Aberdeen HMA",100,509,null,"None",0,0,"None",0,0,509,null,null,null,null,null,null,null,null,null,245000,226000,205000,182100,180000,180000,156000,142500]
["S01006752","Aberdeen City","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,200000,190000,185000,135000,125000,117500]
["S01006753","Aberdeen City","Aberdeen HMA",100,913,null,"None",0,0,"None",0,0,913,null,null,null,null,null,null,null,null,null,535000,335000,305000,240100,240000,235750,224000,210250,207000,203000,190000,185055,175000,146349,125000,119513,113000]
["S01006754","Aberdeen City","Aberdeen HMA",100,900,null,"None",0,0,"None",0,0,900,null,null,null,null,null,null,null,null,null,240000,237000,225000,225000,218000,215000,162500,162000,145000,145000]
["S01006755","Aberdeen City","Aberdeen HMA",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,290000,275000,245567,185000,185000,150789]
["S01006756","Aberdeen City","Aberdeen HMA",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,480000,470000,410000,370000,340000,316500,285000,285000,285000,280000,197500,190000,180000,158000]
["S01006757","Aberdeen City","Aberdeen HMA",100,837,null,"None",0,0,"None",0,0,837,null,null,null,null,null,null,null,null,null,315000,252000,235000,224000,215202,205000,198000,180000,178000,176000,165000,165000,165000,155000,148000,147000,147000,141000,135500,135000,133000,128000,98500]
["S01006758","Aberdeen City","Aberdeen HMA",100,694,null,"None",0,0,"None",0,0,694,null,null,null,null,null,null,null,null,null,273000,267000,250000,230000,205000,196000,190000,159999,148000,115000,115000,110000,100000,87000]
["S01006759","Aberdeen City","Aberdeen HMA",100,595,null,"None",0,0,"None",0,0,595,null,null,null,null,null,null,null,null,null,355000,285000,266000,266000,190000,180000,176760,162000]
["S01006760","Aberdeen City","Aberdeen HMA",100,493,null,"None",0,0,"None",0,0,493,null,null,null,null,null,null,null,null,null,335000,213000,191000,182000,161500,161500,127500,110500,105000,101000]
["S01006761","Aberdeen City","Aberdeen HMA",100,697,null,"None",0,0,"None",0,0,697,null,null,null,null,null,null,null,null,null,595000,595000,320000,250000,215000,200000,180000,175000,170000,170000,167500,152000,136000,133500,101000]
["S01006762","Aberdeen City","Aberdeen HMA",100,805,null,"None",0,0,"None",0,0,{"$f":"L258+I258+E258","v":805},null,null,null,null,null,null,null,null,null,519603,445503,440503,370000,340000,326550,321950,237000,220000,210000,207000,190000,175000,175000,170025,149000]
["S01006763","Aberdeen City","Aberdeen HMA",100,865,null,"None",0,0,"None",0,0,865,null,null,null,null,null,null,null,null,null,325000,265000,235000,215000,215000,211000,207535,205000,202000,200000,200000,195500,187500,172500,169000]
["S01006764","Aberdeen City","Aberdeen HMA",100,790,null,"None",0,0,"None",0,0,790,null,null,null,null,null,null,null,null,null,245000,220000,195000,188000,188000,185000,185000,173500,170000,168000,162000,160000,155000,132500,130000,127500,125000,120000]
["S01006765","Aberdeen City","Aberdeen HMA",100,586,null,"None",0,0,"None",0,0,586,null,null,null,null,null,null,null,null,null,226500,192000,175000,170000,148000,148000,130000,126000,120000,98499,69500]
["S01006766","Aberdeen City","Aberdeen HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,362362,340000,317000,312000,308000,290000,290000,230000,142525]
["S01006767","Aberdeen City","Aberdeen HMA",100,689,null,"None",0,0,"None",0,0,689,null,null,null,null,null,null,null,null,null,402000,340000,340000,261000,261000,230000,210000,188000,155000]
["S01006768","Aberdeen City","Aberdeen HMA",100,599,null,"None",0,0,"None",0,0,599,null,null,null,null,null,null,null,null,null,326000,325000,290000,275575,240000]
["S01006769","Aberdeen City","Aberdeen HMA",100,959,null,"None",0,0,"None",0,0,959,null,null,null,null,null,null,null,null,null,233000,225000,218000,215000,198000,195000,185587,185500,180000,148000,140000,140000,135000,120000]
["S01006770","Aberdeen City","Aberdeen HMA",100,655,null,"None",0,0,"None",0,0,655,null,null,null,null,null,null,null,null,null,223000,220000,215000,190000,185138,180000]
["S01006771","Aberdeen City","Aberdeen HMA",100,465,null,"None",0,0,"None",0,0,465,null,null,null,null,null,null,null,null,null,316000,225000]
["S01006772","Aberdeen City","Aberdeen HMA",100,839,null,"None",0,0,"None",0,0,839,null,null,null,null,null,null,null,null,null,240000,220000,193000,173000,115000]
["S01006773","Aberdeen City","Aberdeen HMA",100,734,null,"None",0,0,"None",0,0,734,null,null,null,null,null,null,null,null,null,235000,232500,224000,220000,210000,205000,195000,178000,161000,136500]
["S01006774","Aberdeen City","Aberdeen HMA",100,651,null,"None",0,0,"None",0,0,651,null,null,null,null,null,null,null,null,null,290000,187000,110000]
["S01006775","Aberdeen City","Aberdeen HMA",100,618,null,"None",0,0,"None",0,0,618,null,null,null,null,null,null,null,null,null,449000,412500,400000,305000,232000,205000,195000,157000,155000,136000,135000,135000,135000,123600,123600,123600,123600,123600,123600,120000,97590,97590,97590]
["S01006776","Aberdeen City","Aberdeen HMA",100,496,null,"None",0,0,"None",0,0,496,null,null,null,null,null,null,null,null,null,222500,153000]
["S01006777","Aberdeen City","Aberdeen HMA",100,649,null,"None",0,0,"None",0,0,649,null,null,null,null,null,null,null,null,null,270000,250000,249777,195000]
["S01006778","Aberdeen City","Aberdeen HMA",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,187500,185000,181000,167000,137000,130000,123000,80000]
["S01006779","Aberdeen City","Aberdeen HMA",100,615,null,"None",0,0,"None",0,0,615,null,null,null,null,null,null,null,null,null,186000,170000,165000,165000,165000,135000,127500,102850,102500]
["S01006780","Aberdeen City","Aberdeen HMA",100,576,null,"None",0,0,"None",0,0,576,null,null,null,null,null,null,null,null,null,300000,300000,285000,195000,170000,155000,155000]
["S01006781","Aberdeen City","Aberdeen HMA",100,691,null,"None",0,0,"None",0,0,691,null,null,null,null,null,null,null,null,null,222000,214479,192000,165000,155000,140000]
["S01006782","Aberdeen City","Aberdeen HMA",100,744,null,"None",0,0,"None",0,0,744,null,null,null,null,null,null,null,null,null,352000,347000,340000,327000,314000,306500,242000,190000,107000,105000,100000,79500]
["S01006783","Aberdeen City","Aberdeen HMA",100,672,null,"None",0,0,"None",0,0,672,null,null,null,null,null,null,null,null,null,255000,250000,215000,182000,176000,175000,163000,160000]
["S01006784","Aberdeen City","Aberdeen HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,300000,295000,252500,231866,175000,170000,135000,132500,130000,127000,126000]
["S01006785","Aberdeen City","Aberdeen HMA",100,611,null,"None",0,0,"None",0,0,611,null,null,null,null,null,null,null,null,null,261000,249950,237000,231500,200000,152500]
["S01006786","Aberdeen City","Aberdeen HMA",100,832,null,"None",0,0,"None",0,0,832,null,null,null,null,null,null,null,null,null,227500,215000,207500,199000,195500,192000]
["S01006787","Aberdeen City","Aberdeen HMA",100,650,null,"None",0,0,"None",0,0,650,null,null,null,null,null,null,null,null,null,335000,285050,262500,218000,207500,203000,189000,170000,165000]
["S01006788","Aberdeen City","Aberdeen HMA",100,820,null,"None",0,0,"None",0,0,820,null,null,null,null,null,null,null,null,null,580000,559000,550000,535000,525000,510000,510000,507000,499000,499000,499000,495000,480000,475000,475000,470000,462000,455000,445000,440005,440000,417000,415000,395000,385000,380000,380000,376995,376995,376995,359995,355000,352750,345000,340000,340000,339995,335000,333000,330000,325000,324995,319750,312250,310000,305000,300000,299995,299750,287000,275000,275000,265000,265000,264995,264995,260000,259995,259995,259995,259950,254995,254995,249995,249950,249950,249950,249950,249950,244950,235000,234995,234995,230000,230000,229995,229995,229995,229995,225800,225800,225000,225000,223000,220000,218000,207500,205000,205000,199750,199750,193000,187500,187500,180000,179950,144000,565000,346500,269995,264995,264995,260000,247995,244995,241995,240000,239995,234995,230000,230000,230000,230000,229995,229995,229995,229995,224995,214995,199995,160653,160653,160653,160653,160653]
["S01006818","Aberdeenshire","Aberdeen HMA",100,719,null,"None",0,0,"None",0,0,719,null,null,null,null,null,null,null,null,null,335000,299000,248800,183000,180000,180000,141500,120000]
["S01006819","Aberdeenshire","Aberdeen HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,695000,600000,578000,550000,520000,495000,495000,495000,465000,465000,435400,300000,226226,150000]
["S01006820","Aberdeenshire","Aberdeen HMA",100,444,null,"None",0,0,"None",0,0,444,null,null,null,null,null,null,null,null,null,308000,300000,215000,211500,208000,195000,165388,161000,118000]
["S01006821","Aberdeenshire","Aberdeen HMA",100,583,null,"None",0,0,"None",0,0,583,null,null,null,null,null,null,null,null,null,505000,490000,430000,430000,420000,420000,420000,395000,391000,381000,380000,379000,320000,315000,315000,310000,300000,267500,238000,235000,232000,187000,186500,183000,225000,225000,225000,205000,170000]
["S01006822","Aberdeenshire","Aberdeen HMA",100,759,null,"None",0,0,"None",0,0,759,null,null,null,null,null,null,null,null,null,725000,650000,524995,524995,520000,480000,479995,450000,435000,385995,359995,299995,203000,674995,534995,524995,439995,424995,369995,354995,349995,324995]
["S01006823","Aberdeenshire","Aberdeen HMA",100,732,null,"None",0,0,"None",0,0,732,null,null,null,null,null,null,null,null,null,420000,267500,258000,200000,190000,170000,168000,158000,140500,140000,125000]
["S01006824","Aberdeenshire","Aberdeen HMA",100,822,null,"None",0,0,"None",0,0,822,null,null,null,null,null,null,null,null,null,191000,180000,170000,165000,160000,135000,132500,130000,130000,130000,102000]
["S01006825","Aberdeenshire","Aberdeen HMA",100,807,null,"None",0,0,"None",0,0,807,null,null,null,null,null,null,null,null,null,235000,200000,192500,190000,188000,182302,165000]
["S01006826","Aberdeenshire","Aberdeen HMA",100,951,null,"None",0,0,"None",0,0,951,null,null,null,null,null,null,null,null,null,427500,365000,315000,287000,230000,196500,180000,177500,172500]
["S01006827","Aberdeenshire","Aberdeen HMA",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,324559,253000,190000,177500,175000,160000,145000,130000,125000]
["S01006828","Aberdeenshire","Aberdeen HMA",100,916,null,"None",0,0,"None",0,0,916,null,null,null,null,null,null,null,null,null,372500,295000,290000,274000,265266,205010,194209,150000,150000,146000,143000,121250,94000]
["S01006829","Aberdeenshire","Aberdeen HMA",100,428,null,"None",0,0,"None",0,0,428,null,null,null,null,null,null,null,null,null,390000,212500,197600,136500,136500]
["S01006830","Aberdeenshire","Aberdeen HMA",100,729,null,"None",0,0,"None",0,0,729,null,null,null,null,null,null,null,null,null,215000,195013]
["S01006831","Aberdeenshire","Aberdeen HMA",100,538,null,"None",0,0,"None",0,0,538,null,null,null,null,null,null,null,null,null,355000,297500,280000,268000,260000,240000,230950]
["S01006832","Aberdeenshire","Aberdeen HMA",100,1029,null,"None",0,0,"None",0,0,1029,null,null,null,null,null,null,null,null,null,450000,430000,280000,275000,265000,248000,245000,242000,236213,225000,189000,171125,156000,150000,130000,130000]
["S01006833","Aberdeenshire","Aberdeen HMA",100,455,null,"None",0,0,"None",0,0,455,null,null,null,null,null,null,null,null,null,420000,158500]
["S01006834","Aberdeenshire","Aberdeen HMA",100,532,null,"None",0,0,"None",0,0,532,null,null,null,null,null,null,null,null,null,310000,300000,282000,230000,220000,213000,193000]
["S01006835","Aberdeenshire","Aberdeen HMA",100,843,null,"None",0,0,"None",0,0,843,null,null,null,null,null,null,null,null,null,269000,249290,232000,225000,205147,175000,160050,145000,138000,125000,123500,93000]
["S01006836","Aberdeenshire","Aberdeen HMA",100,514,null,"None",0,0,"None",0,0,514,null,null,null,null,null,null,null,null,null,398000,320000,255000,252500,192000,125000,123000,120000,116500,113000,99450]
["S01006837","Aberdeenshire","Aberdeen HMA",100,599,null,"None",0,0,"None",0,0,599,null,null,null,null,null,null,null,null,null,320000,310000,310000,260000,256000,250000,235575,211817]
["S01006838","Aberdeenshire","Aberdeen HMA",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,275000,215000,195000,195000,116500]
["S01006839","Aberdeenshire","Aberdeen HMA",100,1040,null,"None",0,0,"None",0,0,1040,null,null,null,null,null,null,null,null,null,370000,296000,230000,229000,227000,218000,205000,183000,173000,170000,170000,167000,152717,136000,135000]
["S01006840","Aberdeenshire","Aberdeen HMA",100,1020,null,"None",0,0,"None",0,0,1020,null,null,null,null,null,null,null,null,null,375000,325000,320000,315000,310000,290000,267500,251000,241000,220000]
["S01006841","Aberdeenshire","Aberdeen HMA",100,922,null,"None",0,0,"None",0,0,922,null,null,null,null,null,null,null,null,null,310000,265000,257500,255551,240000,205000,195000,180000,180000,170000]
["S01006842","Aberdeenshire","Aberdeen HMA",100,811,null,"None",0,0,"None",0,0,811,null,null,null,null,null,null,null,null,null,270000,260000,255000,235000,234000,201000,195000,171000,169000]
["S01006843","Aberdeenshire","Aberdeen HMA",100,835,null,"None",0,0,"None",0,0,835,null,null,null,null,null,null,null,null,null,220000,215000,210000,208000,205000,200000,192000]
["S01006844","Aberdeenshire","Aberdeen HMA",100,671,null,"None",0,0,"None",0,0,671,null,null,null,null,null,null,null,null,null,235000,225000,170000,150000,145000,141000,136000,135000,132000,130000,125000,121275,120000,112500,93500]
["S01006845","Aberdeenshire","Aberdeen HMA",100,946,null,"None",0,0,"None",0,0,946,null,null,null,null,null,null,null,null,null,360000,280000,270000,260000,222000,162200,117000]
["S01006846","Aberdeenshire","Aberdeen HMA",100,551,null,"None",0,0,"None",0,0,551,null,null,null,null,null,null,null,null,null,205000,190000,185000,145000]
["S01006847","Aberdeenshire","Aberdeen HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,228000,198000,175000]
["S01006848","Aberdeenshire","Aberdeen HMA",100,976,null,"None",0,0,"None",0,0,976,null,null,null,null,null,null,null,null,null,1441000,1192500,480540,440000,425000,420000,320000,280000,245000,240000,223000,163300,141910]
["S01006849","Aberdeenshire","Aberdeen HMA",100,971,null,"None",0,0,"None",0,0,971,null,null,null,null,null,null,null,null,null,410000,370000,365000,295000,294000,285000,256100,246000,225000,220000,140000,132000,96900]
["S01006850","Aberdeenshire","Aberdeen HMA",100,959,null,"None",0,0,"None",0,0,959,null,null,null,null,null,null,null,null,null,200000,200000,187500,185000,185000,175000,170000,167270,162000,158000,130000,115000]
["S01006851","Aberdeenshire","Aberdeen HMA",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,185000,179613,175750,173500,164000]
["S01006852","Aberdeenshire","Aberdeen HMA",100,595,null,"None",0,0,"None",0,0,595,null,null,null,null,null,null,null,null,null,355000,200000,193185,170000]
["S01006853","Aberdeenshire","Aberdeen HMA",100,852,null,"None",0,0,"None",0,0,852,null,null,null,null,null,null,null,null,null,575000,510000,337500,200000,698950,650000,570000,525000,484950]
["S01006854","Aberdeenshire","Aberdeen HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,375000,375000,340000,330760,330000,325000,315000,300000,295000,210000,53750,555000,525000,405000,405000]
["S01006855","Aberdeenshire","Aberdeen HMA",100,790,null,"None",0,0,"None",0,0,{"$f":"L322+I322+E322","v":790},null,null,null,null,null,null,null,null,null,710000,540000,450500,445000,300000,275000,230000]
["S01006856","Aberdeenshire","Aberdeen HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,540000,350000,300000,250000,232032]
["S01006857","Aberdeenshire","Aberdeen HMA",100,997,null,"None",0,0,"None",0,0,997,null,null,null,null,null,null,null,null,null,500000,475000,475000,430431,335000,300000,215000,210000,210000,207221,40000]
["S01006858","Aberdeenshire","Aberdeen HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,742000,525000,265000]
["S01006859","Aberdeenshire","Aberdeen HMA",100,1088,null,"None",0,0,"None",0,0,1088,null,null,null,null,null,null,null,null,null,380300,345000,339000,335000,287000,267500]
["S01006860","Aberdeenshire","Aberdeen HMA",100,542,null,"None",0,0,"None",0,0,542,null,null,null,null,null,null,null,null,null,220000,180000,177000,165000,152000,145000,128000]
["S01006861","Aberdeenshire","Aberdeen HMA",100,604,null,"None",0,0,"None",0,0,604,null,null,null,null,null,null,null,null,null,490000,435000,435000,425000,295000,245000,241000]
["S01006862","Aberdeenshire","Aberdeen HMA",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,270000,264956,250176,220000,220000,195000,191657]
["S01006863","Aberdeenshire","Aberdeen HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,360000,351351,291500,260000,250000,220000,215000,215000,210000,185500,172500,209000,209000,207000,153000,153000]
["S01006864","Aberdeenshire","Aberdeen HMA",100,447,null,"None",0,0,"None",0,0,447,null,null,null,null,null,null,null,null,null,252500,242000,235000]
["S01006865","Aberdeenshire","Aberdeen HMA",100,938,null,"None",0,0,"None",0,0,938,null,null,null,null,null,null,null,null,null,600000,445000,430000,355000,353000,320000,292000,265000,250000,250000,237000,205000,182000,162500,150000,147500,145000,140500,138000,138000,108000]
["S01006866","Aberdeenshire","Aberdeen HMA",100,549,null,"None",0,0,"None",0,0,549,null,null,null,null,null,null,null,null,null,330000,261000,195000]
["S01006867","Aberdeenshire","Aberdeen HMA",100,731,null,"None",0,0,"None",0,0,731,null,null,null,null,null,null,null,null,null,640000,440000,351500,345000,272000,166000]
["S01006868","Aberdeenshire","Aberdeen HMA",100,879,null,"None",0,0,"None",0,0,879,null,null,null,null,null,null,null,null,null,438000,312000,285000,250000,231233,185000,165000,163000,146000]
["S01006872","Aberdeenshire","Aberdeen HMA",100,719,null,"None",0,0,"None",0,0,719,null,null,null,null,null,null,null,null,null,630000,567500,475000,365303,539995]
["S01006880","Aberdeenshire","Aberdeen HMA",100,600,null,"None",0,0,"None",0,0,600,null,null,null,null,null,null,null,null,null,499500,435000,302000,278000,265000,260000,259500,250000,245500,245500,210000]
["S01006881","Aberdeenshire","Aberdeen HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,626115,360000,360000,255000]
["S01006886","Aberdeenshire","Aberdeen HMA",100,733,null,"None",0,0,"None",0,0,733,null,null,null,null,null,null,null,null,null,580000,449995,449995,449995,414995,372000,370000,344995,344995,299995,299995,283286,274000,274000,240000,229995,212000,200000,165000,123500]
["S01006889","Aberdeenshire","Aberdeen HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,180000,175000,150000,143000,143000,140000,140000,115000,115000]
["S01006890","Aberdeenshire","Aberdeen HMA",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,352500,285000,270000,270000,125000]
["S01006891","Aberdeenshire","Aberdeen HMA",100,951,null,"None",0,0,"None",0,0,951,null,null,null,null,null,null,null,null,null,295450,280000,250000,203000,197500,175000,162000,154000,101777]
["S01006892","Aberdeenshire","Aberdeen HMA",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,280005,170000,160000]
["S01006893","Aberdeenshire","Aberdeen HMA",100,543,null,"None",0,0,"None",0,0,543,null,null,null,null,null,null,null,null,null,297500,296550,238000,210000,210000,135000]
["S01006894","Aberdeenshire","Aberdeen HMA",100,938,null,"None",0,0,"None",0,0,938,null,null,null,null,null,null,null,null,null,270000,230000,160000,154000,152300,144500]
["S01006895","Aberdeenshire","Aberdeen HMA",100,534,null,"None",0,0,"None",0,0,534,null,null,null,null,null,null,null,null,null,195000,153000,145000,145000,143000,139000,139000,135000,249995,247995,220995,214995,214995,209995,204995,204995,199995,199995,199995,199995,198000,195000,190995,189995,185995,175995,174995,100346,100346,100346,100346,100346]
["S01006896","Aberdeenshire","Aberdeen HMA",100,787,null,"None",0,0,"None",0,0,787,null,null,null,null,null,null,null,null,null,275000,260000,230000,225000,220100,205100,200000,180000,150000,143501,135000,128000,115000,115000,100000]
["S01006897","Aberdeenshire","Aberdeen HMA",100,708,null,"None",0,0,"None",0,0,708,null,null,null,null,null,null,null,null,null,371000,360000,259995,230000,226500,219995,219995,217000,198700,184000,183000,160000,158000,140000,130500,107000]
["S01006898","Aberdeenshire","Aberdeen HMA",100,751,null,"None",0,0,"None",0,0,751,null,null,null,null,null,null,null,null,null,196196,190000,131500,74000]
["S01006899","Aberdeenshire","Aberdeen HMA",100,609,null,"None",0,0,"None",0,0,609,null,null,null,null,null,null,null,null,null,295000,267500,265000,244750,230000,223500,220000,220000,188000,165000,138000]
["S01006900","Aberdeenshire","Aberdeen HMA",100,579,null,"None",0,0,"None",0,0,579,null,null,null,null,null,null,null,null,null,282445,225000,187500,183000,168000]
["S01006901","Aberdeenshire","Aberdeen HMA",100,595,null,"None",0,0,"None",0,0,595,null,null,null,null,null,null,null,null,null,237000,235000,210000,190000,180000,177000,128500]
["S01006902","Aberdeenshire","Aberdeen HMA",100,693,null,"None",0,0,"None",0,0,693,null,null,null,null,null,null,null,null,null,230000,190000,168000,100000]
["S01006903","Aberdeenshire","Aberdeen HMA",100,822,null,"None",0,0,"None",0,0,822,null,null,null,null,null,null,null,null,null,340000,228260,220777,200777,200000,183000,180000,175000,169000,169000,165000,165000,155000,130000,94000]
["S01006904","Aberdeenshire","Aberdeen HMA",100,726,null,"None",0,0,"None",0,0,726,null,null,null,null,null,null,null,null,null,337500,275000,240000,223000,223000,202500,170000,170000,160000,155000,150000,147000,116000]
["S01006905","Aberdeenshire","Aberdeen HMA",100,891,null,"None",0,0,"None",0,0,891,null,null,null,null,null,null,null,null,null,324000,280000,265000,255000,195000,195000,184500,180000]
["S01006906","Aberdeenshire","Aberdeen HMA",100,843,null,"None",0,0,"None",0,0,843,null,null,null,null,null,null,null,null,null,210000,194995,194995,194995,190000,189995,189995,189995,173400,161000,157000]
["S01006907","Aberdeenshire","Aberdeen HMA",100,598,null,"None",0,0,"None",0,0,598,null,null,null,null,null,null,null,null,null,280000,208000,190000,168000,130000,115000,105000,92000]
["S01006908","Aberdeenshire","Aberdeen HMA",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,260000,218000,156000,145000,145000,120000,110000,75000]
["S01006909","Aberdeenshire","Aberdeen HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,510000,465000,350000,345000,345000,344000,320000,305000,290000,285000,218000,180000]
["S01006910","Aberdeenshire","Aberdeen HMA",100,852,null,"None",0,0,"None",0,0,852,null,null,null,null,null,null,null,null,null,515000,510000,425000,410000,308000,295000,270000,228000,225000,195000,195000,189000,185676,182000]
["S01006911","Aberdeenshire","Aberdeen HMA",100,671,null,"None",0,0,"None",0,0,671,null,null,null,null,null,null,null,null,null,333000,320000,280000,278000,255000,225000]
["S01006912","Aberdeenshire","Aberdeen HMA",100,432,null,"None",0,0,"None",0,0,432,null,null,null,null,null,null,null,null,null,585000,331000,210000,496000,401000,400000,380000,380000,375000,375000,375000,331000]
["S01006913","Aberdeenshire","Aberdeen HMA",100,546,null,"None",0,0,"None",0,0,546,null,null,null,null,null,null,null,null,null,420000,417500,409000,399995,379995,375000,365995,364995,364995,364995,355000,349995,344995,334995,334995,334995,330000,319000,310000,305995,298000,294995,294995,289995,280000,279995,269995,250000,239995,230000,230000,230000,230000,230000,229995,229995,364995,349995,325000,299000,294700,284995,279995,279995,279995,265000,250000]
["S01006916","Aberdeenshire","Aberdeen HMA",100,535,null,"None",0,0,"None",0,0,535,null,null,null,null,null,null,null,null,null,420000,315000,175000]
["S01006917","Aberdeenshire","Aberdeen HMA",100,996,null,"None",0,0,"None",0,0,996,null,null,null,null,null,null,null,null,null,370000,365000,325000,300000,300000,285000,285000,278000,270000,250000,250000,250000]
["S01006918","Aberdeenshire","Aberdeen HMA",100,493,null,"None",0,0,"None",0,0,493,null,null,null,null,null,null,null,null,null,255000,245000,225000,217000,212500,205000]
["S01006919","Aberdeenshire","Aberdeen HMA",100,485,null,"None",0,0,"None",0,0,485,null,null,null,null,null,null,null,null,null,168050]
["S01006920","Aberdeenshire","Aberdeen HMA",100,502,null,"None",0,0,"None",0,0,502,null,null,null,null,null,null,null,null,null,265000,248000,220000,146100,146100,133750,128000,128000,101000,97000]
["S01006921","Aberdeenshire","Aberdeen HMA",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,350000,350000,306000,305000,290000,290000,289585,260000,252500,245000,232500,210000,172500]
["S01006922","Aberdeenshire","Aberdeen HMA",100,535,null,"None",0,0,"None",0,0,535,null,null,null,null,null,null,null,null,null,390000,330000,330000,292000,264000,215000,200000]
["S01006923","Aberdeenshire","Aberdeen HMA",100,792,null,"None",0,0,"None",0,0,792,null,null,null,null,null,null,null,null,null,326777,255000,255000,225000,175000,166000]
["S01006924","Aberdeenshire","Aberdeen HMA",100,556,null,"None",0,0,"None",0,0,556,null,null,null,null,null,null,null,null,null,525000,315000,295000]
["S01006925","Aberdeenshire","Aberdeen HMA",100,499,null,"None",0,0,"None",0,0,499,null,null,null,null,null,null,null,null,null,285000,250000,215000,186000]
["S01006926","Aberdeenshire","Aberdeen HMA",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,475750,299000,260000,249500,248000,173000]
["S01006927","Aberdeenshire","Aberdeen HMA",100,1002,null,"None",0,0,"None",0,0,1002,null,null,null,null,null,null,null,null,null,310000,300000,285000,260000,255000,240000,235000,153000]
["S01006928","Aberdeenshire","Aberdeen HMA",100,1033,null,"None",0,0,"None",0,0,1033,null,null,null,null,null,null,null,null,null,405000,360000,335000,281000,274000,182500,179000,170000,170000,160000,150000,137000]
["S01006929","Aberdeenshire","Aberdeen HMA",100,836,null,"None",0,0,"None",0,0,836,null,null,null,null,null,null,null,null,null,790000,452500,375000,345000,326000,290000]
["S01006930","Aberdeenshire","Aberdeen HMA",100,889,null,"None",0,0,"None",0,0,889,null,null,null,null,null,null,null,null,null,390000,340500,300000,248000,225000,220000,156000]
["S01006931","Aberdeenshire","Aberdeen HMA",100,392,null,"None",0,0,"None",0,0,392,null,null,null,null,null,null,null,null,null,850000,420000,360000,360000,205000]
["S01006932","Aberdeenshire","Aberdeen HMA",100,614,null,"None",0,0,"None",0,0,614,null,null,null,null,null,null,null,null,null,800000,560000,525000,500000,470000,465000,410000,405000,357000,350000,319995,304000,285582,284995,275000,164000,158000,153000,146000]
["S01006933","Aberdeenshire","Aberdeen HMA",100,580,null,"None",0,0,"None",0,0,580,null,null,null,null,null,null,null,null,null,262500,260000,236000,232000,230000,220000]
["S01006934","Aberdeenshire","Aberdeen HMA",100,620,null,"None",0,0,"None",0,0,620,null,null,null,null,null,null,null,null,null,700000,530000,525000,514995,509995,499995,499995,475995,475995,470000,464995,459995,455000,430000,420000,352500,340000,319995,284995,275995,177000,173500]
["S01006935","Aberdeenshire","Aberdeen HMA",100,699,null,"None",0,0,"None",0,0,699,null,null,null,null,null,null,null,null,null,347500,335000,315000,265219,265000,258000,230000,213587,190000,184500,150000,145000]
["S01006936","Aberdeenshire","Aberdeen HMA",100,643,null,"None",0,0,"None",0,0,643,null,null,null,null,null,null,null,null,null,310000,262123,254000,240000,230000,170000,170000,132000]
["S01006937","Aberdeenshire","Aberdeen HMA",100,730,null,"None",0,0,"None",0,0,{"$f":"L386+I386+E386","v":730},null,null,null,null,null,null,null,null,null,338000,263500,216000,207500,205000,205000,195000,187250,180000,180000,165000,158000,155000,145000,136000]
["S01006938","Aberdeenshire","Aberdeen HMA",100,537,null,"None",0,0,"None",0,0,537,null,null,null,null,null,null,null,null,null,225000,224000,205000,197000,185000,180000,173500,173500,165000,163000]
["S01006939","Aberdeenshire","Aberdeen HMA",100,615,null,"None",0,0,"None",0,0,615,null,null,null,null,null,null,null,null,null,325000,312000,310000,247500,215000,196000]
["S01006940","Aberdeenshire","Aberdeen HMA",100,939,null,"None",0,0,"None",0,0,939,null,null,null,null,null,null,null,null,null,300000,298750,275000,240000,237500,230000,216000,193000,169000,168000,143000,140000,125000]
["S01006941","Aberdeenshire","Aberdeen HMA",100,626,null,"None",0,0,"None",0,0,626,null,null,null,null,null,null,null,null,null,287106,235777,203000,195000,138000]
["S01006942","Aberdeenshire","Aberdeen HMA",100,1082,null,"None",0,0,"None",0,0,1082,null,null,null,null,null,null,null,null,null,410000,285000,255000,250000,232500,218000,192500,186000,170000]
["S01006943","Aberdeenshire","Aberdeen HMA",100,682,null,"None",0,0,"None",0,0,682,null,null,null,null,null,null,null,null,null,420000,400000,365000,333000,325000,300000]
["S01006944","Aberdeenshire","Aberdeen HMA",100,874,null,"None",0,0,"None",0,0,874,null,null,null,null,null,null,null,null,null,440000,375000,369000,369000,335000,322500,290000,215000,210000,189000,180000,104500]
["S01006945","Aberdeenshire","Aberdeen HMA",100,508,null,"None",0,0,"None",0,0,508,null,null,null,null,null,null,null,null,null,365500,192500,190000,136000,130000]
["S01006946","Aberdeenshire","Aberdeen HMA",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,250000,226866,223500,216000,215000,185000,172500,165000,140000,131500,122000]
["S01006947","Aberdeenshire","Aberdeen HMA",100,861,null,"None",0,0,"None",0,0,861,null,null,null,null,null,null,null,null,null,335000,330000,248000,243557,170000]
["S01006948","Aberdeenshire","Aberdeen HMA",100,871,null,"None",0,0,"None",0,0,871,null,null,null,null,null,null,null,null,null,326250,285000,280000,251000,225000,221000,210000,140000,120000,120000]
["S01006949","Aberdeenshire","Aberdeen HMA",100,655,null,"None",0,0,"None",0,0,655,null,null,null,null,null,null,null,null,null,355000,350000,325500]
["S01006950","Aberdeenshire","Aberdeen HMA",100,548,null,"None",0,0,"None",0,0,548,null,null,null,null,null,null,null,null,null,312000,295000,280000,225000,225000,225000,222000,196000,195000,190000,182500,169000,169000,155000]
["S01006951","Aberdeenshire","Aberdeen HMA",100,470,null,"None",0,0,"None",0,0,470,null,null,null,null,null,null,null,null,null,259000,240000,210000,172000,162000,158000,153000,143000]
["S01006952","Aberdeenshire","Aberdeen HMA",100,827,null,"None",0,0,"None",0,0,827,null,null,null,null,null,null,null,null,null,455000,329995,310000,306000,304995,250000,195000,369995]
["S01006953","Aberdeenshire","Aberdeen HMA",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,465000,386756,315000,312678,310000,255000,255000,250000,227500,220000,205000]
["S01006954","Aberdeenshire","Aberdeen HMA",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,240000,240000,239995,222500,214000,170000]
["S01006955","Aberdeenshire","Aberdeen HMA",100,622,null,"None",0,0,"None",0,0,622,null,null,null,null,null,null,null,null,null,277000,220000,207500,195000,184000,184000,180000,165000,162500,128000,110000]
["S01006956","Aberdeenshire","Aberdeen HMA",100,1105,null,"None",0,0,"None",0,0,1105,null,null,null,null,null,null,null,null,null,355000,335000,314300,275000,273000,271500,263000,215500,190500,190000,183000,179000,166000,165000,158000]
["S01006957","Aberdeenshire","Aberdeen HMA",100,1083,null,"None",0,0,"None",0,0,1083,null,null,null,null,null,null,null,null,null,413000,350000,275100,216000,200000,113500,113500]
["S01006958","Aberdeenshire","Aberdeen HMA",100,881,null,"None",0,0,"None",0,0,881,null,null,null,null,null,null,null,null,null,868386,868386,384995,320000,315000,300000,289950,284500,275275,275000,273000,260000,258750,250000,250000,250000,250000,250000,250000,250000,250000,235000,230000,225000,215000,215000,210000,210000,210000,205000,203000,200000,199750,192000,190000,187000,183500,175000,170000,168000,145000,139000,130000,110500,244995,239995,230000,230000,229995,229995,224995,224995,219995]
["S01006959","Aberdeenshire","Aberdeen HMA",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,307000,148000,140000,102000,90000]
["S01006960","Aberdeenshire","Aberdeen HMA",100,982,null,"None",0,0,"None",0,0,982,null,null,null,null,null,null,null,null,null,320000,315000,300000,270000,255500,250000,240000]
["S01006961","Aberdeenshire","Aberdeen HMA",100,984,null,"None",0,0,"None",0,0,984,null,null,null,null,null,null,null,null,null,271550,260000,258000,252000,247500,247500,241500,240000,235000,225000,213000,212500]
["S01006962","Aberdeenshire","Aberdeen HMA",100,871,null,"None",0,0,"None",0,0,871,null,null,null,null,null,null,null,null,null,376000,295000,215000,180000,179500,174000,170000,169000,157500,155000,149000,147000,145777,140000,121188,110000]
["S01006963","Aberdeenshire","Aberdeen HMA",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,383000,320000,250000,250000,243000,233000,222000,170000,170000,151000,129000,120000]
["S01006964","Aberdeenshire","Aberdeen HMA",100,743,null,"None",0,0,"None",0,0,743,null,null,null,null,null,null,null,null,null,300000,295000,220000,157500,150000,130350,130000,127000,126500,125000,125000,122635,120000,120000,120000,120000,120000,117577,116000,107000,33000]
["S01006965","Aberdeenshire","Aberdeen HMA",100,501,null,"None",0,0,"None",0,0,501,null,null,null,null,null,null,null,null,null,435000,127000,108000]
["S01006966","Aberdeenshire","Aberdeen HMA",100,602,null,"None",0,0,"None",0,0,602,null,null,null,null,null,null,null,null,null,205000,165000,150000,148500,139000,135000]
["S01006967","Aberdeenshire","Aberdeen HMA",100,629,null,"None",0,0,"None",0,0,629,null,null,null,null,null,null,null,null,null,253500,185000,133475]
["S01006968","Aberdeenshire","Aberdeen HMA",100,514,null,"None",0,0,"None",0,0,514,null,null,null,null,null,null,null,null,null,175000,170000,163000,163000,150000,110000]
["S01006969","Aberdeenshire","Aberdeen HMA",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,215000,172000,165627,155000,140000,138000,132333,127500,125000,115000,105500,105000,103000,97500,93500]
["S01006970","Aberdeenshire","Aberdeen HMA",100,716,null,"None",0,0,"None",0,0,716,null,null,null,null,null,null,null,null,null,308000,280000,280000,256500,252500,240000,225000,222500]
["S01006971","Aberdeenshire","Aberdeen HMA",100,510,null,"None",0,0,"None",0,0,510,null,null,null,null,null,null,null,null,null,275000,185000,185000,70525]
["S01006972","Aberdeenshire","Aberdeen HMA",100,522,null,"None",0,0,"None",0,0,522,null,null,null,null,null,null,null,null,null,540000,370000,330000]
["S01006973","Aberdeenshire","Aberdeen HMA",100,525,null,"None",0,0,"None",0,0,525,null,null,null,null,null,null,null,null,null,440000,369000,325000,325000,284000,282000,183000,309995,307995,224995,224995,130000]
["S01006974","Aberdeenshire","Aberdeen HMA",100,1040,null,"None",0,0,"None",0,0,1040,null,null,null,null,null,null,null,null,null,295000,293000,217338,210000,200000,190000,185000,179500,162000,162000,155123,155000]
["S01006976","Aberdeenshire","Aberdeen HMA",100,446,null,"None",0,0,"None",0,0,446,null,null,null,null,null,null,null,null,null,395000,393000,227500,160000]
["S01006977","Aberdeenshire","Aberdeen HMA",100,823,null,"None",0,0,"None",0,0,823,null,null,null,null,null,null,null,null,null,430000,400000,385000,225000,186000]
["S01006978","Aberdeenshire","Aberdeen HMA",100,855,null,"None",0,0,"None",0,0,855,null,null,null,null,null,null,null,null,null,412500,340000,300000,292000,273000,270000,255000,250000,207000,192000,145000,120250]
["S01006979","Aberdeenshire","Aberdeen HMA",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,410000,352500,330000,330000,320000,317500,300000,160000,143333,139000,129950,122500]
["S01006980","Aberdeenshire","Aberdeen HMA",100,843,null,"None",0,0,"None",0,0,843,null,null,null,null,null,null,null,null,null,635000,275000,260000,217500,200000,200000,182500,182000,165000,162500,150000,140000,110000]
["S01006981","Aberdeenshire","Aberdeen HMA",100,798,null,"None",0,0,"None",0,0,798,null,null,null,null,null,null,null,null,null,495000,328000,262500,236000,225000,208000,202500]
["S01006982","Aberdeenshire","Aberdeen HMA",100,910,null,"None",0,0,"None",0,0,910,null,null,null,null,null,null,null,null,null,362500,226000,220000,220000,217000,194000,194000,170000,125757]
["S01006983","Aberdeenshire","Aberdeen HMA",100,743,null,"None",0,0,"None",0,0,743,null,null,null,null,null,null,null,null,null,470000,235000,210000,190655,190000,175000,171999]
["S01006984","Aberdeenshire","Aberdeen HMA",100,702,null,"None",0,0,"None",0,0,702,null,null,null,null,null,null,null,null,null,405000,399995,349995,325000,316000,289995,289995,275000,225000,184000,364995]
["S01006985","Aberdeenshire","Aberdeen HMA",100,1008,null,"None",0,0,"None",0,0,1008,null,null,null,null,null,null,null,null,null,390000,245000,217500,200000,196010,190000,187000,176000,150000,135508,134000]
["S01006986","Aberdeenshire","Aberdeen HMA",100,674,null,"None",0,0,"None",0,0,674,null,null,null,null,null,null,null,null,null,355000,320000,300000,280000,270000,179000,125000]
["S01006987","Aberdeenshire","Aberdeen HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,699000,300000,190000,125000,63000,60000]
["S01006988","Aberdeenshire","Aberdeen HMA",100,615,null,"None",0,0,"None",0,0,615,null,null,null,null,null,null,null,null,null,310000,225000,215000,170000]
["S01006990","Aberdeenshire","Aberdeen HMA",100,908,null,"None",0,0,"None",0,0,908,null,null,null,null,null,null,null,null,null,420000,333000,305000,301777,295000,295000,290000,290000,290000,274500,229000,220000,180000,155000]
["S01006992","Aberdeenshire","Aberdeen HMA",97.532894736800003,593,null,"Rural HMA",2.4671052631600001,15,"None",0,0,608,null,null,null,null,null,null,null,null,null,501200,375000,355000,282000,265000,256000,245000,232500,212000,195000,176000,75000]
["S01007062","Aberdeenshire","Aberdeen HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,192000]
["S01006789","Aberdeenshire","Rural HMA",100,632,null,"None",0,0,"None",0,0,632,null,null,null,null,null,null,null,null,null,194500,142000,138500,135000,109000,107600,104500,82000,75000,69000,65000]
["S01006790","Aberdeenshire","Rural HMA",100,901,null,"None",0,0,"None",0,0,901,null,null,null,null,null,null,null,null,null,90000,85000,81500,81500,80000]
["S01006791","Aberdeenshire","Rural HMA",100,536,null,"None",0,0,"None",0,0,536,null,null,null,null,null,null,null,null,null,132500,124000,118000,117500,115000,96660,90000,89995,87000,85000,82500,80150,77000,75000,73995,68750,65000,58000,53200]
["S01006792","Aberdeenshire","Rural HMA",100,491,null,"None",0,0,"None",0,0,491,null,null,null,null,null,null,null,null,null,107000,98500,97000,96000,88500,88000]
["S01006793","Aberdeenshire","Rural HMA",100,554,null,"None",0,0,"None",0,0,554,null,null,null,null,null,null,null,null,null,165000,156500,156000,150631,142000,140000,135000,133000,115000,75000,68000,59000]
["S01006794","Aberdeenshire","Rural HMA",100,560,null,"None",0,0,"None",0,0,560,null,null,null,null,null,null,null,null,null,256500,245500,220000,215000,208000,200000,195000,189995,183750,180500,175000,175000,174500,160000,157000,140000,132500,127000]
["S01006795","Aberdeenshire","Rural HMA",100,745,null,"None",0,0,"None",0,0,745,null,null,null,null,null,null,null,null,null,92123,87000,85000,80050,78000,75000,75000,67000,56000,37000]
["S01006796","Aberdeenshire","Rural HMA",100,575,null,"None",0,0,"None",0,0,575,null,null,null,null,null,null,null,null,null,87500,83000,75000]
["S01006797","Aberdeenshire","Rural HMA",100,628,null,"None",0,0,"None",0,0,628,null,null,null,null,null,null,null,null,null,135000,133000,130500,92000,88500,88500,75000,65000,53500,52500]
["S01006798","Aberdeenshire","Rural HMA",100,630,null,"None",0,0,"None",0,0,630,null,null,null,null,null,null,null,null,null,270000,250000,210000,185000,150000,130000,85000,85000,80000,79000,64500,63500,59500,55000]
["S01006799","Aberdeenshire","Rural HMA",100,903,null,"None",0,0,"None",0,0,{"$f":"L450+I450+E450","v":903},null,null,null,null,null,null,null,null,null,248000,187500,181000,180000,122625,101000,100500,80000]
["S01006800","Aberdeenshire","Rural HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,192500,187500,178000,165500,162000,118500,110000,106860,85000,80000,40000]
["S01006801","Aberdeenshire","Rural HMA",100,956,null,"None",0,0,"None",0,0,956,null,null,null,null,null,null,null,null,null,146000,78000,50000]
["S01006802","Aberdeenshire","Rural HMA",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,236000,230000,167500,121121,95000,86000,80000,75000]
["S01006803","Aberdeenshire","Rural HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,249995,249995,249995,227950,224995,224950,212995,212995,212995,210000,198950,198950,195950,195950,195950,192950,192950,192950,151500,149995,149995,146500,146500,146500,117500,95000,86500,59000,44000]
["S01006804","Aberdeenshire","Rural HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,240000,237000,218500,218000,215000,210000,193500,187500,187500,185000,182000,167000,154225,144000,120000]
["S01006805","Aberdeenshire","Rural HMA",100,1122,null,"None",0,0,"None",0,0,1122,null,null,null,null,null,null,null,null,null,169000,120000,117000,107000,105000,101000,101000,78000]
["S01006806","Aberdeenshire","Rural HMA",100,1031,null,"None",0,0,"None",0,0,1031,null,null,null,null,null,null,null,null,null,95250,86500,84000,79000,78000,60000]
["S01006807","Aberdeenshire","Rural HMA",100,620,null,"None",0,0,"None",0,0,620,null,null,null,null,null,null,null,null,null,85000,85000,75000,70000,70000,66000,63000,61000,60000,58500]
["S01006808","Aberdeenshire","Rural HMA",100,628,null,"None",0,0,"None",0,0,628,null,null,null,null,null,null,null,null,null,221000,221000,220000,190000,190000,190000,182100,173000,170000,161750,107000,80000,57000,53000,41000]
["S01006809","Aberdeenshire","Rural HMA",100,816,null,"None",0,0,"None",0,0,816,null,null,null,null,null,null,null,null,null,180000,180000,160000,154000,135000,92500,85000,77000,72000]
["S01006810","Aberdeenshire","Rural HMA",100,877,null,"None",0,0,"None",0,0,877,null,null,null,null,null,null,null,null,null,194000,176000,167000,150000,110000,100000,93000,92500,85000,77500]
["S01006811","Aberdeenshire","Rural HMA",100,1090,null,"None",0,0,"None",0,0,1090,null,null,null,null,null,null,null,null,null,100000,98000,85795,72500,70000,65000,63000,61500]
["S01006812","Aberdeenshire","Rural HMA",100,750,null,"None",0,0,"None",0,0,750,null,null,null,null,null,null,null,null,null,101000,85000,63000,45000]
["S01006813","Aberdeenshire","Rural HMA",100,789,null,"None",0,0,"None",0,0,789,null,null,null,null,null,null,null,null,null,205000,179000,179000,179000,164000,164000,144000,130151.7,95000,90000,90000,88000,87500,80000,78000,60599,57000,39950]
["S01006814","Aberdeenshire","Rural HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,256631,255000,92000,73500,73000,55000]
["S01006815","Aberdeenshire","Rural HMA",100,577,null,"None",0,0,"None",0,0,577,null,null,null,null,null,null,null,null,null,131000,91000,70000]
["S01006816","Aberdeenshire","Rural HMA",100,723,null,"None",0,0,"None",0,0,723,null,null,null,null,null,null,null,null,null,130000,117500,96750,90000,80000,69995,55000,40000,32000]
["S01006817","Aberdeenshire","Rural HMA",100,650,null,"None",0,0,"None",0,0,650,null,null,null,null,null,null,null,null,null,77500,77000,71500,60000,59000,58000,55000,53500,52000,46000,46000,46000,43500,36000,33500]
["S01006869","Aberdeenshire","Rural HMA",100,495,null,"None",0,0,"None",0,0,495,null,null,null,null,null,null,null,null,null,275995,272995,269995,235995,232995,231995,228995,220995,218995,215995,215995,203995,202995,201995,201995,195995,194995,193995,192995,188995,187995,187995,168995,168995,164995,164995,157000,150000,137500,135000,135000,135000,135000,131000,125000,106000,93100,85500,80000,79995,79950,74000,68500,67000,67000,66000,61000,61000,57500,56000,41000,40000,37000,192995,189995,185995,184995,184995,184995,149995,149995,145995,143995,143995]
["S01006870","Aberdeenshire","Rural HMA",100,486,null,"None",0,0,"None",0,0,486,null,null,null,null,null,null,null,null,null,176500,156000,153000,149500,130000,129000,113000,112500,112000,110500,79995,77400,75000,64675,59000,53000]
["S01006871","Aberdeenshire","Rural HMA",100,750,null,"None",0,0,"None",0,0,750,null,null,null,null,null,null,null,null,null,108000,99995,92000,89000,87000,85000,78000]
["S01006873","Aberdeenshire","Rural HMA",96.226415094299995,969,null,"Aberdeen HMA",3.7735849056599999,38,"None",0,0,1007,null,null,null,null,null,null,null,null,null,340260,290000,154500,146750,90000,82470,56500,55350,54000,47500]
["S01006874","Aberdeenshire","Rural HMA",100,584,null,"None",0,0,"None",0,0,584,null,null,null,null,null,null,null,null,null,137000,90000,75000]
["S01006875","Aberdeenshire","Rural HMA",100,698,null,"None",0,0,"None",0,0,698,null,null,null,null,null,null,null,null,null,92000,85000,75000,70100]
["S01006876","Aberdeenshire","Rural HMA",100,992,null,"None",0,0,"None",0,0,992,null,null,null,null,null,null,null,null,null,170000,93000,92000,89000,87000,61000]
["S01006877","Aberdeenshire","Rural HMA",100,955,null,"None",0,0,"None",0,0,955,null,null,null,null,null,null,null,null,null,275000,210000,173750,173000,163000,161000,144500,127000,60000,49250]
["S01006878","Aberdeenshire","Rural HMA",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,291995,266500,236995,232000,225995,199995,192000,186000,155000,147000,145000,139000,100000]
["S01006879","Aberdeenshire","Rural HMA",100,789,null,"None",0,0,"None",0,0,789,null,null,null,null,null,null,null,null,null,215000,203500,196000,195000,166000,152000,150000,103555,92000,86500,85000,80000,77500,74000,68000]
["S01006882","Aberdeenshire","Rural HMA",100,398,null,"None",0,0,"None",0,0,398,null,null,null,null,null,null,null,null,null,385000,227500,185000,177500,176050,143000,120000,98000,70000,68000,65000,65000,64000,46000,46000,40000]
["S01006883","Aberdeenshire","Rural HMA",100,458,null,"None",0,0,"None",0,0,458,null,null,null,null,null,null,null,null,null,274000,270000,230000,169995,166000,162500,146000,145000,142000,132500,130000,124000,110500,105000,103000,98000,95000,92500,79000,78000,76500,72000,67000,65000,62000,61000]
["S01006884","Aberdeenshire","Rural HMA",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,149500,115000,110000,110000,109995,82000,67500,35500]
["S01006885","Aberdeenshire","Rural HMA",100,529,null,"None",0,0,"None",0,0,529,null,null,null,null,null,null,null,null,null,180000,173500,150000,150000,125000,117000,113000,112000,103500,97500,86000,84500,82000,72500,71500,68500,66600]
["S01006887","Aberdeenshire","Rural HMA",100,587,null,"None",0,0,"None",0,0,587,null,null,null,null,null,null,null,null,null,387000,283000,255000,98000]
["S01006888","Aberdeenshire","Rural HMA",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,265000,172000,170000,145000,113000,84000]
["S01006914","Aberdeenshire","Rural HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,310000,275000,208000,185000,185000,172000,167500,150000,124000,111000,101000,80000,70000,68500,67000]
["S01006915","Aberdeenshire","Rural HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,160000,140000,125000,68000,67000]
["S01006975","Aberdeenshire","Rural HMA",100,951,null,"None",0,0,"None",0,0,951,null,null,null,null,null,null,null,null,null,290000,153500,139000,137000,105000,95000]
["S01006989","Aberdeenshire","Rural HMA",100,1026,null,"None",0,0,"None",0,0,1026,null,null,null,null,null,null,null,null,null,225000,170000,155000,130000,92000,85000,85000,66000]
["S01006991","Aberdeenshire","Rural HMA",100,443,null,"None",0,0,"None",0,0,443,null,null,null,null,null,null,null,null,null,81000,69200]
["S01006993","Aberdeenshire","Rural HMA",100,535,null,"None",0,0,"None",0,0,535,null,null,null,null,null,null,null,null,null,208800,174000,169950,155500,155000,150000,140000,98000,95000,84000,75000,73000,60000,56000]
["S01006994","Aberdeenshire","Rural HMA",100,573,null,"None",0,0,"None",0,0,573,null,null,null,null,null,null,null,null,null,137500,132500,131000,117687,99000,95000,90000,87000,85750,85000,74000,70000,55002,46000]
["S01006995","Aberdeenshire","Rural HMA",100,859,null,"None",0,0,"None",0,0,859,null,null,null,null,null,null,null,null,null,165000,149500,95000,93000,89000]
["S01006996","Aberdeenshire","Rural HMA",100,782,null,"None",0,0,"None",0,0,782,null,null,null,null,null,null,null,null,null,115000,110000,87760,84000,76000,40000]
["S01006997","Aberdeenshire","Rural HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,135000,125592,105000,94500,92000,90000,83750,80000,80000,78500,74000]
["S01006998","Aberdeenshire","Rural HMA",100,1091,null,"None",0,0,"None",0,0,1091,null,null,null,null,null,null,null,null,null,193000,175000,170000,165000,165000,130000]
["S01006999","Aberdeenshire","Rural HMA",100,872,null,"None",0,0,"None",0,0,872,null,null,null,null,null,null,null,null,null,265000,250000,180000,170000,164000,160000,150000,150000,145000,129000,125000,120000,120000,85000,60000]
["S01007000","Aberdeenshire","Rural HMA",100,927,null,"None",0,0,"None",0,0,927,null,null,null,null,null,null,null,null,null,112000,112000,88000,83000,83000,78000,75000,72000]
["S01007001","Aberdeenshire","Rural HMA",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,85000,70000,53000]
["S01007002","Aberdeenshire","Rural HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,190000,102000,80000,72000]
["S01007003","Aberdeenshire","Rural HMA",100,524,null,"None",0,0,"None",0,0,524,null,null,null,null,null,null,null,null,null,260000,167000,157500,154000]
["S01007004","Aberdeenshire","Rural HMA",100,718,null,"None",0,0,"None",0,0,718,null,null,null,null,null,null,null,null,null,280000,240257,235000,230000,225000,215000,212500,210000,201000,200000,144000,140000,138000,120000,118000,42500]
["S01007005","Aberdeenshire","Rural HMA",100,904,null,"None",0,0,"None",0,0,904,null,null,null,null,null,null,null,null,null,225000,148000,146000,126500,120000,115000,115000,106500,106000,106000,95000,91000,87000,86500,85000,35000]
["S01007006","Aberdeenshire","Rural HMA",100,900,null,"None",0,0,"None",0,0,900,null,null,null,null,null,null,null,null,null,275000,122000,81000,77000,75000,73101,68000,65000,42000]
["S01007007","Aberdeenshire","Rural HMA",100,848,null,"None",0,0,"None",0,0,848,null,null,null,null,null,null,null,null,null,385000,170000,165000,150000,145000,143500,127500,110000]
["S01007008","Aberdeenshire","Rural HMA",100,1034,null,"None",0,0,"None",0,0,1034,null,null,null,null,null,null,null,null,null,267000,260000,260000,260000,250000,249995,170000,160000,97500,89000]
["S01007009","Aberdeenshire","Rural HMA",100,1013,null,"None",0,0,"None",0,0,1013,null,null,null,null,null,null,null,null,null,250000,210000,165000,162500,160000,130000,129000,123000,75000]
["S01007010","Aberdeenshire","Rural HMA",100,819,null,"None",0,0,"None",0,0,819,null,null,null,null,null,null,null,null,null,98000,96000,95000,92588,90000,89000,75000,74000,67500,65900,63500]
["S01007011","Aberdeenshire","Rural HMA",100,865,null,"None",0,0,"None",0,0,865,null,null,null,null,null,null,null,null,null,251000,230500,142500,136000,120000,105000,93500,73000,67000,65000,53500]
["S01007012","Aberdeenshire","Rural HMA",100,707,null,"None",0,0,"None",0,0,707,null,null,null,null,null,null,null,null,null,191000,175000,168000,150000,135000,134000,131000,128000,127000,126500,119000,107000,105000,83000]
["S01007013","Aberdeenshire","Rural HMA",100,565,null,"None",0,0,"None",0,0,565,null,null,null,null,null,null,null,null,null,210000,151000,123000,78000,55000]
["S01007014","Aberdeenshire","Rural HMA",100,1024,null,"None",0,0,"None",0,0,1024,null,null,null,null,null,null,null,null,null,315000,250000,205000,189000,180000,175000,154000,145000,135000]
["S01007015","Aberdeenshire","Rural HMA",100,625,null,"None",0,0,"None",0,0,625,null,null,null,null,null,null,null,null,null,400000,347500,255000,250000,250000,232500,225000,220000,180000,178100,168000,168000,165000,165000,157000,95000,74000,63000]
["S01007016","Aberdeenshire","Rural HMA",100,592,null,"None",0,0,"None",0,0,592,null,null,null,null,null,null,null,null,null,342500,317000,310000,310000,262000,218000,180250,180000,132500,130000]
["S01007017","Aberdeenshire","Rural HMA",100,995,null,"None",0,0,"None",0,0,{"$f":"L514+I514+E514","v":995},null,null,null,null,null,null,null,null,null,395000,265000,250000,240000,235000,195000,177000,150000,135000,115000,90000]
["S01007018","Aberdeenshire","Rural HMA",100,990,null,"None",0,0,"None",0,0,990,null,null,null,null,null,null,null,null,null,290000,210000,185000,120000,107000,105000,95000,75000,60100]
["S01007019","Aberdeenshire","Rural HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,450000,310000,310000,272000,270000,270000,260000,230000,228000,215000,185000,185000,185000,145000,78000,65000]
["S01007020","Aberdeenshire","Rural HMA",100,770,null,"None",0,0,"None",0,0,770,null,null,null,null,null,null,null,null,null,365000,355000,305000,300000,284000,275000,260000,260000,250000,235000,230000,230000,205000,170000,160000,157500,145000,120000,100000,90000]
["S01007021","Aberdeenshire","Rural HMA",100,923,null,"None",0,0,"None",0,0,923,null,null,null,null,null,null,null,null,null,275000,195000,135000,85000,75053,65000,59410.62,57000]
["S01007022","Aberdeenshire","Rural HMA",100,498,null,"None",0,0,"None",0,0,498,null,null,null,null,null,null,null,null,null,90000,78157,66100,62000,60000,53500,51000,45000,31000]
["S01007023","Aberdeenshire","Rural HMA",100,494,null,"None",0,0,"None",0,0,494,null,null,null,null,null,null,null,null,null,125000,70000,68000,65000,64000,62500,55000,47000,35500]
["S01007024","Aberdeenshire","Rural HMA",100,1047,null,"None",0,0,"None",0,0,1047,null,null,null,null,null,null,null,null,null,77000,72500,67500,61000,35000]
["S01007025","Aberdeenshire","Rural HMA",100,860,null,"None",0,0,"None",0,0,860,null,null,null,null,null,null,null,null,null,195000,150000,87500,87000,80000,77500,75000,72325,70000,70000,58000]
["S01007026","Aberdeenshire","Rural HMA",100,892,null,"None",0,0,"None",0,0,892,null,null,null,null,null,null,null,null,null,179000,117000,105000,96000,55000,52500]
["S01007027","Aberdeenshire","Rural HMA",100,1085,null,"None",0,0,"None",0,0,1085,null,null,null,null,null,null,null,null,null,167500,156500,133596,116111,85000,56500,46000,40000]
["S01007028","Aberdeenshire","Rural HMA",100,734,null,"None",0,0,"None",0,0,734,null,null,null,null,null,null,null,null,null,181013,165000,162500,155000,140000,135000,130000,130000]
["S01007029","Aberdeenshire","Rural HMA",100,560,null,"None",0,0,"None",0,0,560,null,null,null,null,null,null,null,null,null,220000,185000,160000,130000,125000,114000,105000,97500,97500,90000,85000,53000]
["S01007030","Aberdeenshire","Rural HMA",100,820,null,"None",0,0,"None",0,0,820,null,null,null,null,null,null,null,null,null,580000,580000,385156,385156,325000,310000,299000,295000,280000,270000,221500,165500,154995,154995,147650,140082,135000,134750,104000,92500,87050,85000,40000,325000,265000,265000,249000,195000]
["S01007031","Aberdeenshire","Rural HMA",100,630,null,"None",0,0,"None",0,0,630,null,null,null,null,null,null,null,null,null,245000,185000,148000,120000,120000,105000,105000,98000,82000,76500,54000]
["S01007032","Aberdeenshire","Rural HMA",100,990,null,"None",0,0,"None",0,0,990,null,null,null,null,null,null,null,null,null,438995,436995,403000,399995,399000,390000,333000,331995,331000,313000,313000,305000,299000,299000,289000,288000,270000,267500,260000,234457,220133,217500,215000,187500,157500,440000,402000,399995,399000,306000]
["S01007033","Aberdeenshire","Rural HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,360000,325000,301245,227500]
["S01007034","Aberdeenshire","Rural HMA",100,592,null,"None",0,0,"None",0,0,592,null,null,null,null,null,null,null,null,null,136000,130030,125000,125000,117500,106300,105000,94000,81500,80000,70000,65000,60000,58000,56000,55000]
["S01007035","Aberdeenshire","Rural HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,170000,170000,163000,157500,153000,150225,150000,144000,138500,132000,125000,123500,120500,120000,118000,105000,100000,80000,71000]
["S01007036","Aberdeenshire","Rural HMA",100,974,null,"None",0,0,"None",0,0,974,null,null,null,null,null,null,null,null,null,230000,221464,215000,193000,190000,190000,185000,180000,165000,165000,160000,158000,155000,149000,147000,142500,140000,135000,127000,122000]
["S01007037","Aberdeenshire","Rural HMA",100,1020,null,"None",0,0,"None",0,0,1020,null,null,null,null,null,null,null,null,null,235000,205255,203333,160000,128000,120567,119000,115200,108500,100000,100000,76500,76000,66000,40000,33250]
["S01007038","Aberdeenshire","Rural HMA",100,755,null,"None",0,0,"None",0,0,755,null,null,null,null,null,null,null,null,null,370000,295000,270000,257000,223000,215000,195000,152500,141000,133000,100000,97000]
["S01007039","Aberdeenshire","Rural HMA",100,860,null,"None",0,0,"None",0,0,860,null,null,null,null,null,null,null,null,null,650000,650000,400000,400000,345000,325000,295000,263000,250000,240150,240000,231000,220000,210000,201500,181000,180000,179950,170000]
["S01007040","Aberdeenshire","Rural HMA",100,647,null,"None",0,0,"None",0,0,647,null,null,null,null,null,null,null,null,null,245000,203150,196700,185119,185119,175000,172000,171500,170000,157510,157000,155000,148000,146500,122000,122000]
["S01007041","Aberdeenshire","Rural HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,425153,400000,375000,360000,321123,305000,290000,286600,234000,220000,178000]
["S01007042","Aberdeenshire","Rural HMA",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,222000,220000,220000,215000,200000,198000,195000,195000,179950,175000,173000]
["S01007043","Aberdeenshire","Rural HMA",100,1000,null,"None",0,0,"None",0,0,1000,null,null,null,null,null,null,null,null,null,527000,470000,450000,325000,185000,131000]
["S01007044","Aberdeenshire","Rural HMA",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,305000,255300,250000,250000,250000,241500,220000,220000,220000,210000,208000,180000]
["S01007045","Aberdeenshire","Rural HMA",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,450000,345000,335000,325000,320000,305000,305000,300000,282000,257500,255500,250000,245000,231010]
["S01007046","Aberdeenshire","Rural HMA",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,523000,321000,317950,313950,304450,299750,292500,282950,270000,261000,250000,235000,230000,207000,202000,181183,171025,165000]
["S01007047","Aberdeenshire","Rural HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,215000,197000,186000,185500,168000,160000,157000,140000,128000,118500]
["S01007048","Aberdeenshire","Rural HMA",100,889,null,"None",0,0,"None",0,0,889,null,null,null,null,null,null,null,null,null,263500,225000,200000,193000,182050,175000,150000,150000,145177,121000]
["S01007049","Aberdeenshire","Rural HMA",100,945,null,"None",0,0,"None",0,0,945,null,null,null,null,null,null,null,null,null,212100,120000,115528,105000,90000,84000,80000,45000]
["S01007050","Aberdeenshire","Rural HMA",100,641,null,"None",0,0,"None",0,0,641,null,null,null,null,null,null,null,null,null,105000,100000,99000,97500,97000,95500,95000,85526,79500]
["S01007051","Aberdeenshire","Rural HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,106000,92000,80000,78500,73312,72500,66000,39999]
["S01007052","Aberdeenshire","Rural HMA",100,573,null,"None",0,0,"None",0,0,573,null,null,null,null,null,null,null,null,null,91000,75000,60000]
["S01007053","Aberdeenshire","Rural HMA",100,494,null,"None",0,0,"None",0,0,494,null,null,null,null,null,null,null,null,null,199000,95222,94545,92000,81500,77000,70000]
["S01007054","Aberdeenshire","Rural HMA",100,963,null,"None",0,0,"None",0,0,963,null,null,null,null,null,null,null,null,null,260000,248000,212500,210000,200000,172000,160000,155000,150000,148000,137000,110000,95000,95000]
["S01007055","Aberdeenshire","Rural HMA",100,515,null,"None",0,0,"None",0,0,515,null,null,null,null,null,null,null,null,null,173500,128115,127000,121250,115000,95500,95000,83000,76000,75000]
["S01007056","Aberdeenshire","Rural HMA",100,638,null,"None",0,0,"None",0,0,638,null,null,null,null,null,null,null,null,null,145000,125000,115000,115000,113500,112000,101000,100000,99950,96000]
["S01007057","Aberdeenshire","Rural HMA",100,520,null,"None",0,0,"None",0,0,520,null,null,null,null,null,null,null,null,null,280000,270055,262500,239000,195000,178000,165000,158000,135000,120000,116000]
["S01007058","Aberdeenshire","Rural HMA",100,577,null,"None",0,0,"None",0,0,577,null,null,null,null,null,null,null,null,null,190000,189950,185000,150199,145000,123050,111000,110000,108000,101000,100000,96000,93000,90000,89000,87000,85100,74000,68500,60000]
["S01007059","Aberdeenshire","Rural HMA",100,1020,null,"None",0,0,"None",0,0,1020,null,null,null,null,null,null,null,null,null,435000,405050,392500,355000,325000,290000,248000,245000,230000,200000,140000,110000]
["S01007060","Aberdeenshire","Rural HMA",100,604,null,"None",0,0,"None",0,0,604,null,null,null,null,null,null,null,null,null,276000,250100,236000,227175,217200,200000,176000,170000,167288,161000,158500,148000,145000]
["S01007061","Aberdeenshire","Rural HMA",98.709677419399995,918,null,"Aberdeen HMA",1.2903225806500001,12,"None",0,0,930,null,null,null,null,null,null,null,null,null,207000,203000,187552,185600,175000,137500]
["S01007063","Aberdeenshire","Rural HMA",100,670,null,"None",0,0,"None",0,0,670,null,null,null,null,null,null,null,null,null,227000,220000,200000,187500,170000,142500,134950,63500]
["S01007064","Aberdeenshire","Rural HMA",100,627,null,"None",0,0,"None",0,0,627,null,null,null,null,null,null,null,null,null,260000,250000,242000,230000,220000,170000,130000,128000,122500,120000,119000,105000,93000]
["S01007065","Aberdeenshire","Rural HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,150000,140000,125000,117000,113000,105500,105000,103000,100000,99000,98000,90000,80501,74200,71000,70000,65000]
["S01007066","Aberdeenshire","Rural HMA",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,225100,210000,163000,162000,144000,137000,135000,135000,134000,120000]
["S01007067","Aberdeenshire","Rural HMA",100,553,null,"None",0,0,"None",0,0,553,null,null,null,null,null,null,null,null,null,142000,142000,135000,125000,119000,119000,113000,110000,100000,95500,90000,75000]
["S01007068","Aberdeenshire","Rural HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,210000,182500,166000,145000,142500,138000,131500,127550,125500,120500]
["S01007069","Aberdeenshire","Rural HMA",100,847,null,"None",0,0,"None",0,0,847,null,null,null,null,null,null,null,null,null,302500,235000,230000,165000,162500,160000,147000,142000,141000,117000,110000,110000,100000,85500,80000,71000,66500]
["S01007070","Aberdeenshire","Rural HMA",100,500,null,"None",0,0,"None",0,0,500,null,null,null,null,null,null,null,null,null,348000,305000,265000,263500,255000,232000,189500,132000,123000,112500,100000,95000,88000,86000,85000,85000,80000,80000,80000,75000,72000,70070,70000,70000,64000,53000,48000,46000,42000,41500]
["S01007071","Aberdeenshire","Rural HMA",100,821,null,"None",0,0,"None",0,0,821,null,null,null,null,null,null,null,null,null,340000,331000,320000,295000,282500,227500,210000,200000,194500,185000,175000,175000,139000,130650,124000,120000,120000,110000,105000,100000,95000,95000,92500,89000,87250,87000,83000,80000,78000,77000,71000,68000,66000,65000,59000]
["S01007072","Aberdeenshire","Rural HMA",100,641,null,"None",0,0,"None",0,0,641,null,null,null,null,null,null,null,null,null,217000,120000,86000,75000,72000,70500,64000,55000,50000,50000,45000,34000,32000]
["S01007073","Aberdeenshire","Rural HMA",100,1064,null,"None",0,0,"None",0,0,1064,null,null,null,null,null,null,null,null,null,330000,327500,325000,290129,246000,220000,185013,175000,175000,155000,145000,144950,142000,142000,138000]
["S01007074","Aberdeenshire","Rural HMA",100,661,null,"None",0,0,"None",0,0,661,null,null,null,null,null,null,null,null,null,380000,350000,325000,320000,300000,282500,250500,250000,249000,235000,210000,200000,197250,185000,174000]
["S01007075","Aberdeenshire","Rural HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,520000,365000,307500,295000,285000,250000,250000,230000,192000,190000,175000,125000,107000,92000]
["S01007076","Aberdeenshire","Rural HMA",100,759,null,"None",0,0,"None",0,0,759,null,null,null,null,null,null,null,null,null,230000,173000,150000,142500,122000,83000,75000,54000]
["S01007077","Aberdeenshire","Rural HMA",100,674,null,"None",0,0,"None",0,0,674,null,null,null,null,null,null,null,null,null,160000,157000,153950,149995,147500,146050,145000,132000,126000,121000,119600,107500,105000,100000,81500,77000,69000,55000,53500]
["S01007078","Aberdeenshire","Rural HMA",100,847,null,"None",0,0,"None",0,0,847,null,null,null,null,null,null,null,null,null,125000,85000,78500,72500,62000,58000,52500,49500,42500,40000,40000,38000]
["S01007079","Aberdeenshire","Rural HMA",100,983,null,"None",0,0,"None",0,0,983,null,null,null,null,null,null,null,null,null,141500,135000,103000,95000,90000,82500,80000,74950,74000,70000,67000,60000,57000,50000,47500,36000]
["S01007080","Aberdeenshire","Rural HMA",100,790,null,"None",0,0,"None",0,0,790,null,null,null,null,null,null,null,null,null,245245,242500,36500,36000]
["S01007081","Aberdeenshire","Rural HMA",100,951,null,"None",0,0,"None",0,0,951,null,null,null,null,null,null,null,null,null,90000,85000,75000,70250,68000,65000,42000]
["S01007082","Aberdeenshire","Rural HMA",100,551,null,"None",0,0,"None",0,0,{"$f":"L578+I578+E578","v":551},null,null,null,null,null,null,null,null,null,270000,260000,215000,192500,190000,180000,168000,155000,148000,146500,57000,55000,52000]
["S01007083","Aberdeenshire","Rural HMA",100,937,null,"None",0,0,"None",0,0,937,null,null,null,null,null,null,null,null,null,124000,118500,116500,115500,112000,107000,99500,99000,98000,94000,89000,85000,85000,84000,79000]
["S01007084","Aberdeenshire","Rural HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,120500,116000,110000,106000,105200,104000,96000,95250,91333,70000,55500,44850]
["S01007085","Aberdeenshire","Rural HMA",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,145000,121550,115000,102000,95000,90000,88750,80000,79950,78000,75000,60000]
["S01007086","Aberdeenshire","Rural HMA",100,1132,null,"None",0,0,"None",0,0,1132,null,null,null,null,null,null,null,null,null,138000,117500,117000,112000,100000,95000,90000,82000,80000,80000]
["S01007087","Aberdeenshire","Rural HMA",100,896,null,"None",0,0,"None",0,0,896,null,null,null,null,null,null,null,null,null,110000,81000,80000]
["S01007088","Aberdeenshire","Rural HMA",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,121000,110000,105000,100000,66000,65000]
["S01007089","Aberdeenshire","Rural HMA",100,529,null,"None",0,0,"None",0,0,529,null,null,null,null,null,null,null,null,null,76500,75050,67000]
["S01007090","Aberdeenshire","Rural HMA",100,540,null,"None",0,0,"None",0,0,540,null,null,null,null,null,null,null,null,null,74500,66000,59000,52500]
["S01007091","Aberdeenshire","Rural HMA",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,136000,51500,44000]
["S01007092","Aberdeenshire","Rural HMA",100,624,null,"None",0,0,"None",0,0,624,null,null,null,null,null,null,null,null,null,175000,107600,100200,95000,92000,92000,85000,84000,65000,60000,55107]
["S01007093","Aberdeenshire","Rural HMA",100,987,null,"None",0,0,"None",0,0,987,null,null,null,null,null,null,null,null,null,125000,122500,78000,71000,70000,50000]
["S01007094","Aberdeenshire","Rural HMA",100,903,null,"None",0,0,"None",0,0,903,null,null,null,null,null,null,null,null,null,185000,165000,122000,103000,85000,80000,56000,55950]
["S01007095","Aberdeenshire","Rural HMA",100,551,null,"None",0,0,"None",0,0,551,null,null,null,null,null,null,null,null,null,326330,272000,250000,236125,228000,210000,177000,150000,95500,67500,61000,51000]
["S01007096","Aberdeenshire","Rural HMA",100,837,null,"None",0,0,"None",0,0,837,null,null,null,null,null,null,null,null,null,184200,152000,149500,146000,130000,125000,125000,95000,88500,85000,84000,83500,80000,80000,67500,63000]
["S01007097","Aberdeenshire","Rural HMA",100,488,null,"None",0,0,"None",0,0,488,null,null,null,null,null,null,null,null,null,160000,158252,147000,140000,136125,125000,122000,120000,115000,108888,106500,102500,100000,87000,86000,80000,75000,75000]
["S01007098","Aberdeenshire","Rural HMA",100,821,null,"None",0,0,"None",0,0,821,null,null,null,null,null,null,null,null,null,247000,192750,185000,136000,125000,91000,87000,75000,74500]
["S01007099","Aberdeenshire","Rural HMA",100,883,null,"None",0,0,"None",0,0,883,null,null,null,null,null,null,null,null,null,280000,180500,170000,148000,130000,125000,125000,95000,54000,39995]
["S01007100","Aberdeenshire","Rural HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,190150,155250,128000,126000,121000,85000,84000,57000,50000,44000,40000,38000]
["S01007101","Aberdeenshire","Rural HMA",100,851,null,"None",0,0,"None",0,0,851,null,null,null,null,null,null,null,null,null,250000,215000,178500,170000,105000,104000,100000,75000,55000,46000,42500]
["S01007102","Aberdeenshire","Rural HMA",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,225000,187000,175750,170000,160000,157500,155000,143000,125000,110000,78000]
["S01007103","Aberdeenshire","Rural HMA",100,832,null,"None",0,0,"None",0,0,832,null,null,null,null,null,null,null,null,null,304000,255000,250200,243000,220000,180075,168000,162000,153000,147500,135000,125000,120000,116775,115000,102000,99995,98500,91000,88500,88000]
["S01007104","Aberdeenshire","Rural HMA",100,486,null,"None",0,0,"None",0,0,486,null,null,null,null,null,null,null,null,null,112000,105000,104000,94500,85000,82000,76000,75000,68750,55000,48000]
["S01007105","Aberdeenshire","Rural HMA",100,543,null,"None",0,0,"None",0,0,543,null,null,null,null,null,null,null,null,null,152000,147500,145000,145000,144000,114000,110000,108500,99000]
["S01007106","Aberdeenshire","Rural HMA",100,715,null,"None",0,0,"None",0,0,715,null,null,null,null,null,null,null,null,null,215000,129000,84000,76000,75500,72500,70000,67500,65000,65000,62000,61750,61500,60000,50000]
["S01007107","Aberdeenshire","Rural HMA",100,685,null,"None",0,0,"None",0,0,685,null,null,null,null,null,null,null,null,null,315000,300000,217000,175000,165000,142500,134000,117000,112500,91000]
["S01007108","Aberdeenshire","Rural HMA",100,577,null,"None",0,0,"None",0,0,577,null,null,null,null,null,null,null,null,null,337100,305127,305127,305127,260000,225000,203000,135000,134500,110510,98625,87000,67500]
["S01007109","Aberdeenshire","Rural HMA",100,824,null,"None",0,0,"None",0,0,824,null,null,null,null,null,null,null,null,null,370000,311000,285500,215000,205000,201050,191100,180000,180000,165000,154500,140000,97000,95000,95000,95000,94000,92900]
["S01007110","Aberdeenshire","Rural HMA",100,796,null,"None",0,0,"None",0,0,796,null,null,null,null,null,null,null,null,null,290000,196325,195000,181000,170000,150000,107000,99950,96000,85000,76000,67500]
["S01007111","Aberdeenshire","Rural HMA",100,526,null,"None",0,0,"None",0,0,526,null,null,null,null,null,null,null,null,null,376000,278000,275000,262000,258000,255177,253000,230000,226155,220000,216000,211000,190000,180000,170000,165000,160000,125000,82500,79950]
["S01007112","Aberdeenshire","Rural HMA",100,540,null,"None",0,0,"None",0,0,540,null,null,null,null,null,null,null,null,null,600000,340000,249000,241000,240000,215000,200000,182000,163000,160000,153000,150000,145000,140000,133000,117850,110000,50000]
["S01007113","Aberdeenshire","Rural HMA",100,547,null,"None",0,0,"None",0,0,547,null,null,null,null,null,null,null,null,null,290200,285500,225000,217500,185000,180000,172000,150000,146000,144000,140000,140000,136500,135000,130000,120250,115000,115000,114000,100000,92250,87000,66000,57500]
["S01007114","Aberdeenshire","Rural HMA",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,224500,200000,185000,182500,179000,175000,165500,157500,152100,140000,140000,140000,140000,132000,117000,73500]
["S01007115","Aberdeenshire","Rural HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,355666,313167,287500,286000,261002,183000,166000,149000,147000,147000,130250,129000]
["S01007116","Aberdeenshire","Rural HMA",100,1006,null,"None",0,0,"None",0,0,1006,null,null,null,null,null,null,null,null,null,272500,217500,200000,190777,157500,115000,105000,94950]
["S01007117","Aberdeenshire","Rural HMA",100,471,null,"None",0,0,"None",0,0,471,null,null,null,null,null,null,null,null,null,135000,130025,130000,127500,107128,105000,100000,90000,90000,77000,75000]
["S01007118","Aberdeenshire","Rural HMA",100,679,null,"None",0,0,"None",0,0,679,null,null,null,null,null,null,null,null,null,200000,184000,175000,170000,162000,157000,145000,142000,132000,100000,90000,90000,82000,80000,61500]
["S01007119","Aberdeenshire","Rural HMA",100,812,null,"None",0,0,"None",0,0,812,null,null,null,null,null,null,null,null,null,295000,227000,225200,197150,195000,185000,184000,180000,177500,175000,172000,171500,170050,167500,151026,151000,148652,125000,105000,75000]
["S01007120","Aberdeenshire","Rural HMA",100,1086,null,"None",0,0,"None",0,0,1086,null,null,null,null,null,null,null,null,null,240126,240000,225000,215000,195000,165000,165000,140000,119000,100000,69995,67500]
["S01007121","Aberdeenshire","Rural HMA",100,533,null,"None",0,0,"None",0,0,533,null,null,null,null,null,null,null,null,null,370000,350000,275000,259995,250000,235000,235000,212000,212000,212000,185000,175000,173500,123000,120000,100000,90000,72500]
["S01007122","Aberdeenshire","Rural HMA",100,594,null,"None",0,0,"None",0,0,594,null,null,null,null,null,null,null,null,null,310000,135000,125000,123050,122500,122000,118000,107000]
["S01007123","Aberdeenshire","Rural HMA",100,668,null,"None",0,0,"None",0,0,668,null,null,null,null,null,null,null,null,null,110000,105000,90675,83000,77000,70000,68127]
["S01007124","Aberdeenshire","Rural HMA",100,913,null,"None",0,0,"None",0,0,913,null,null,null,null,null,null,null,null,null,207500,170000,110000,95500,68000,60000,55000,50000]
["S01007125","Aberdeenshire","Rural HMA",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,114000,102000,81000,50000,45000]
["S01007126","Aberdeenshire","Rural HMA",100,927,null,"None",0,0,"None",0,0,927,null,null,null,null,null,null,null,null,null,92000,90000,74500,73000,68000]
["S01007127","Aberdeenshire","Rural HMA",100,1030,null,"None",0,0,"None",0,0,1030,null,null,null,null,null,null,null,null,null,242000,225000,190000,180000,178000,175000,160000,149000,140000,132000,130000,124000,120000,116000,115000,105000,84000,70000,52007,44000,38500,38000]
["S01007128","Aberdeenshire","Rural HMA",100,847,null,"None",0,0,"None",0,0,847,null,null,null,null,null,null,null,null,null,140000,70000,70000,60000,52500,50000,48000,36000,33500]
["S01007170","Angus","East Angus HMA",100,648,{"$f":"SUM(E625:E661)","v":29023},"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,145000,105000,73500,63000,50000,34500]
["S01007171","Angus","East Angus HMA",100,852,{"$f":"SUM(E662:E703)","v":30535},"None",0,0,"None",0,0,852,null,null,null,null,null,null,null,null,null,295000,250000,200225,178200,145050,113000,110000,107500,106000,67000,60000,51000,44000,38000]
["S01007172","Angus","East Angus HMA",100,821,{"$f":"SUM(E704:E736)","v":25644},"None",0,0,"None",0,0,821,null,null,null,null,null,null,null,null,null,450000,335250,310000,290000,195000,172000,136500,135000,125000,110000,91500,89000,88000]
["S01007173","Angus","East Angus HMA",100,881,{"$f":"SUM(E740:E779)","v":28975},"None",0,0,"None",0,0,881,null,null,null,null,null,null,null,null,null,475000,345000,252500,245000,210000,210000,200000,110000,86500,80000,76000,71500]
["S01007174","Angus","East Angus HMA",100,911,{"$f":"SUBTOTAL(9,F625:F628)","v":0},"None",0,0,"None",0,0,911,null,null,null,null,null,null,null,null,null,260000,249000,243000,242000,230000,160000,155350,130000,115000,73500,56500,42000]
["S01007175","Angus","East Angus HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,220000,115050,115000,38000]
["S01007176","Angus","East Angus HMA",100,708,null,"None",0,0,"None",0,0,708,null,null,null,null,null,null,null,null,null,410000,280000,270000,200000,80000,78000,77550,75000,71000,70500,65052]
["S01007177","Angus","East Angus HMA",100,631,{"$f":"F625/$F$629","v":{"$error":"#DIV/0!"}},"None",0,0,"None",0,0,631,null,null,null,null,null,null,null,null,null,220800,220000,190000,185000,184950,175000,123500,80000,59500]
["S01007178","Angus","East Angus HMA",100,1051,{"$f":"F626/$F$629","v":{"$error":"#DIV/0!"}},"None",0,0,"None",0,0,1051,null,null,null,null,null,null,null,null,null,335000,330000,279995,260000,255000,252995,251995,242000,236995,236995,235995,235995,225000,214995,190000,188500,185995,185000,183950,179995,177500,171950,171450,166995,166995,165000,164995,164995,164995,141995,140995,139995,139995,138111,136995,135995,135995,120000,98000,79000,78000,69000,417000,397000,396000,354000,328000,308000,306000,305000,302000,292000,288000,279000,278000,277000,277000,263000,259995,254000,253500,243000,230000,225000,222000,219000,184450,180995,172450,164995,140995,135995,135995,135995]
["S01007179","Angus","East Angus HMA",100,976,{"$error":"#DIV/0!"},"None",0,0,"None",0,0,976,null,null,null,null,null,null,null,null,null,99000,95000,79000,52000,40000]
["S01007180","Angus","East Angus HMA",100,752,{"$error":"#DIV/0!"},"None",0,0,"None",0,0,752,null,null,null,null,null,null,null,null,null,116000,85000,83000,72000,72000,71500]
["S01007181","Angus","East Angus HMA",100,813,null,"None",0,0,"None",0,0,813,null,null,null,null,null,null,null,null,null,167250,151500,145000,145000,145000,141750,140000,135472,135000,135000,128500,125000,121000,105500,105000,98000]
["S01007182","Angus","East Angus HMA",100,1047,null,"None",0,0,"None",0,0,1047,null,null,null,null,null,null,null,null,null,334995,255000,254995,243000,243000,240000,237500,220000,210000,195000,180000,165000,120027,108000]
["S01007183","Angus","East Angus HMA",100,1082,null,"None",0,0,"None",0,0,1082,null,null,null,null,null,null,null,null,null,206000,196000,194500,193000,190000,180000,146000,143000,133000,117000,113750,113000,110000,107000,103000,99000,94000,85000,75000,60000]
["S01007184","Angus","East Angus HMA",100,1039,null,"None",0,0,"None",0,0,1039,null,null,null,null,null,null,null,null,null,196000,153000,152258.1,145000,135500,120000]
["S01007185","Angus","East Angus HMA",100,860,null,"None",0,0,"None",0,0,860,null,null,null,null,null,null,null,null,null,211000,155000,132500,115000]
["S01007186","Angus","East Angus HMA",100,593,null,"None",0,0,"None",0,0,593,null,null,null,null,null,null,null,null,null,321555,280000,265101,236000,222000,207000,160000,147555,135000]
["S01007187","Angus","East Angus HMA",100,804,null,"None",0,0,"None",0,0,{"$f":"L642+I642+E642","v":804},null,null,null,null,null,null,null,null,null,365000,365000,345000,305000,295000,275000,235000,225000,220000,195000,185000,175000,95000]
["S01007188","Angus","East Angus HMA",100,602,null,"None",0,0,"None",0,0,602,null,null,null,null,null,null,null,null,null,110000,107500,107000,90000,80000]
["S01007189","Angus","East Angus HMA",100,809,null,"None",0,0,"None",0,0,809,null,null,null,null,null,null,null,null,null,158000,158000,155000,150000,148500,108000,105000,104000,90000,84000,70000,55000,40500]
["S01007190","Angus","East Angus HMA",100,815,null,"None",0,0,"None",0,0,815,null,null,null,null,null,null,null,null,null,155000,145000,107250,90000,81556]
["S01007191","Angus","East Angus HMA",100,616,null,"None",0,0,"None",0,0,616,null,null,null,null,null,null,null,null,null,175000,155000,131000,129000,110000,105000,104500,96000,92500,88500,88000,85000]
["S01007192","Angus","East Angus HMA",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,97125,82000,82000,80000,57500,56000,48000,39950]
["S01007193","Angus","East Angus HMA",100,769,null,"None",0,0,"None",0,0,769,null,null,null,null,null,null,null,null,null,776298,385000,360000,355000,330000,308000,278000,235000,233000,204000,130000,539995,479995,474995,434995,354995,354995,354495,352495,349995]
["S01007194","Angus","East Angus HMA",100,641,null,"None",0,0,"None",0,0,641,null,null,null,null,null,null,null,null,null,325000,322225,275000,257500,235000,210500,200000,195000,190000,172000,145000,135000,120000,87500]
["S01007195","Angus","East Angus HMA",100,580,null,"None",0,0,"None",0,0,580,null,null,null,null,null,null,null,null,null,366000,305000,258000,210000,190000,170000,149000,140000,140000,140000,112585,82500]
["S01007196","Angus","East Angus HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,270000,235000,233000,223000,172000,163000,150000,138500,130000,122500,120000,115000,106000,99950,82000,75000,72000,59000,57500,54000,51000]
["S01007197","Angus","East Angus HMA",100,637,null,"None",0,0,"None",0,0,637,null,null,null,null,null,null,null,null,null,275000,260026,162000,158000,154000,152500,135000,122000,120000,114000,100000,100000,75000,72222,72000,72000,72000,68500,68250,67500,66000,65000,60250,60000,57000,52000,39500]
["S01007198","Angus","East Angus HMA",100,532,null,"None",0,0,"None",0,0,532,null,null,null,null,null,null,null,null,null,650000,519000,440000,359490,339000,337551,330000,320067,320000,300101,235000,205000,115000,66000,63500,49950,41000]
["S01007199","Angus","East Angus HMA",100,804,null,"None",0,0,"None",0,0,804,null,null,null,null,null,null,null,null,null,1100000,660000,453037,385000,360361,345000,341280,340000,303500,292000,235000,195555,190000,187261,185000]
["S01007200","Angus","East Angus HMA",100,849,null,"None",0,0,"None",0,0,849,null,null,null,null,null,null,null,null,null,395000,200000,190000,175000,170000,169000,162500,159000,149000,145000,140000,136000,130000,125000,125000,92000]
["S01007201","Angus","East Angus HMA",100,738,null,"None",0,0,"None",0,0,738,null,null,null,null,null,null,null,null,null,300000,245000,165000,160000,155000]
["S01007202","Angus","East Angus HMA",100,735,null,"None",0,0,"None",0,0,735,null,null,null,null,null,null,null,null,null,312000,275000,250000,180000,135000,116000,94000]
["S01007203","Angus","East Angus HMA",100,643,null,"None",0,0,"None",0,0,643,null,null,null,null,null,null,null,null,null,320000,245500,240000,235000,195000,118000,102000]
["S01007204","Angus","East Angus HMA",100,980,null,"None",0,0,"None",0,0,980,null,null,null,null,null,null,null,null,null,353353,328000,328000,295000,176000,140000,138000,138000,130000,110000]
["S01007226","Angus","East Angus HMA",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,300000,164500,160000,144000,140141,125000]
["S01007227","Angus","East Angus HMA",100,962,null,"None",0,0,"None",0,0,962,null,null,null,null,null,null,null,null,null,228150,195000,160000,160000,145000,135750,113500,108000,103000,88000]
["S01007129","Angus","Greater Dundee HMA",100,956,null,"None",0,0,"None",0,0,956,null,null,null,null,null,null,null,null,null,455000,345000,330000,330000,300000,292500,285000,275000,268543,239500,237000,219000,205000,205000,205000,205000,199000,198000,195000,195000,195000,169000,160250,160000,160000,158000,155000,155000,155000,137500,135000,115000,105000,104000,99200,92300,84500,74400]
["S01007130","Angus","Greater Dundee HMA",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,436551,436551,403555,403555,375000,305000,305000,260000,250000,250000,241900,210000,180000,180000,179950,176000,170000,163000,160000,158000,156000,155000,154000,153500,140000,140000,121795,120000,119500,102500,90000,83000]
["S01007131","Angus","Greater Dundee HMA",100,775,null,"None",0,0,"None",0,0,775,null,null,null,null,null,null,null,null,null,346000,266266,249950,245000,239169,230000,200000,175000,161000,140000,134190]
["S01007132","Angus","Greater Dundee HMA",100,700,null,"None",0,0,"None",0,0,700,null,null,null,null,null,null,null,null,null,315000,311500,260000,240000,235000,226000,220000,192000,140000]
["S01007133","Angus","Greater Dundee HMA",100,674,null,"None",0,0,"None",0,0,674,null,null,null,null,null,null,null,null,null,425000,397000,375000,375000,325000,316000,300000,290000,192000,182500,182000,149500,140000,112000,107500,105000]
["S01007134","Angus","Greater Dundee HMA",100,743,null,"None",0,0,"None",0,0,743,null,null,null,null,null,null,null,null,null,470000,357500,340000,265000,260000,225000,176000,116500,67100]
["S01007135","Angus","Greater Dundee HMA",100,558,null,"None",0,0,"None",0,0,558,null,null,null,null,null,null,null,null,null,230000,230000,217000,216000,210000,159950,100000,100000]
["S01007136","Angus","Greater Dundee HMA",100,533,null,"None",0,0,"None",0,0,533,null,null,null,null,null,null,null,null,null,246000,241000,228000,187000,145200,135000,124000,118000,113000,112000,85000,85000,80000,67500]
["S01007137","Angus","Greater Dundee HMA",100,751,null,"None",0,0,"None",0,0,751,null,null,null,null,null,null,null,null,null,380000,294000,235000,232500,218000,210000,159000,155000,152000,132500,125000,124945,99000,92500,90000,84750,79750,36000]
["S01007138","Angus","Greater Dundee HMA",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,395000,375000,190000,178000,150000,114000,90000]
["S01007139","Angus","Greater Dundee HMA",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,450000,315000,285000,280000,115000,96000,95000,90000,55000]
["S01007140","Angus","Greater Dundee HMA",100,1022,null,"None",0,0,"None",0,0,1022,null,null,null,null,null,null,null,null,null,195000,183000,180000,170000,155000,145000,145000,138000,132000,115000,92000,87000,85000,84000,70000]
["S01007141","Angus","Greater Dundee HMA",100,684,null,"None",0,0,"None",0,0,684,null,null,null,null,null,null,null,null,null,240000,187000,158000,138000,130250,129500,123000,107000,105000,95000,95000,92500,75000]
["S01007142","Angus","Greater Dundee HMA",100,647,null,"None",0,0,"None",0,0,647,null,null,null,null,null,null,null,null,null,160000,155000,130000,121000,120000,115000,110000,103000,100000,97500,95000,95000,95000,77000,76500,70000,68000]
["S01007143","Angus","Greater Dundee HMA",100,671,null,"None",0,0,"None",0,0,671,null,null,null,null,null,null,null,null,null,213000,205000,175000,175000,151500,150000,140000,100000,95000,90797,85000,83500]
["S01007144","Angus","Greater Dundee HMA",100,716,null,"None",0,0,"None",0,0,716,null,null,null,null,null,null,null,null,null,177000,132000,122000,107000,100000,100000,89500,89000,81525,78000,75000,55000]
["S01007145","Angus","Greater Dundee HMA",100,892,null,"None",0,0,"None",0,0,892,null,null,null,null,null,null,null,null,null,265000,214000,200000,170000,152500,145000,140000,132000,123000,47500]
["S01007146","Angus","Greater Dundee HMA",100,759,null,"None",0,0,"None",0,0,759,null,null,null,null,null,null,null,null,null,398000,240000,232500,190000,188000,185000,182500,180000,115000,75000]
["S01007147","Angus","Greater Dundee HMA",100,711,null,"None",0,0,"None",0,0,711,null,null,null,null,null,null,null,null,null,300000,249000,222000,205000,150000,145000,139000,130000,120000,117000,100000,98000,96500,88911,85000,83000,74000,70000,68750]
["S01007148","Angus","Greater Dundee HMA",100,538,null,"None",0,0,"None",0,0,538,null,null,null,null,null,null,null,null,null,216000,153000,149000,123000,121000,112500,92500,87500,83000,74000,70000]
["S01007149","Angus","Greater Dundee HMA",100,542,null,"None",0,0,"None",0,0,542,null,null,null,null,null,null,null,null,null,120000,83500,82500,75000,74500,66000]
["S01007150","Angus","Greater Dundee HMA",100,750,null,"None",0,0,"None",0,0,750,null,null,null,null,null,null,null,null,null,185000,142000,140000,130000,123000,120000,116000,114000,111000,110000,71000,55000]
["S01007151","Angus","Greater Dundee HMA",100,884,null,"None",0,0,"None",0,0,884,null,null,null,null,null,null,null,null,null,148000,110000,90000]
["S01007152","Angus","Greater Dundee HMA",100,567,null,"None",0,0,"None",0,0,567,null,null,null,null,null,null,null,null,null,334000,309169.15999999997,265000,238200,234000,230000,229450,210450,210000,204950,200950,195000,176000,174950,169204.03,167850,167505.72,152950,150000,149950,146000,130950,125000,99950,99950,80000]
["S01007153","Angus","Greater Dundee HMA",100,633,null,"None",0,0,"None",0,0,633,null,null,null,null,null,null,null,null,null,245000,164000,138500,130950,130000,130000,130000,120000,120000,100000,90000,87000,85000,85000,75500,68000,65000,64000,62000,60000,60000,57500,49500,46000,42000]
["S01007154","Angus","Greater Dundee HMA",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,190000,140000,137000,128000,127000,99000,95000,90000,89000,81000,45000,39000]
["S01007155","Angus","Greater Dundee HMA",100,640,null,"None",0,0,"None",0,0,640,null,null,null,null,null,null,null,null,null,155513,155000,125000,125000,125000,102000,100000,95500,92500,89000,89000,88620,72200]
["S01007156","Angus","Greater Dundee HMA",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,230000,115000,105000,98000,96000,73000]
["S01007157","Angus","Greater Dundee HMA",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,215000,160000,150000,132500,105000,100000,81000,81000,81000,76000,48000]
["S01007158","Angus","Greater Dundee HMA",100,939,null,"None",0,0,"None",0,0,939,null,null,null,null,null,null,null,null,null,315000,260000,260000,240000,230000,208000,199500,191000,190000,176000,176000,163000,150151,120000,115000,110000,100000]
["S01007159","Angus","Greater Dundee HMA",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,159000,105000,100000,90000,89000,80000,65000,60000,55000,50000,47000,45500,38000,35000,34500]
["S01007160","Angus","Greater Dundee HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,200000,197500,140000,115000,115000,90000,85000,80000,78000,70000,62000,52500,43000,39995,39000,38000]
["S01007161","Angus","Greater Dundee HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,300000,290000,232500,210000,158000,150000,132500,130000,130000,85000,75000,50000]
["S01007162","Angus","Greater Dundee HMA",100,523,null,"None",0,0,"None",0,0,523,null,null,null,null,null,null,null,null,null,760500,270000,251887,230000,220000,200000,195000,110000,88000,76000,60000,47000]
["S01007163","Angus","Greater Dundee HMA",100,875,null,"None",0,0,"None",0,0,875,null,null,null,null,null,null,null,null,null,115000,76000,65000,48500,45000,44750]
["S01007164","Angus","Greater Dundee HMA",100,576,null,"None",0,0,"None",0,0,576,null,null,null,null,null,null,null,null,null,82500,80500,79000,36000,35000]
["S01007165","Angus","Greater Dundee HMA",100,846,null,"None",0,0,"None",0,0,846,null,null,null,null,null,null,null,null,null,46000]
["S01007166","Angus","Greater Dundee HMA",100,709,null,"None",0,0,"None",0,0,709,null,null,null,null,null,null,null,null,null,175000,130250,107500,92000,57000,55000,55000]
["S01007167","Angus","Greater Dundee HMA",100,795,null,"None",0,0,"None",0,0,795,null,null,null,null,null,null,null,null,null,81000,55000]
["S01007168","Angus","Greater Dundee HMA",100,965,null,"None",0,0,"None",0,0,965,null,null,null,null,null,null,null,null,null,120000,95000,81000,70000]
["S01007169","Angus","Greater Dundee HMA",100,758,null,"None",0,0,"None",0,0,758,null,null,null,null,null,null,null,null,null,385250,165000,135250,95000,90000,82000,59500,57500,55000,50000,49000,49000,45000,43500,40000,36000,31000]
["S01007266","Angus","Greater Dundee HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,620000,510000,320000,235000,189000,181000,156500,125000,112500,65000,60000,53000,50000]
["S01007205","Angus","North Angus HMA",100,688,null,"None",0,0,"None",0,0,688,null,null,null,null,null,null,null,null,null,249999,177000,175000,175000,122501,97000,85000,83000,82000,77000,68000,60000]
["S01007206","Angus","North Angus HMA",100,392,null,"None",0,0,"None",0,0,392,null,null,null,null,null,null,null,null,null,195000,165000,158000,140000,130500,130000,118000,97000,94000,78000,61000,60000,51500,44000]
["S01007207","Angus","North Angus HMA",100,901,null,"None",0,0,"None",0,0,{"$f":"L706+I706+E706","v":901},null,null,null,null,null,null,null,null,null,155000,140000,120000,120000,96000,78500,64000,60000,60000]
["S01007208","Angus","North Angus HMA",100,990,null,"None",0,0,"None",0,0,990,null,null,null,null,null,null,null,null,null,167500,155962,138500,126000,125000,125000,124000,123000,121000,87500,86500]
["S01007209","Angus","North Angus HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,110000,107500,105000,72500,70000,51000,38000,35000]
["S01007210","Angus","North Angus HMA",100,779,null,"None",0,0,"None",0,0,779,null,null,null,null,null,null,null,null,null,59000,58500,58250,47000]
["S01007211","Angus","North Angus HMA",100,967,null,"None",0,0,"None",0,0,967,null,null,null,null,null,null,null,null,null,59000,53000]
["S01007212","Angus","North Angus HMA",100,546,null,"None",0,0,"None",0,0,546,null,null,null,null,null,null,null,null,null,88000,76500,56000]
["S01007213","Angus","North Angus HMA",100,912,null,"None",0,0,"None",0,0,912,null,null,null,null,null,null,null,null,null,138000,115037,70000,56500,45000]
["S01007214","Angus","North Angus HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,250000,229000,213000,188000,151555,140000,140000,100000,91000,82500,75000,74000,70000,53000,39999,38000]
["S01007215","Angus","North Angus HMA",100,770,null,"None",0,0,"None",0,0,770,null,null,null,null,null,null,null,null,null,140000,120000,77600,75000,71000,68500,68000,58000,40000]
["S01007216","Angus","North Angus HMA",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,138000,121008,120000,105000,84000]
["S01007217","Angus","North Angus HMA",100,943,null,"None",0,0,"None",0,0,943,null,null,null,null,null,null,null,null,null,70000,66000,65000,65000,63000,58000]
["S01007218","Angus","North Angus HMA",100,876,null,"None",0,0,"None",0,0,876,null,null,null,null,null,null,null,null,null,250000,240000,190000,180000,172000,165000,156000,142000,130000,115000,100000,100000,95000,92500,75000,51500,39999]
["S01007219","Angus","North Angus HMA",100,808,null,"None",0,0,"None",0,0,808,null,null,null,null,null,null,null,null,null,197000,168000,150000,136000,90000]
["S01007220","Angus","North Angus HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,525000,254000,235000,215000,200000,170000,142000,129000,128000,110000]
["S01007221","Angus","North Angus HMA",100,703,null,"None",0,0,"None",0,0,703,null,null,null,null,null,null,null,null,null,190000,158000,130000,130000,105000,92500,65000,62600,53000]
["S01007222","Angus","North Angus HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,280000,125000,87000,85000,60000,40000]
["S01007223","Angus","North Angus HMA",100,531,null,"None",0,0,"None",0,0,531,null,null,null,null,null,null,null,null,null,270000,255000,190000,160000,160000,140250,47000]
["S01007224","Angus","North Angus HMA",100,615,null,"None",0,0,"None",0,0,615,null,null,null,null,null,null,null,null,null,118000,115000,103000,87700,87000,62500,60000]
["S01007225","Angus","North Angus HMA",100,880,null,"None",0,0,"None",0,0,880,null,null,null,null,null,null,null,null,null,65000,63000,52000,35000]
["S01007229","Angus","North Angus HMA",100,1102,null,"None",0,0,"None",0,0,1102,null,null,null,null,null,null,null,null,null,290000,195000,194000,135000,115000,105000,98500,74000,65000]
["S01007230","Angus","North Angus HMA",100,750,null,"None",0,0,"None",0,0,750,null,null,null,null,null,null,null,null,null,249999,175000,168000,160000,124000,120000,120000,120000,120000,120000,112000,73000,65000,56000]
["S01007231","Angus","North Angus HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,194000,180000,155000,145000,145000,135000,135000,122500,110000,105000,100000,89500,86010,82500,75000,70000,69000,67500,65000,65000,65000,55000]
["S01007232","Angus","North Angus HMA",100,726,null,"None",0,0,"None",0,0,726,null,null,null,null,null,null,null,null,null,194113,190500,185000,145000,140000,137000,135000,73000,65000]
["S01007233","Angus","North Angus HMA",100,788,null,"None",0,0,"None",0,0,788,null,null,null,null,null,null,null,null,null,250000,230000,190000,155000,125000,120000,87000,78000,70000,69300]
["S01007234","Angus","North Angus HMA",100,630,null,"None",0,0,"None",0,0,630,null,null,null,null,null,null,null,null,null,180000,170000,160000,154000,150000,142000,140000,85000,85000,58500,57500,50500,48000,45000,35000]
["S01007235","Angus","North Angus HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,317000,175000,150000,139000,118000,110000,76000,70000,69500,63000,55000,55000,50000,49000,39000]
["S01007236","Angus","North Angus HMA",100,620,null,"None",0,0,"None",0,0,620,null,null,null,null,null,null,null,null,null,91500,85000,66500,66000,66000,59000,58000,58000]
["S01007237","Angus","North Angus HMA",100,719,null,"None",0,0,"None",0,0,719,null,null,null,null,null,null,null,null,null,110000,75000,75000,72500,72000,72000,71000,63000,63000,48000]
["S01007238","Angus","North Angus HMA",100,915,null,"None",0,0,"None",0,0,915,null,null,null,null,null,null,null,null,null,125000,117000,105000,87000,86500,80250,80000,75000,70000,69000,58000,47995]
["S01007239","Angus","North Angus HMA",100,858,null,"None",0,0,"None",0,0,858,null,null,null,null,null,null,null,null,null,125000,110000,110000,107000,103500,73000,71000,65000]
["S01007283","Angus","North Angus HMA",100,1023,null,"None",0,0,"None",0,0,1023,null,null,null,null,null,null,null,null,null,162000,140000,135000,112000,110000,96000,80000,62000,42000]
["S01007228","Angus","West Angus HMA",96.759259259299995,627,null,"East Angus HMA",3.2407407407400002,21,"None",0,0,648,null,null,null,null,null,null,null,null,null,183000,128000,120500,120000,117525,104000,100000,95000,92500,90000,88000,85000,85000,83000,75200,70000,70000]
["S01007240","Angus","West Angus HMA",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,245000,207000,205000,95000,95000,85000,80000,80000,75000,66500,62500,60000,50000]
["S01007241","Angus","West Angus HMA",93.485342019499996,574,null,"East Angus HMA",6.51465798046,40,"None",0,0,614,null,null,null,null,null,null,null,null,null,125000,125000,106000]
["S01007242","Angus","West Angus HMA",100,999,null,"None",0,0,"None",0,0,999,null,null,null,null,null,null,null,null,null,117500,115000,96512,52500]
["S01007243","Angus","West Angus HMA",100,587,null,"None",0,0,"None",0,0,587,null,null,null,null,null,null,null,null,null,293000,234000,210000,185000,180000,164000,155000,152000,149500,111500,108000,90000,88000,82000,60000]
["S01007244","Angus","West Angus HMA",100,721,null,"None",0,0,"None",0,0,721,null,null,null,null,null,null,null,null,null,480000,480000,335000,330000,295750,287000,145000,125000]
["S01007245","Angus","West Angus HMA",100,669,null,"None",0,0,"None",0,0,669,null,null,null,null,null,null,null,null,null,495000,281760,158500,158500,158000,157000,154000,150000]
["S01007246","Angus","West Angus HMA",100,564,null,"None",0,0,"None",0,0,564,null,null,null,null,null,null,null,null,null,756000,450000,415000,370000,250000,235000,145000]
["S01007247","Angus","West Angus HMA",100,641,null,"None",0,0,"None",0,0,641,null,null,null,null,null,null,null,null,null,403000,360000,343750,307047,281755,156500,142511]
["S01007248","Angus","West Angus HMA",100,763,null,"None",0,0,"None",0,0,763,null,null,null,null,null,null,null,null,null,510000,499000,345000,345000,255000,249000,178250,166000,155000,155000,150000,150000,142000,142000,135000]
["S01007249","Angus","West Angus HMA",100,433,null,"None",0,0,"None",0,0,433,null,null,null,null,null,null,null,null,null,560250,500000,495000,491515,465000,450000,445000,440000,280500,145000,105000,97500,90000]
["S01007250","Angus","West Angus HMA",100,822,null,"None",0,0,"None",0,0,822,null,null,null,null,null,null,null,null,null,605000,565000,550000,530000,485000,470000,450000,395000,375000,370000,358000,310000,284000,269995,252000,210000,186000,150000]
["S01007251","Angus","West Angus HMA",100,523,null,"None",0,0,"None",0,0,523,null,null,null,null,null,null,null,null,null,615000,550000,550000,515000,450000,435000,430113,385000,371200,370000,368165,366550,365000,345000,345000,345000,340000,325000]
["S01007252","Angus","West Angus HMA",100,811,null,"None",0,0,"None",0,0,811,null,null,null,null,null,null,null,null,null,382000,370000,280000,262250,260257,260000,260000,258000,252550,237000,235000,201000]
["S01007253","Angus","West Angus HMA",100,798,null,"None",0,0,"None",0,0,798,null,null,null,null,null,null,null,null,null,212000,201555,200000,187000,175264,175000,175000,170050,170000,155000,150000,145000]
["S01007254","Angus","West Angus HMA",100,816,null,"None",0,0,"None",0,0,816,null,null,null,null,null,null,null,null,null,415000,305000,290000,280000,277500,269995,265250,235000,210000,208000,200000,197500,192000,185000,185000,183000,170000,164000,100000]
["S01007255","Angus","West Angus HMA",100,792,null,"None",0,0,"None",0,0,792,null,null,null,null,null,null,null,null,null,315000,289000,212000,187187,174000,172000,171950,120000]
["S01007256","Angus","West Angus HMA",100,799,null,"None",0,0,"None",0,0,799,null,null,null,null,null,null,null,null,null,337909,327779,298000,285285,285000,285000,271550,267762,266412,253000,250000,200000,185000,172673]
["S01007257","Angus","West Angus HMA",100,606,null,"None",0,0,"None",0,0,606,null,null,null,null,null,null,null,null,null,430000,415256,380000,380000,372555,350000,328500,240000,230000,200000,181500,165000]
["S01007258","Angus","West Angus HMA",100,886,null,"None",0,0,"None",0,0,886,null,null,null,null,null,null,null,null,null,335918,310000,301103,270000,270000,269000,265025,255000,250000,247500]
["S01007259","Angus","West Angus HMA",100,856,null,"None",0,0,"None",0,0,856,null,null,null,null,null,null,null,null,null,385000,285285,275000,265000,254000,235000,190000,189000]
["S01007260","Angus","West Angus HMA",100,896,null,"None",0,0,"None",0,0,896,null,null,null,null,null,null,null,null,null,323000,310000,271129,230295,208000,192000,190000,185000,170000]
["S01007261","Angus","West Angus HMA",100,782,null,"None",0,0,"None",0,0,782,null,null,null,null,null,null,null,null,null,295000,285000,267750,190000,186560,179995,165000,167000,167000,155000,155000,155000,147000,141000,140000,135000,100200]
["S01007262","Angus","West Angus HMA",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,535000,355000,340000,320000,315015,306342,300500,286599,286007,240500,236010,210000,150000]
["S01007263","Angus","West Angus HMA",100,777,null,"None",0,0,"None",0,0,777,null,null,null,null,null,null,null,null,null,492000,430000,430000,400000,384200,367500,332000,320000,283000,265000,260000,258189,245101,245000,240000,240000,235000,227138,148250,136000,134000]
["S01007264","Angus","West Angus HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,606000,550000,547500,470000,410000,395000,360000,295000,283500,280000,255250,241750,215500,201000,180000,177000,173000,171002,167275,150000,150000,140000,131123,120250,120000]
["S01007265","Angus","West Angus HMA",100,1109,null,"None",0,0,"None",0,0,1109,null,null,null,null,null,null,null,null,null,803870,795000,760000,740000,735000,735000,735000,680000,665000,655000,650000,635000,635000,625000,625000,450000,445000,407500,376000,320000,232000,232000,224000,224000,224000,224000,152000,148000,127000,120000,120000,115000,114000,785000,735000,665000,635000]
["S01007267","Angus","West Angus HMA",100,521,null,"None",0,0,"None",0,0,521,null,null,null,null,null,null,null,null,null,610105,338000,330000,320000,305000,291500,290000,288000,280000,220000,180000,146251]
["S01007268","Angus","West Angus HMA",100,596,null,"None",0,0,"None",0,0,596,null,null,null,null,null,null,null,null,null,873000,850000,820000,655000,555000,535250,472031,470037,444100,425000,415415,410000,395572,395500,362000,277500,225750,202809,185000,134050]
["S01007269","Angus","West Angus HMA",100,528,null,"None",0,0,"None",0,0,528,null,null,null,null,null,null,null,null,null,546150,364664,335000,275000]
["S01007270","Angus","West Angus HMA",100,457,null,"None",0,0,"None",0,0,457,null,null,null,null,null,null,null,null,null,433500,420000,420000,415000,390000,350000,320000,303029,295247,285380,275000,270000,270000,266600,250000,245000,220000,210000,170000,145000]
["S01007271","Angus","West Angus HMA",100,987,null,"None",0,0,"None",0,0,987,null,null,null,null,null,null,null,null,null,1325000,1020000,964365,931500,930000,820000,638000,575486,425000,235325,178626,103827]
["S01007272","Angus","West Angus HMA",100,864,null,"None",0,0,"None",0,0,864,null,null,null,null,null,null,null,null,null,440000,382295,370000,356175,330000,305000,300000,232000,206735,183000,161118,115000]
["S01007273","Angus","West Angus HMA",100,669,null,"None",0,0,"None",0,0,{"$f":"L770+I770+E770","v":669},null,null,null,null,null,null,null,null,null,381000,320000]
["S01007274","Angus","West Angus HMA",100,827,null,"None",0,0,"None",0,0,827,null,null,null,null,null,null,null,null,null,600000,525000,502247,490000,475000,444016,415000,370000,341729,315000]
["S01007275","Angus","West Angus HMA",100,590,null,"None",0,0,"None",0,0,590,null,null,null,null,null,null,null,null,null,1300000,775000,425750,355500,335000,330000,189995]
["S01007276","Angus","West Angus HMA",100,850,null,"None",0,0,"None",0,0,850,null,null,null,null,null,null,null,null,null,457057,433000,410000,390000,375000,375000,365000,187574,186125,183000,180250]
["S01007277","Angus","West Angus HMA",100,756,null,"None",0,0,"None",0,0,756,null,null,null,null,null,null,null,null,null,127500,104995,69995]
["S01007278","Angus","West Angus HMA",100,542,null,"None",0,0,"None",0,0,542,null,null,null,null,null,null,null,null,null,120000,120000,79000]
["S01007279","Angus","West Angus HMA",100,565,null,"None",0,0,"None",0,0,565]
["S01007280","Angus","West Angus HMA",100,570,null,"None",0,0,"None",0,0,570,null,null,null,null,null,null,null,null,null,108000,68150,60000]
["S01007281","Angus","West Angus HMA",100,979,null,"None",0,0,"None",0,0,979,null,null,null,null,null,null,null,null,null,149500]
["S01007282","Angus","West Angus HMA",100,538,null,"None",0,0,"None",0,0,538,null,null,null,null,null,null,null,null,null,95000,95000,93000,89000,80000]
["S01007340","Argyll and Bute","Bute HMA",100,470,null,"None",0,0,"None",0,0,470,null,null,null,null,null,null,null,null,null,92000,91095,90736,90000,87500,85111,85000,82500,35000,35000]
["S01007341","Argyll and Bute","Bute HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,95000,90661,85000,84000,75000,74000,72000,69500,68000]
["S01007342","Argyll and Bute","Bute HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,90000,81750,77000,66000,55000]
["S01007343","Argyll and Bute","Bute HMA",100,651,null,"None",0,0,"None",0,0,651,null,null,null,null,null,null,null,null,null,155176,155000,150000,144000,135000,135000,130000,126500,110000]
["S01007344","Argyll and Bute","Bute HMA",100,443,null,"None",0,0,"None",0,0,443,null,null,null,null,null,null,null,null,null,125250,93880,85500,85000,80000,75000,66500,66255,65000,60000]
["S01007345","Argyll and Bute","Bute HMA",100,595,null,"None",0,0,"None",0,0,595,null,null,null,null,null,null,null,null,null,90000,79000,71572]
["S01007346","Argyll and Bute","Bute HMA",100,543,null,"None",0,0,"None",0,0,543,null,null,null,null,null,null,null,null,null,80268,76000,75000,71000,63277]
["S01007347","Argyll and Bute","Bute HMA",100,601,null,"None",0,0,"None",0,0,601]
["S01007348","Argyll and Bute","Bute HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,94000,83500,70100,53000]
["S01007349","Argyll and Bute","Bute HMA",100,457,null,"None",0,0,"None",0,0,457,null,null,null,null,null,null,null,null,null,171100,171100,159000,156000,135000,135000,135000,130000,125000,120458,120000,115000,115000,113500,110000,104000,95000,78000]
["S01007350","Argyll and Bute","Bute HMA",100,562,null,"None",0,0,"None",0,0,562,null,null,null,null,null,null,null,null,null,185250,170000,140000,135000,135000,134000,130000,128000,124000,121000,120000,112000,100000]
["S01007284","Argyll and Bute","Coll & Tiree HMA",100,848,null,"None",0,0,"None",0,0,848,null,null,null,null,null,null,null,null,null,141000,135000,135000,131000,125000,120000,119995,115000,112500,112100,107000,104500,88000]
["S01007351","Argyll and Bute","Cowal HMA",100,658,null,"None",0,0,"None",0,0,658,null,null,null,null,null,null,null,null,null,150000,140000,140000,140000,140000,135000,127000,126000,125000,120000,120000,106000,90000]
["S01007352","Argyll and Bute","Cowal HMA",100,498,null,"None",0,0,"None",0,0,498,null,null,null,null,null,null,null,null,null,141100,126116,117500]
["S01007353","Argyll and Bute","Cowal HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,282500,256500,238000,225500,146000,121600,113000,113000]
["S01007354","Argyll and Bute","Cowal HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,223000,168000,145000,141300,130000,120000,120000,118000,112355,101700]
["S01007355","Argyll and Bute","Cowal HMA",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,105670,104020,96000,96000,96000,95000]
["S01007356","Argyll and Bute","Cowal HMA",100,714,null,"None",0,0,"None",0,0,714,null,null,null,null,null,null,null,null,null,163000,146150,139077,135000,130000,130000,119995,112233,110000]
["S01007357","Argyll and Bute","Cowal HMA",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,189000,136000,110000,110000,110000,105105,95000,82500,80000]
["S01007359","Argyll and Bute","Cowal HMA",100,823,null,"None",0,0,"None",0,0,823,null,null,null,null,null,null,null,null,null,106599,105000,105000,105000,104950,100000,97000,95000,88500,85757,82500,80000]
["S01007360","Argyll and Bute","Cowal HMA",100,534,null,"None",0,0,"None",0,0,534,null,null,null,null,null,null,null,null,null,145250,136000,132000,131527,130500,130000,129950,129000,121000,120000,120000,115000,115000,115000,108000,101000,100000,100000,75000]
["S01007361","Argyll and Bute","Cowal HMA",100,1043,null,"None",0,0,"None",0,0,1043,null,null,null,null,null,null,null,null,null,145000,135750,131500,130000,126126,124000,120000,120000,119000,118000,115000,110000,109250,106000,105000,103301,100000,93000,88088]
["S01007362","Argyll and Bute","Cowal HMA",100,787,null,"None",0,0,"None",0,0,787,null,null,null,null,null,null,null,null,null,135500,135000,132750,131291,131000,130444,125000,125000,125000,120000,110000,110000,99995,98500]
["S01007363","Argyll and Bute","Cowal HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,172003,155000,147500,143000,140000,138500,136500,125000,123000,120000,110000]
["S01007364","Argyll and Bute","Cowal HMA",100,897,null,"None",0,0,"None",0,0,897,null,null,null,null,null,null,null,null,null,155000,133250,133000,130000,128600,128000,122000,120500,120000,120000,120000,120000,117500,116500,106202,101990]
["S01007365","Argyll and Bute","Cowal HMA",100,478,null,"None",0,0,"None",0,0,478,null,null,null,null,null,null,null,null,null,160525,160000,157250,155000,155000,155000,153120,151000,150300,150000,149995,141500,136000,135000,130000,80000]
["S01007366","Argyll and Bute","Cowal HMA",100,465,null,"None",0,0,"None",0,0,465,null,null,null,null,null,null,null,null,null,265000,235125,200000,195200,129500,127500,90680,90000]
["S01007367","Argyll and Bute","Cowal HMA",100,562,null,"None",0,0,"None",0,0,562,null,null,null,null,null,null,null,null,null,227046,202500,165000,163000,157500,152000,148500,132500,130000,120000,115000,104050,100000,95000,87000,80000]
["S01007368","Argyll and Bute","Cowal HMA",100,541,null,"None",0,0,"None",0,0,541,null,null,null,null,null,null,null,null,null,260000,173000,172000,170000,155000,150000,105518,105000,100000,100000,97000,95000,90000,88000]
["S01007369","Argyll and Bute","Cowal HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,310000,268113,250000,219550,193391,155177,150000,137500,133500]
["S01007370","Argyll and Bute","Cowal HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,220750,220500,205000,190000,181000,180000,171710,171000,162167,160000,156000,156000,155000,154000,151500,140000,140000,138000,123500]
["S01007371","Argyll and Bute","Cowal HMA",100,716,null,"None",0,0,"None",0,0,716,null,null,null,null,null,null,null,null,null,265112,265000,255755,247500,235000,207050,200550,195000,195000,190000,190000,187000,185000,175000,170000,145000,120000,103000,100133,97000,96000]
["S01007372","Argyll and Bute","Cowal HMA",100,901,null,"None",0,0,"None",0,0,901,null,null,null,null,null,null,null,null,null,337000,259079,245000,240000,225000,225000,220000,210559,209000,199000,198000,193000,191000,190000,185000,182102,180000,180000,176116,175000,170000,115500,109000,102000,85000]
["S01007358","Argyll and Bute","Helensborough & Lomond  HMA",100,912,null,"None",0,0,"None",0,0,912,null,null,null,null,null,null,null,null,null,310000,287522,257950,255000,231000,228101,224225,220250,215000,210000,142010,138000,136000,132000,130005,126408,125000,123000,122500,122000,100000]
["S01007373","Argyll and Bute","Helensborough & Lomond  HMA",100,606,null,"None",0,0,"None",0,0,606,null,null,null,null,null,null,null,null,null,228000,195000,183359,176500,131800,130500,130000,127425,120000,119125,113000,112000,92000,88511,88511]
["S01007374","Argyll and Bute","Helensborough & Lomond  HMA",100,531,null,"None",0,0,"None",0,0,531,null,null,null,null,null,null,null,null,null,197150,140000,136100,135000,134100,125000,125000,120500,120000,119000,118000,112075,110000,110000,109000,108000,106250,105000,105000,105000,103500,95000]
["S01007375","Argyll and Bute","Helensborough & Lomond  HMA",100,464,null,"None",0,0,"None",0,0,464,null,null,null,null,null,null,null,null,null,255000,249000,240000,221031,220000,220000,196000,186521,176000,171500,140750,140000,139000,138000,135000,135000,134500,130150,125250,125000,125000,104200,95000,95000,92092,80000]
["S01007376","Argyll and Bute","Helensborough & Lomond  HMA",100,849,null,"None",0,0,"None",0,0,849,null,null,null,null,null,null,null,null,null,325000,241666,240000,240000,239000,238000,236500,225000,211400,205000,200000,197325,191000,183000,178500,176176,175000,171225,170000,145000,127127,113500,60000,50000,46000]
["S01007377","Argyll and Bute","Helensborough & Lomond  HMA",100,664,null,"None",0,0,"None",0,0,664,null,null,null,null,null,null,null,null,null,301057,250000,190000,166000,141588,140500,134000,122000,121000,120000,118750,116000,115000,113355,106000,97000,85000,50000]
["S01007378","Argyll and Bute","Helensborough & Lomond  HMA",100,1457,null,"None",0,0,"None",0,0,1457,null,null,null,null,null,null,null,null,null,174000,133500,131275,130000,128000,124450,124000,122525,120000,120000,116000,112050,111150,111000,110500,110000,110000,110000,110000,108000,104500,104300,103113,103000,101000,99000,98000,97000,95000,70000]
["S01007379","Argyll and Bute","Helensborough & Lomond  HMA",100,484,null,"None",0,0,"None",0,0,484,null,null,null,null,null,null,null,null,null,150000,147611,139800,138000,122500,122150,120300,119222,118118,115000,112000,111000,110000,109950,109950,109000,106000,106000,105000,105000,104000,104000,103500,103000,102500,98500,98000,98000,96000,92700,90000,88000,85000]
["S01007380","Argyll and Bute","Helensborough & Lomond  HMA",100,581,null,"None",0,0,"None",0,0,581,null,null,null,null,null,null,null,null,null,235115,231666,221666,215000,191276,175000,144000,135126,132500,126000,120000,119950,118000,115000,115000,115000,110000,108000,106500,105026,105000,105000,104950,103500,103500,103000,103000,100000,96250,95000,94000,93000,92011,91000,87768,87000,80000,80000,78300,73000]
["S01007381","Argyll and Bute","Helensborough & Lomond  HMA",100,512,null,"None",0,0,"None",0,0,512,null,null,null,null,null,null,null,null,null,273236,173300,136428,126000,119000,112500,111000,110650,110000,110000,108566,105000,105000,105000,103000,100000,100000,100000,97000,96000,95000,90000,85000,85000,83000,82111,80000,76650,75000]
["S01007382","Argyll and Bute","Helensborough & Lomond  HMA",100,656,null,"None",0,0,"None",0,0,656,null,null,null,null,null,null,null,null,null,405050,381880,251365,156500,153000,152000,150500,145000,136407,125000,115000,110000,110000,104000,102500,102000,101500,100000,92000,90500]
["S01007383","Argyll and Bute","Helensborough & Lomond  HMA",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,222512,212212,182000,176671,166175,165000,162392,160000,153239,150000,150000,150000,147500,146000,145000,140000,137500,127200,125850,118000,117000,116000,115000,112000,111000,110000,102100,100000,95000,92000,85000]
["S01007384","Argyll and Bute","Helensborough & Lomond  HMA",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,325000,220000]
["S01007385","Argyll and Bute","Helensborough & Lomond  HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,282630,252612,250100,213312,210000,200000,188000,185500,181760,178000,170000,165000,161500,145263,142000,140000,133000,127513,110150,107000]
["S01007386","Argyll and Bute","Helensborough & Lomond  HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,287000,219000,215000,211111,211104,199325,198756,198000,196129,192500,187650,180000,177000,158750,155000,140000,136750,133550,130000,127000,116000,109609]
["S01007387","Argyll and Bute","Helensborough & Lomond  HMA",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,478400,340000,330000,330000,328000,253750,253680,252000,248400,246111,235577,233450,218550,215500,212158,201150,199123,197550,190000,182183,166555,160000,155055,148801]
["S01007388","Argyll and Bute","Helensborough & Lomond  HMA",100,680,null,"None",0,0,"None",0,0,680,null,null,null,null,null,null,null,null,null,429193,405000,390000,336137,335000,335000,286000,281100,277050,275000,264250,238500,238250,235000,231000,228000,203000,202000,201102,184624,182500,163000,160000,158500,155000,150000,136000,135678,130000,130000,104404]
["S01007389","Argyll and Bute","Helensborough & Lomond  HMA",100,585,null,"None",0,0,"None",0,0,585,null,null,null,null,null,null,null,null,null,590000,565000,506500,431225,400000,395000,390000,331000,323333,303750,285000,274000,250000,248500,245000,237000,226500,225000,207289,200000,170000]
["S01007390","Argyll and Bute","Helensborough & Lomond  HMA",100,571,null,"None",0,0,"None",0,0,571,null,null,null,null,null,null,null,null,null,550000,496000,480000,313875,310000,295000,280000,270000,249000,236665,230000,220000,186000,180000,145000,112000,100000,87500,85000]
["S01007391","Argyll and Bute","Helensborough & Lomond  HMA",100,572,null,"None",0,0,"None",0,0,572,null,null,null,null,null,null,null,null,null,332000,317000,314000,309000,305000,291000,290051,285000,280824,278880,241421,240057,240000,227000,226000,220000,215000,211500,205000,196000,184000,176944,170000]
["S01007392","Argyll and Bute","Helensborough & Lomond  HMA",100,466,null,"None",0,0,"None",0,0,466,null,null,null,null,null,null,null,null,null,665000,570259,535000,505000,435000,430101,413500,395050,390000,360210,355355,320000,215000,210000]
["S01007393","Argyll and Bute","Helensborough & Lomond  HMA",100,810,null,"None",0,0,"None",0,0,{"$f":"L834+I834+E834","v":810},null,null,null,null,null,null,null,null,null,625000,577000,386000,385000,360000,354500,340000,320017,300000,266500,242000,225000,204000,198000,185000,180200,172000,145145,145000]
["S01007394","Argyll and Bute","Helensborough & Lomond  HMA",100,640,null,"None",0,0,"None",0,0,640,null,null,null,null,null,null,null,null,null,518518,470000,410344,407407,295000,295000,295000,292600,285100,261000,196000]
["S01007395","Argyll and Bute","Helensborough & Lomond  HMA",100,787,null,"None",0,0,"None",0,0,787,null,null,null,null,null,null,null,null,null,1200000,1095000,850000,575178,500000,495000,460695,367101,360000,321123,295000,271500,219000]
["S01007396","Argyll and Bute","Helensborough & Lomond  HMA",100,783,null,"None",0,0,"None",0,0,783,null,null,null,null,null,null,null,null,null,695000,440000,425425,417750,397500,389000,380100,269950]
["S01007397","Argyll and Bute","Helensborough & Lomond  HMA",100,943,null,"None",0,0,"None",0,0,943,null,null,null,null,null,null,null,null,null,1074000,620000,565000,556676,442500,417234,380315,370000,287000]
["S01007398","Argyll and Bute","Helensborough & Lomond  HMA",100,703,null,"None",0,0,"None",0,0,703,null,null,null,null,null,null,null,null,null,850000,633107,475700,390000,375378,260000,238680,195000,190000,172000,165000,140000,140000,115000]
["S01007399","Argyll and Bute","Helensborough & Lomond  HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,426427,390240,317019,280000,275000,217550,212000,185000]
["S01007400","Argyll and Bute","Helensborough & Lomond  HMA",100,699,null,"None",0,0,"None",0,0,699,null,null,null,null,null,null,null,null,null,420000,345000,335000,330450,330000,315000,312000,266000,251450,241950,241241,239950,230000,229950,228000,226450,205000,202567,200000,198688,198688,198688,185000,179000,176500,175624,175299,175299,175299,173299,162600,160555,159997,155000,152000,152000,150000,150000,145000,141856,136795,135000,127500]
["S01007401","Argyll and Bute","Helensborough & Lomond  HMA",100,676,null,"None",0,0,"None",0,0,676,null,null,null,null,null,null,null,null,null,372273,329650,315000,300000,300000,297000,289350,285000,275387,275053,270000,268000,267171,266700,265000,264000,262500,238634,230000,216450,210000,208268,200214,195000,191650,162500,135000,132000]
["S01007402","Argyll and Bute","Helensborough & Lomond  HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,850000,750100,710000,700000,598000,595000,475000,262000,260000,250000,242100,227500,227000,205950,191750,191500,191500,187000,175000,86000]
["S01007403","Argyll and Bute","Helensborough & Lomond  HMA",100,825,null,"None",0,0,"None",0,0,825,null,null,null,null,null,null,null,null,null,804121,635000,580000,560000,380000,350000,162500,142000]
["S01007404","Argyll and Bute","Helensborough & Lomond  HMA",100,428,null,"None",0,0,"None",0,0,428,null,null,null,null,null,null,null,null,null,793750,668000,664000,570000,527527,497000,494000,475000,450000,445000,415000,395000,395000,387276]
["S01007405","Argyll and Bute","Helensborough & Lomond  HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,721127,636667,614034,601500,580000,545000,526526,500000,467500,460000,439000,439000,422000,335000]
["S01007406","Argyll and Bute","Helensborough & Lomond  HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,570000,515000,485000,475000,467373,460000,325000,303000,277000,250000,170000]
["S01007407","Argyll and Bute","Helensborough & Lomond  HMA",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,1112500,920000,630000,558000,389850,385000,370073,370000,362500,325000,315000,302000,285250,274995,270000,220499]
["S01007408","Argyll and Bute","Helensborough & Lomond  HMA",100,596,null,"None",0,0,"None",0,0,596,null,null,null,null,null,null,null,null,null,220173,177771,170000,160000,105000,102500,86250,74000]
["S01007324","Argyll and Bute","Islay, Jura & Colonsay HMA",100,328,null,"None",0,0,"None",0,0,328,null,null,null,null,null,null,null,null,null,169995,163014,155409,155000,148000,145000,134000,108000,105000,102000,90000,83500]
["S01007325","Argyll and Bute","Islay, Jura & Colonsay HMA",100,833,null,"None",0,0,"None",0,0,833,null,null,null,null,null,null,null,null,null,280000,242982,235515,205000,180000,180000,175000,145000,129995,128000,125000,120000,120000,115057,113851,110000,102250,98000]
["S01007326","Argyll and Bute","Islay, Jura & Colonsay HMA",100,765,null,"None",0,0,"None",0,0,765,null,null,null,null,null,null,null,null,null,187100,183500,177177,170000,155000,155000,153000,152000,150500,150000,147500,145000,145000,138000,135000,135000,134500]
["S01007327","Argyll and Bute","Islay, Jura & Colonsay HMA",100,784,null,"None",0,0,"None",0,0,784,null,null,null,null,null,null,null,null,null,198000,170000,164000,163250,151500,151250,143000,142500,140100,136000,135555,135000,126000,111777]
["S01007328","Argyll and Bute","Islay, Jura & Colonsay HMA",100,846,null,"None",0,0,"None",0,0,846,null,null,null,null,null,null,null,null,null,250000,233200,217623,211500,159000,120000,109875,105450,100000,95000,86155]
["S01007329","Argyll and Bute","Kintyre HMA",100,702,null,"None",0,0,"None",0,0,702,null,null,null,null,null,null,null,null,null,111000,110250,103342,102500,100000,97000,94495,91500,87000,87000,85000,60000]
["S01007330","Argyll and Bute","Kintyre HMA",100,778,null,"None",0,0,"None",0,0,778,null,null,null,null,null,null,null,null,null,206315,195000,120000,110000,105888,105000,105000,94000,92000,88000,83000,82650,82000,78250,75000,70000]
["S01007331","Argyll and Bute","Kintyre HMA",100,986,null,"None",0,0,"None",0,0,986,null,null,null,null,null,null,null,null,null,176500,160000,150000,130000]
["S01007332","Argyll and Bute","Kintyre HMA",100,505,null,"None",0,0,"None",0,0,505,null,null,null,null,null,null,null,null,null,320000,295000]
["S01007333","Argyll and Bute","Kintyre HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,335533,330000,271100,135000]
["S01007334","Argyll and Bute","Kintyre HMA",100,750,null,"None",0,0,"None",0,0,750,null,null,null,null,null,null,null,null,null,430000,336233]
["S01007335","Argyll and Bute","Kintyre HMA",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,487500,456000,405000,395362,365000,310000,278000,272123,239600,210000,136077,135000,135000,133000]
["S01007336","Argyll and Bute","Kintyre HMA",100,535,null,"None",0,0,"None",0,0,535,null,null,null,null,null,null,null,null,null,558511,405000,387000,375000,340013,325000,305000,273000]
["S01007337","Argyll and Bute","Kintyre HMA",100,658,null,"None",0,0,"None",0,0,658,null,null,null,null,null,null,null,null,null,675250,545500,462000,450000,375000,335000]
["S01007338","Argyll and Bute","Kintyre HMA",100,752,null,"None",0,0,"None",0,0,752,null,null,null,null,null,null,null,null,null,812000,527790,470000,394000,365000,305000,260000,228041,171000,150000]
["S01007339","Argyll and Bute","Kintyre HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,575000,497417,425000,406604,401000,370000,370000,310114,291595,287500,162500]
["S01007289","Argyll and Bute","Lorn & Inner Isles HMA",100,798,null,"None",0,0,"None",0,0,798,null,null,null,null,null,null,null,null,null,419598,400000,335000,330008,315000,300000,290000,270000]
["S01007290","Argyll and Bute","Lorn & Inner Isles HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,795000,785000,770000,770000,765000,760000,730000,657000,633000,629000,625000,625000,610000,595000,575150,575000,520000,435000,410123,410000,387650,361116,352000,345500,305000,277500,260000,252000,214796,214796]
["S01007291","Argyll and Bute","Lorn & Inner Isles HMA",100,690,null,"None",0,0,"None",0,0,690,null,null,null,null,null,null,null,null,null,400927,400262,358000,350000,300000,270700,250000,220000,186000,144500]
["S01007292","Argyll and Bute","Lorn & Inner Isles HMA",100,771,null,"None",0,0,"None",0,0,771,null,null,null,null,null,null,null,null,null,564200,525111,462500,450000,385000,259700,92500]
["S01007293","Argyll and Bute","Lorn & Inner Isles HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,617000,541250,492123,491000,470000,366000,350000,312000,295000,252500]
["S01007294","Argyll and Bute","Lorn & Inner Isles HMA",100,916,null,"None",0,0,"None",0,0,916,null,null,null,null,null,null,null,null,null,475000,410000,382000,335000,328000,312000]
["S01007295","Argyll and Bute","Lorn & Inner Isles HMA",100,520,null,"None",0,0,"None",0,0,520,null,null,null,null,null,null,null,null,null,340000,305305,298000,286000,283000,270000,266500,262000,216000,215000,215000,195000,189000,185000,182520,180112,180000,173000,170000,169000,168162,165111,163250,161750,155000,147000,142000,141500,140000,130000,120000,110000]
["S01007296","Argyll and Bute","Lorn & Inner Isles HMA",100,563,null,"None",0,0,"None",0,0,563,null,null,null,null,null,null,null,null,null,277000,258000,240000,176000,138000,136250,134995,132000,132000,130000,130000,126000,120000,120000,115000,113000,105000,105000,92000]
["S01007297","Argyll and Bute","Lorn & Inner Isles HMA",100,911,null,"None",0,0,"None",0,0,911,null,null,null,null,null,null,null,null,null,344995,299500,290000,278995,275000,272995,249995,249000,245995,236995,236995,230000,226000,220220,220000,208000,202000,200000,194000,191195,180000,172500,170000,158000,150000,149995,149000,143000,140000,123500,120000,115750,101080,95000,92000,77500,64995]
["S01007298","Argyll and Bute","Lorn & Inner Isles HMA",100,532,null,"None",0,0,"None",0,0,532,null,null,null,null,null,null,null,null,null,500000,465000,390000,285000,255000,240000,235500,170000,120000,118500,115000,110000]
["S01007299","Argyll and Bute","Lorn & Inner Isles HMA",100,854,null,"None",0,0,"None",0,0,854,null,null,null,null,null,null,null,null,null,280555,277000,271057,269000,268000,260000,230500,217000,216000,214000,208150,208000,193500,187000,180000,175000,168000,160000,150000,150000,145000,143761,140000,138500,135000,125000,115000,106920]
["S01007300","Argyll and Bute","Lorn & Inner Isles HMA",100,502,null,"None",0,0,"None",0,0,502,null,null,null,null,null,null,null,null,null,335000,270000,259000,252000,235000,230001,230000,225000,175000,169995,162500,131210,107000,103500,66250]
["S01007301","Argyll and Bute","Lorn & Inner Isles HMA",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,305000,305000,270000,258000,252005,248000,220500,210000,190000,162500,156000,155500,152029,141500,129500,122000]
["S01007302","Argyll and Bute","Lorn & Inner Isles HMA",100,625,null,"None",0,0,"None",0,0,625,null,null,null,null,null,null,null,null,null,145000,117500,110000,42000]
["S01007303","Argyll and Bute","Lorn & Inner Isles HMA",100,925,null,"None",0,0,"None",0,0,925,null,null,null,null,null,null,null,null,null,108000,100000,98200,97000,92000,92000,90000,83000]
["S01007304","Argyll and Bute","Lorn & Inner Isles HMA",100,693,null,"None",0,0,"None",0,0,693,null,null,null,null,null,null,null,null,null,155000,151500,150000,150000,144000,137000,135000,118118,105000,103305,95000,80000]
["S01007305","Argyll and Bute","Lorn & Inner Isles HMA",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,180000,175000,173000,170000,166000,151020,146500,145000,139995,139000,124000,120000,115000,91000]
["S01007306","Argyll and Bute","Lorn & Inner Isles HMA",100,756,null,"None",0,0,"None",0,0,756,null,null,null,null,null,null,null,null,null,171000,170000,162500,159150,155000,130000,127500,127000,122500,113500,109000,105900,105200,105000,104000,90000,85250]
["S01007307","Argyll and Bute","Lorn & Inner Isles HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,174000,170500,147500,146000,138697,130017,126081,124000,123000,120000,120000,100000]
["S01007308","Argyll and Bute","Lorn & Inner Isles HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,193000,176575,165000,155000,148000,135000,135000,126010,120000,115000,115000,107000,106000,105000,105000,92000]
["S01007309","Argyll and Bute","Lorn & Inner Isles HMA",100,645,null,"None",0,0,"None",0,0,645,null,null,null,null,null,null,null,null,null,177500,163600,149950,146000,123000,95000,94000]
["S01007310","Argyll and Bute","Lorn & Inner Isles HMA",100,808,null,"None",0,0,"None",0,0,808,null,null,null,null,null,null,null,null,null,127000,127000,124000,120000,105000]
["S01007311","Argyll and Bute","Mid Argyll HMA",100,769,null,"None",0,0,"None",0,0,769,null,null,null,null,null,null,null,null,null,485000,330000,295000,180000,164000,145000,125000,116000,111114,110000,110000,108000,95000,94000,87950]
["S01007312","Argyll and Bute","Mid Argyll HMA",100,770,null,"None",0,0,"None",0,0,770,null,null,null,null,null,null,null,null,null,157200,145550,145000,135000,135000,127500,125000,123500,122000,105000,97500]
["S01007313","Argyll and Bute","Mid Argyll HMA",100,972,null,"None",0,0,"None",0,0,972,null,null,null,null,null,null,null,null,null,275000,240000,173000,145657,145500,138000,135000,133200,124750,110000,105000,78500]
["S01007314","Argyll and Bute","Mid Argyll HMA",100,635,null,"None",0,0,"None",0,0,635,null,null,null,null,null,null,null,null,null,180000,171577,162500,162000,147000,143000,140000,130000,121121,110000,106000,90250]
["S01007315","Argyll and Bute","Mid Argyll HMA",100,940,null,"None",0,0,"None",0,0,940,null,null,null,null,null,null,null,null,null,241500,233000,192000,165845,164000,147000,140000,130000,130000]
["S01007316","Argyll and Bute","Mid Argyll HMA",100,861,null,"None",0,0,"None",0,0,861,null,null,null,null,null,null,null,null,null,219000,199000,180265,180000,180000,180000,170000,160000,155000,153000,145000,143500,137500,130000,127300,127000,125000,115000,115000,112000,97500,80000,80000]
["S01007317","Argyll and Bute","Mid Argyll HMA",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,95188,89000,78000]
["S01007318","Argyll and Bute","Mid Argyll HMA",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,194000,167250,100000]
["S01007319","Argyll and Bute","Mid Argyll HMA",100,742,null,"None",0,0,"None",0,0,742,null,null,null,null,null,null,null,null,null,310000,249000,195000,194995,147000,143000,117602,115000]
["S01007320","Argyll and Bute","Mid Argyll HMA",100,747,null,"None",0,0,"None",0,0,747,null,null,null,null,null,null,null,null,null,310000,250000,227007,181000,180000,172222,165100,160000,153500,146256,140000,120000]
["S01007321","Argyll and Bute","Mid Argyll HMA",100,595,null,"None",0,0,"None",0,0,{"$f":"L898+I898+E898","v":595},null,null,null,null,null,null,null,null,null,305000,270269,258000,255000,215215,196500,193000,187500,120000,105000,98500]
["S01007322","Argyll and Bute","Mid Argyll HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,341377,315000,305000,270150,245000,240000,225000,196000,185000,181000,179000,160160,157000,155000,138617,122000,118500]
["S01007323","Argyll and Bute","Mid Argyll HMA",100,449,null,"None",0,0,"None",0,0,449,null,null,null,null,null,null,null,null,null,412000,375000,360000,340000,330000,283311,233750,225133,222500,215000,212000,200000,190000,185000]
["S01007285","Argyll and Bute","Mull & Iona HMA",100,872,null,"None",0,0,"None",0,0,872,null,null,null,null,null,null,null,null,null,680700,490000,385000,238000,231765,228600,220300,217125,210000,200000,190000,172000,171000,165000,155000,130000,125000,121000,96500,92000]
["S01007286","Argyll and Bute","Mull & Iona HMA",100,954,null,"None",0,0,"None",0,0,954,null,null,null,null,null,null,null,null,null,438000,397000,367500,364000,299999,283000,281888,280000,240000,212000,206705,165125,162000,161000,136050,127500,125000,120000,120000,120000,119995]
["S01007287","Argyll and Bute","Mull & Iona HMA",100,616,null,"None",0,0,"None",0,0,616,null,null,null,null,null,null,null,null,null,450000,435000,370000,364141,263000,250000,200000,200000]
["S01007288","Argyll and Bute","Mull & Iona HMA",100,554,null,"None",0,0,"None",0,0,554,null,null,null,null,null,null,null,null,null,371750,340000,285000,265000,242000,219995,185000,157576,154936,138000,130000,499995,432995,399995,383995,305995,259995,255995]
["S01008417","City of Edinburgh","CEC",100,726,null,"None",0,0,"None",0,0,726,null,null,null,null,null,null,null,null,null,505010,433988,320000,216777,210100,195000,170350,162000,156200,147500,120000,119000,106500]
["S01008418","City of Edinburgh","CEC",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,233855,178750,160500,158000,155000,142555,130000,126000,125000,115000,100000,100000,91500,91177]
["S01008419","City of Edinburgh","CEC",100,525,null,"None",0,0,"None",0,0,525,null,null,null,null,null,null,null,null,null,280000,269000,227865,210000,189995,188000,180277,174350,170170,170000,155000,146837,145000,145000,140350,135000,130000,116000,108000,105000,103500,85000]
["S01008420","City of Edinburgh","CEC",100,476,null,"None",0,0,"None",0,0,476,null,null,null,null,null,null,null,null,null,190000,180000,175000,165012,163000,161000,160100,154250,140000,140000,125000,123000,120000,120000,110800,109999]
["S01008421","City of Edinburgh","CEC",100,858,null,"None",0,0,"None",0,0,858,null,null,null,null,null,null,null,null,null,518000,474000,233000,230000,227000,207500,202500,200000,200000,195000,180000,160000,158000,155000,145000,136000,135000,130000,125000,125000,121519,117000]
["S01008422","City of Edinburgh","CEC",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,152000,148000,139000,92500]
["S01008423","City of Edinburgh","CEC",100,1063,null,"None",0,0,"None",0,0,1063,null,null,null,null,null,null,null,null,null,228500,196755,187000,175000,155500,155000,152500,150000,149155,148100,146000,140000,135000,129880,124995,116000]
["S01008424","City of Edinburgh","CEC",100,835,null,"None",0,0,"None",0,0,835,null,null,null,null,null,null,null,null,null,689000,635159,635000,612000,600000,581020,560000,395300,340000,332700,300000,298000,265000,230000,218000,210000,201000]
["S01008425","City of Edinburgh","CEC",100,2465,null,"None",0,0,"None",0,0,2465,null,null,null,null,null,null,null,null,null,603333,470000,444441,395395,370000,356000,330750,271173,205000,175000,167500,145000]
["S01008426","City of Edinburgh","CEC",100,573,null,"None",0,0,"None",0,0,573,null,null,null,null,null,null,null,null,null,1022000,590000,370188,345678,345000,301090]
["S01008427","City of Edinburgh","CEC",100,1068,null,"None",0,0,"None",0,0,1068,null,null,null,null,null,null,null,null,null,520000,452707,339500,325000,319500,285000,280000,278750,260000,253678,246263,243020,233300,221000,210000,205000,205000,200000,166500,165000,120000,119000,113500,110000,110000,107500,92000]
["S01008428","City of Edinburgh","CEC",100,676,null,"None",0,0,"None",0,0,676,null,null,null,null,null,null,null,null,null,500000,460000,417500,375896,361163,355000,290160,275555,253000,193000,160500]
["S01008429","City of Edinburgh","CEC",100,841,null,"None",0,0,"None",0,0,841,null,null,null,null,null,null,null,null,null,535000,534000,203027,183000,180000,172050,172050,172000,167025,167000,163250,163000,153000,150000,145500,129999]
["S01008430","City of Edinburgh","CEC",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,950000,835000,765000,721225,710000,691318,660000,595000,525251,518000,501000,438000,390000,388250,360000,330000,321750,295000,290799]
["S01008431","City of Edinburgh","CEC",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,855000,707000,610000,555000,550000,510000,475000,449000,435000,380000,352684,296000,283000,282832,270000,260000,245000,215000,215000,205000,205000]
["S01008432","City of Edinburgh","CEC",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,420000,270000,212000,180000,155021,127500,118000,105000,99000]
["S01008433","City of Edinburgh","CEC",100,807,null,"None",0,0,"None",0,0,807,null,null,null,null,null,null,null,null,null,470000,228000,225500,217510,165000,148000,145000,143000,141070,137424,137000,137000,135000,135000,135000,134000,132500,130000,123000,122000,121000,108000,95000]
["S01008434","City of Edinburgh","CEC",100,801,null,"None",0,0,"None",0,0,801,null,null,null,null,null,null,null,null,null,1099000,445000,445000,405000,395000,375160,366500,360015,352000,348750,312500,300000,295500,292114,250555,232000,220000,170500,143341,130000,109222]
["S01008435","City of Edinburgh","CEC",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,693000,435000,330000,270000,265000,225000,210000,135000,124250,108000,65000]
["S01008436","City of Edinburgh","CEC",100,870,null,"None",0,0,"None",0,0,870,null,null,null,null,null,null,null,null,null,875000,827000,825000,705000,638000,620000,583000,575575,537000,357000,284050,260127,258000,253000,252000,248500,235000,210000,195277,185000]
["S01008437","City of Edinburgh","CEC",100,710,null,"None",0,0,"None",0,0,710,null,null,null,null,null,null,null,null,null,1300000,400000,351500,303303,295000,282750,255000,141152]
["S01008438","City of Edinburgh","CEC",100,443,null,"None",0,0,"None",0,0,443,null,null,null,null,null,null,null,null,null,699555,580000,451000,383000,375000,363300,281651,261150,260000,260000,258258,240000,233000,193000,190000,178000,166452,140000]
["S01008439","City of Edinburgh","CEC",100,1120,null,"None",0,0,"None",0,0,1120,null,null,null,null,null,null,null,null,null,405000,215000,203000,200000,182000,182000,175000,148000,145000]
["S01008440","City of Edinburgh","CEC",100,997,null,"None",0,0,"None",0,0,997,null,null,null,null,null,null,null,null,null,485000,385000,351422,347000,339500,335000,270000,263000,257750,257000,230000,230000,218500,211000,203500,202000,199000,185000,162277,156000,143000,133000,125000,124000]
["S01008441","City of Edinburgh","CEC",100,465,null,"None",0,0,"None",0,0,465,null,null,null,null,null,null,null,null,null,775000,750000,750000,680000,340000,333250,330000,330000,300000,282500,281565,257500,250507,250000,250000,247500,240000,231550,230000,220022,210500,195626,191400,191050,190000,168157,166000,165000,160000,155000,150000,140500,140000]
["S01008442","City of Edinburgh","CEC",100,688,null,"None",0,0,"None",0,0,688,null,null,null,null,null,null,null,null,null,1430000,490000,375000,352800,351133,333100,320000,281599,245000,245000,235776,225000,225000,202223,202000,193193,172000,171650,171350,162162,155000,145000,125000,100000]
["S01008443","City of Edinburgh","CEC",100,582,null,"None",0,0,"None",0,0,582,null,null,null,null,null,null,null,null,null,700000,656250,645000,630000,493000,461111,391750,315000,275000,232000,210000,205000]
["S01008444","City of Edinburgh","CEC",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,1025000,1025000,1025000,971123,635000,570000,390000]
["S01008445","City of Edinburgh","CEC",100,920,null,"None",0,0,"None",0,0,920,null,null,null,null,null,null,null,null,null,565500,562117,512500,510347,510000,500000,422895,410000,401123,391047,381100,366699,358000,280000,271125,260600,30500]
["S01008446","City of Edinburgh","CEC",100,1128,null,"None",0,0,"None",0,0,1128,null,null,null,null,null,null,null,null,null,858200,700000,660000,638078,625000,483030,315000,305000,254500,245000,160000]
["S01008447","City of Edinburgh","CEC",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,1725000,1180000,450000,372000,367000,347500,332000,278000,195118,195118,134950,122000,115000,115000,115000,110000,110000,102000,95000,93050,82000,72000]
["S01008448","City of Edinburgh","CEC",100,755,null,"None",0,0,"None",0,0,755,null,null,null,null,null,null,null,null,null,630000,493500,344160,286500,265000,250000,241509,240000,201755,185000,161000,153057,142100,120000]
["S01008449","City of Edinburgh","CEC",100,795,null,"None",0,0,"None",0,0,795,null,null,null,null,null,null,null,null,null,480760,362222,345000,342155,315000,300000,286000,268112,232232,228259,164895,160000,150150,150059,140760,117500]
["S01008450","City of Edinburgh","CEC",100,592,null,"None",0,0,"None",0,0,592,null,null,null,null,null,null,null,null,null,900000,805000,765000,283250,270500,230000,211000,210000,141541,137628,127000,85000,74000,72000,45000]
["S01008451","City of Edinburgh","CEC",100,699,null,"None",0,0,"None",0,0,699,null,null,null,null,null,null,null,null,null,460000,435000,407474,392100,377000,362346,312000,300000,277500,261977,260000,250000,246110,245000,205000,195000,188000,185000,184500,182000,157500]
["S01008452","City of Edinburgh","CEC",100,631,null,"None",0,0,"None",0,0,631,null,null,null,null,null,null,null,null,null,1075000,432588,400000,370000,325000,310000,300000,298000,281000,266500,265000,250000,250000,242556.75,228888,175000,165165]
["S01008453","City of Edinburgh","CEC",100,506,null,"None",0,0,"None",0,0,506,null,null,null,null,null,null,null,null,null,481000,472274,395250,395000,368000,365000,353150,345543,330000]
["S01008454","City of Edinburgh","CEC",100,951,null,"None",0,0,"None",0,0,951,null,null,null,null,null,null,null,null,null,525525,495179,415000,400100,347297,315000,161200]
["S01008455","City of Edinburgh","CEC",100,1000,null,"None",0,0,"None",0,0,1000,null,null,null,null,null,null,null,null,null,465000,401556,381525,380500,380000,355312,350000,330000,325000,307000]
["S01008456","City of Edinburgh","CEC",100,973,null,"None",0,0,"None",0,0,973,null,null,null,null,null,null,null,null,null,415555,412500,401500,380000,372000,370000,355100,355011,317770]
["S01008457","City of Edinburgh","CEC",100,616,null,"None",0,0,"None",0,0,616,null,null,null,null,null,null,null,null,null,421700,390000,389250,385000,380789,358588,357000,355000,321000]
["S01008458","City of Edinburgh","CEC",100,994,null,"None",0,0,"None",0,0,994,null,null,null,null,null,null,null,null,null,602602,452500,444169,421750,404100,382030,382000,379000,365000,357500,350000,350000,330000,315756,315000,312000,275000,270000]
["S01008459","City of Edinburgh","CEC",100,741,null,"None",0,0,"None",0,0,741,null,null,null,null,null,null,null,null,null,432500,397000,383000,360000,342500,342177,340000,331723,307000]
["S01008460","City of Edinburgh","CEC",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,1260000,754500,551025,550555,534144,516509,495000,455000,450660,440000,430000,427000,414375,381750,381531,377500,295000,245800,195000]
["S01008461","City of Edinburgh","CEC",100,914,null,"None",0,0,"None",0,0,914,null,null,null,null,null,null,null,null,null,1375000,790000,497000,485000,405000,383000,325000,242500,240000]
["S01008462","City of Edinburgh","CEC",100,564,null,"None",0,0,"None",0,0,564,null,null,null,null,null,null,null,null,null,1201000,927800,925000,844600,786000,580000,545000,430000,425000,350000]
["S01008463","City of Edinburgh","CEC",100,670,null,"None",0,0,"None",0,0,670,null,null,null,null,null,null,null,null,null,1100000,1008888,981600,950000,850000,825000,775500,770000,725000,700000,530053,425000,405000,385000,315010,289000,270000,270000,250150,246000,242500,227500,215998,214000,212000,208000,202000,187500,185127,179549]
["S01008464","City of Edinburgh","CEC",100,850,null,"None",0,0,"None",0,0,850,null,null,null,null,null,null,null,null,null,1150000,910000,726050,517652,475000,382200,333333]
["S01008465","City of Edinburgh","CEC",100,742,null,"None",0,0,"None",0,0,742,null,null,null,null,null,null,null,null,null,700000,700000,570000,570000,545000,466000,420000,410000,402500,371500,208261,192137,190000]
["S01008466","City of Edinburgh","CEC",100,744,null,"None",0,0,"None",0,0,744,null,null,null,null,null,null,null,null,null,419206,376373,366100,366000,352500,345000,340000,340000,255000,249249,245000,206000]
["S01008467","City of Edinburgh","CEC",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,941149,355000,340000,320000,315315,285000,277200,270500,250000,236665,235400,225000,215000,210000,200000,195000,190000]
["S01008468","City of Edinburgh","CEC",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,361367,325000,316100,282282,262300,261000,238000,236100,225000,225000,225000,219750,215000,215000,205017,175000,173210,172100,170500,163647,124995]
["S01008469","City of Edinburgh","CEC",100,577,null,"None",0,0,"None",0,0,577,null,null,null,null,null,null,null,null,null,591000,462264,323323,268257,260000,255000,245247,235000,210000,210000,196100,182000,181000,171171,165000,160000,147500]
["S01008470","City of Edinburgh","CEC",100,728,null,"None",0,0,"None",0,0,728,null,null,null,null,null,null,null,null,null,1750000,1105321,1028000,1001000,1001000,685586,492515,492515,485000,485000,475555,450000,400000,388000,350000,340000,315000,276270,205000,192260,182500,165000,160000]
["S01008471","City of Edinburgh","CEC",100,858,null,"None",0,0,"None",0,0,858,null,null,null,null,null,null,null,null,null,785050,771105,708000,675000,675000,643000,606028,458000,452000,445000,330330,330000,232000]
["S01008472","City of Edinburgh","CEC",100,714,null,"None",0,0,"None",0,0,714,null,null,null,null,null,null,null,null,null,916111,650000,501795,427252,400000,392500,391000,342500,340000,332575,330000,326300,314500,255155,255126,250123]
["S01008473","City of Edinburgh","CEC",100,700,null,"None",0,0,"None",0,0,700,null,null,null,null,null,null,null,null,null,822117,815000,440000,370327,345000,315000,280000,276379,257500,245000,190200,175000,38865]
["S01008474","City of Edinburgh","CEC",100,779,null,"None",0,0,"None",0,0,{"$f":"L962+I962+E962","v":779},null,null,null,null,null,null,null,null,null,790036,515000,440000,405000,390250,270000,255000,234250,232123,221500]
["S01008475","City of Edinburgh","CEC",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,414414,412728,400000,386200,351250,337550,325000,320000,311000,285000,250000,243178,230000,140000]
["S01008476","City of Edinburgh","CEC",100,699,null,"None",0,0,"None",0,0,699,null,null,null,null,null,null,null,null,null,1150000,506605,457836,345501,333000,326500,325077,325000,313500,270000,270000,265473,260200,255000,245000,245000,242267,227227,198750,166200,156651,155000,152100,142100]
["S01008477","City of Edinburgh","CEC",100,773,null,"None",0,0,"None",0,0,773,null,null,null,null,null,null,null,null,null,754000,430000,420000,378455,320200,275000,275000,271120,270450,270000,222065,215000,190000,180000]
["S01008478","City of Edinburgh","CEC",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,421000,360000,350351,341000,334150,320300,295000,290000,270000,250000]
["S01008479","City of Edinburgh","CEC",100,762,null,"None",0,0,"None",0,0,762,null,null,null,null,null,null,null,null,null,1500000,841222,613500,390000,377500,371577,370500,350350,340555,325200,315000,310000,294985,285000,285000,264154,262021,260000,257253]
["S01008480","City of Edinburgh","CEC",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,730000,705199,660660,395012,390000,340000,340000,330000,265000,205000,200768]
["S01008481","City of Edinburgh","CEC",100,1615,null,"None",0,0,"None",0,0,1615,null,null,null,null,null,null,null,null,null,515000,315000,300500,237500,227000,215000,210000,170001]
["S01008482","City of Edinburgh","CEC",100,614,null,"None",0,0,"None",0,0,614,null,null,null,null,null,null,null,null,null,350000,312123,310077,310000,295000,290000,252252,250100,247000,229995,224000,221000,212000,200000,195000,190000,190000,164500,148000,142500,137500]
["S01008483","City of Edinburgh","CEC",100,598,null,"None",0,0,"None",0,0,598,null,null,null,null,null,null,null,null,null,340107,315000,269000,265000,258250,248000,241765,241553,210000,205200,203500,201200,199500,186731,179500,175000,131000,123000,110000,108500]
["S01008484","City of Edinburgh","CEC",100,754,null,"None",0,0,"None",0,0,754,null,null,null,null,null,null,null,null,null,365000,278750,235000,230000,225500,220000,218000,201000,200251,181373,174000,160250,157000,150000,150000,134175,108000]
["S01008485","City of Edinburgh","CEC",100,1015,null,"None",0,0,"None",0,0,1015,null,null,null,null,null,null,null,null,null,342013,250000,235500,205111,192789,181750,165000,152000,143789,141000,138600,123000]
["S01008486","City of Edinburgh","CEC",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,182123,178500,160000,160000,160000,156651,156651,156121,151151,148350,147550,145270,145145,145000,145000,144015,142255,138500,136250,136000,135000,134950,133850,132277,132000,132000,130500,130130,130000,129600,129000,127500,127500,126000,124500,120000,117500,115000,114000,113500,111000,110000,110000]
["S01008487","City of Edinburgh","CEC",100,759,null,"None",0,0,"None",0,0,759,null,null,null,null,null,null,null,null,null,283750,238000,235159,235000,230000,223439,213500,193500,180000,172000,167000,165000,157750,147700,147500,143500,128701,127575,125000,122000,111000,110000,100000]
["S01008488","City of Edinburgh","CEC",100,764,null,"None",0,0,"None",0,0,764,null,null,null,null,null,null,null,null,null,255000,185000,168000,156066,147295,145000,144178,144000,135000,133185,132657,132000,127500,126852,115000,115000,110000,110000,107050,106000,100000]
["S01008489","City of Edinburgh","CEC",100,620,null,"None",0,0,"None",0,0,620,null,null,null,null,null,null,null,null,null,245000,224000,210900,175000,165108,150850,150100,135000,130100,127000,125500,124995,122000,116000,116000,110000,108000,95000,93500]
["S01008490","City of Edinburgh","CEC",100,893,null,"None",0,0,"None",0,0,893,null,null,null,null,null,null,null,null,null,207700,188000,181556,170000,169000,166500,160000,159000,156156,152000,143025,140000,125750,107500]
["S01008491","City of Edinburgh","CEC",100,914,null,"None",0,0,"None",0,0,914,null,null,null,null,null,null,null,null,null,221111,220000,215000,207000,186500,186300,183000,174000,170150,169000,168168,167000,166500,162505,161000,155000,150000,145000,144000,131000,125000,120000,118000,117000,115000,115000,114250,112000,110000,103895]
["S01008492","City of Edinburgh","CEC",100,944,null,"None",0,0,"None",0,0,944,null,null,null,null,null,null,null,null,null,870000,310000,301357,270271,260318,235000,225000,220000,215000,199000,198891,170000,168861,157500,157000,123555,94000]
["S01008493","City of Edinburgh","CEC",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,215000,195000,188000,181000,167500,148260,143870,132050,125125,118500,115333,112000]
["S01008494","City of Edinburgh","CEC",100,688,null,"None",0,0,"None",0,0,688,null,null,null,null,null,null,null,null,null,435500,265200,223000,197701,194420,183126,178000,168750,150000,145000]
["S01008495","City of Edinburgh","CEC",100,891,null,"None",0,0,"None",0,0,891,null,null,null,null,null,null,null,null,null,550000,535000,530000,525000,480000,471450,460000,352133,288782,286682,270900,267600,266700,260400,258300,252000,251100,231000,202500,200000,199300,198000,196000,191251,170216,168088,166500,165000,163500,159418,150108,135333,127000]
["S01008496","City of Edinburgh","CEC",100,956,null,"None",0,0,"None",0,0,956,null,null,null,null,null,null,null,null,null,375000,257200,240000,234000,230000,225000,215000,212500,185681,180000,179550,178000,177500,175000,170884,168000,165000,163500,161768,155000,144000,140000,123000,110000]
["S01008497","City of Edinburgh","CEC",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,660000,375750,365000,289950,287500,287000,285000,277500,265000,265000,263177,252677,249995,211065,210000,200000,197000,190000,188000,176500,161200,156750,155000,145000,130000,123987,107250]
["S01008498","City of Edinburgh","CEC",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,252000,220000,215000,210000,201201,190000,180567,165000,162500,157000,129500]
["S01008499","City of Edinburgh","CEC",100,996,null,"None",0,0,"None",0,0,996,null,null,null,null,null,null,null,null,null,294500,280786,206250,193088,175000,175000,136500,135000,119621]
["S01008500","City of Edinburgh","CEC",100,402,null,"None",0,0,"None",0,0,402,null,null,null,null,null,null,null,null,null,285000,250000,235000,232232,220022,210500,194167,180000,180000,167995,165000,155000,137250,120500,115000,110000,93000,82524.28]
["S01008501","City of Edinburgh","CEC",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,425000,371000,311000,255000,215000,213218,182000,170000,158260,155000,151000,132000,124995]
["S01008502","City of Edinburgh","CEC",100,635,null,"None",0,0,"None",0,0,635,null,null,null,null,null,null,null,null,null,410000,320000,305000,266000,241350,241000,222500,215215,210000,205000,200000,190000,182000,181000,180777,180000,178000,167000,165000,160100,157000,146000,145000,138100,130000,128250]
["S01008503","City of Edinburgh","CEC",100,833,null,"None",0,0,"None",0,0,833,null,null,null,null,null,null,null,null,null,516000,460000,407400,345182,325000,316800,306000,280000,250000,247000,240000,220000,170000,95000]
["S01008504","City of Edinburgh","CEC",100,1112,null,"None",0,0,"None",0,0,1112,null,null,null,null,null,null,null,null,null,600000,586011,481250,477500,435251,427117,364150,351153,310650,305305,295000,250000,185250,920000,295000,230000]
["S01008505","City of Edinburgh","CEC",100,711,null,"None",0,0,"None",0,0,711,null,null,null,null,null,null,null,null,null,357700,256003,208000,191777,183000,176000,170111,170000,165000,162500,141750,126500]
["S01008506","City of Edinburgh","CEC",100,854,null,"None",0,0,"None",0,0,854,null,null,null,null,null,null,null,null,null,295000,275000]
["S01008507","City of Edinburgh","CEC",100,897,null,"None",0,0,"None",0,0,897,null,null,null,null,null,null,null,null,null,335000,333333,328700,302800,260500,242500,225000,208000,195000,177500,175000,172000,159037,140000]
["S01008508","City of Edinburgh","CEC",100,851,null,"None",0,0,"None",0,0,851,null,null,null,null,null,null,null,null,null,325088,325000,310135,302000,301250,300000,280599,272500,250155,245000,245000,188000,150000,150000]
["S01008509","City of Edinburgh","CEC",100,994,null,"None",0,0,"None",0,0,994,null,null,null,null,null,null,null,null,null,361600,300000,281160,261000,212000,193500,178000,145000,72000,70000,70000,65500]
["S01008510","City of Edinburgh","CEC",100,906,null,"None",0,0,"None",0,0,906,null,null,null,null,null,null,null,null,null,1700000,860000,820000,780000,675000,615000,595000,595000,585000,580000,545000,520000,520000,520000,490811,485000,450000,435000,410052,410000,407000,400000,400000,400000,400000,360000,355000,347000,288000,282500,270000,260000,259888,250000,216500,180000,165565,141550,135250,110000,685000,590000,272000]
["S01008511","City of Edinburgh","CEC",100,881,null,"None",0,0,"None",0,0,881,null,null,null,null,null,null,null,null,null,335000,280000,242818,230000,222888,210000,180000,130000,68400]
["S01008512","City of Edinburgh","CEC",100,505,null,"None",0,0,"None",0,0,505,null,null,null,null,null,null,null,null,null,305800,280000,265000,254500,248500,226000,225000,210000,210000,208000,196000,192000,189359,176000,175000,172000,170000,160000,146117,140000]
["S01008513","City of Edinburgh","CEC",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,850000,550000,500000,410000,378150,360000,350000,345000,340000,306000,303111,265000,250500,240042,216000,200000,192500,152500,150000,136000]
["S01008522","City of Edinburgh","CEC",100,532,null,"None",0,0,"None",0,0,532,null,null,null,null,null,null,null,null,null,333333,313500,311000,310000,281200,265246,262000,260111,245000,240000,230000,208000,193500,193000,192000,181000,178450,151151,150000,82000]
["S01008525","City of Edinburgh","CEC",100,775,null,"None",0,0,"None",0,0,775,null,null,null,null,null,null,null,null,null,220000,215138,212500,211202,187000,187000,186000,180013,178000,173000,166250,166000,165000,158000,157667,157500,150000,132000,131000,130000,130000,129207,129000,127000,126126,122500,110000,88357]
["S01008532","City of Edinburgh","CEC",100,443,null,"None",0,0,"None",0,0,443,null,null,null,null,null,null,null,null,null,455000,431000,347260,313550,281050,280000,275000,237550,236225,230000,230000,220000,220000,215000,212000,211500,209000,196750,193375,192000,190000,189000,150066,150000,148500,135000,132200,107500]
["S01008540","City of Edinburgh","CEC",100,861,null,"None",0,0,"None",0,0,861,null,null,null,null,null,null,null,null,null,200000,155500,150100,150000,143000,105000]
["S01008543","City of Edinburgh","CEC",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,93000]
["S01008550","City of Edinburgh","CEC",100,798,null,"None",0,0,"None",0,0,798,null,null,null,null,null,null,null,null,null,167000,125250,104000,101000,90000,83000]
["S01008556","City of Edinburgh","CEC",100,778,null,"None",0,0,"None",0,0,778,null,null,null,null,null,null,null,null,null,250000,225000,195050,190000,186000,184995,175000,167500,165000,152500,133000,130000,127150,125000,123000,123000,120000,120000]
["S01008559","City of Edinburgh","CEC",100,715,null,"None",0,0,"None",0,0,715,null,null,null,null,null,null,null,null,null,475000,442258,435107,410000,400000,395000,360000,350000,341251,300000,280000,250000,227000,162500,140000,110000,103000]
["S01008568","City of Edinburgh","CEC",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,274000,265750,245000,200000,185000,185000,152000,150000,125000]
["S01008574","City of Edinburgh","CEC",100,757,null,"None",0,0,"None",0,0,757,null,null,null,null,null,null,null,null,null,600000,415000,376326,375112,367000,365000,355553,301088,299600,282600,278595,260000,144000,143000]
["S01008577","City of Edinburgh","CEC",100,903,null,"None",0,0,"None",0,0,903,null,null,null,null,null,null,null,null,null,261230,240000,236632,235100,230000,225000,219000]
["S01008586","City of Edinburgh","CEC",100,811,null,"None",0,0,"None",0,0,811,null,null,null,null,null,null,null,null,null,587400,455000,405504,365000,352059,350000,342500,340000,320000,315153,314500,311752,307000,300100,300000,293000,281000,280000,275000,265000,225000,121466]
["S01008589","City of Edinburgh","CEC",100,390,null,"None",0,0,"None",0,0,390,null,null,null,null,null,null,null,null,null,130000,130000,115000,110500,110000,106500,100000,90000,85000,75500,63000]
["S01008594","City of Edinburgh","CEC",100,1038,null,"None",0,0,"None",0,0,1038,null,null,null,null,null,null,null,null,null,111737,110000,100400,97500,95000,85000,82000,67000]
["S01008598","City of Edinburgh","CEC",100,837,null,"None",0,0,"None",0,0,837,null,null,null,null,null,null,null,null,null,265000,225000,195256,136000,135000,133100,120000,120000,120000,104000,99000]
["S01008605","City of Edinburgh","CEC",100,702,null,"None",0,0,"None",0,0,702,null,null,null,null,null,null,null,null,null,380000,367500,241782,165000,135000,130000,130000,113000]
["S01008614","City of Edinburgh","CEC",100,677,null,"None",0,0,"None",0,0,677,null,null,null,null,null,null,null,null,null,387500,218000,192192,170250,168000,165000,151500,145000,140000,135000,135000,135000,130000,130000,128200,125000,120000,117000,116000,112112,94667,80000,80000,75000]
["S01008618","City of Edinburgh","CEC",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,185000,175000,173000,170000,168500,159000,158000,156000,155000,154000,154000,132000,125000,125000,125000,115000,115000,115000,110000,105000,105000]
["S01008623","City of Edinburgh","CEC",100,954,null,"None",0,0,"None",0,0,954,null,null,null,null,null,null,null,null,null,256000,230195,230000,207000,197000,196000,195000,189000,181550,180000,176657,173000,170000,169000,167500,164150,163123,160000,155000,152166,145000,135000,135000,130000,129950,125000,123500,120000,115000,112000,110000,107111,105000,99950,99000,95000,85000,78000]
["S01008632","City of Edinburgh","CEC",100,918,null,"None",0,0,"None",0,0,918,null,null,null,null,null,null,null,null,null,261000,178973,172500,167000,166385,162566,160000,160000,150000,144775,142000,141141,135500,135000,132225,131000,130000,130000,125000,124000,120000,117532.27,115000,112000,110000,110000,110000,110000,110000,110000,109000,107500,104000,95000,90000,89950,85000,74000,73000]
["S01008637","City of Edinburgh","CEC",100,710,null,"None",0,0,"None",0,0,710,null,null,null,null,null,null,null,null,null,205000,195000,193639,190190,187000,186500,185000,183260,183251,171000,165000,160000,158000,155000,153000,152500,150000,149000,147741,145000,142777,140500,139000,130000,130000,129123,127000,126000,122000,121648,116765,110500,110250,110000,105000,100000,95000,90000,87500,85000,82000]
["S01008641","City of Edinburgh","CEC",100,825,null,"None",0,0,"None",0,0,825,null,null,null,null,null,null,null,null,null,183000,168000,150000,135000,130000,128128,122200,119093,118000,113500,99000,83301,80000]
["S01008644","City of Edinburgh","CEC",100,771,null,"None",0,0,"None",0,0,771,null,null,null,null,null,null,null,null,null,369500,261677,252000,230000,208000,190200,179975,177500,175000,166700,166265,163300,156200,153800,150777,135120,135087,132600,130610,129950,128500,124000,122500,121000,117400,112000,110000,107500,86000,70000]
["S01008651","City of Edinburgh","CEC",100,965,null,"None",0,0,"None",0,0,965,null,null,null,null,null,null,null,null,null,525000,408600,398888,331600,305500,265728,238000,235000,200000,191000,186000,171650,160000,142500,134760,125100,120000,117100,110000,100250]
["S01008656","City of Edinburgh","CEC",100,644,null,"None",0,0,"None",0,0,644,null,null,null,null,null,null,null,null,null,280000,245000,245000,243500,231000,212216,210000,193300,190000,185000,183000,178000,163000,162000,158137,158000,153500,151511,140000,140000]
["S01008662","City of Edinburgh","CEC",100,745,null,"None",0,0,"None",0,0,745,null,null,null,null,null,null,null,null,null,805250,520000,490000,488106,465000,317500,285000,275000,270000,241600,237777,187000,150000,126500]
["S01008669","City of Edinburgh","CEC",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,1200000,981250,925000,925000,875000,695000,650000,650000,635000,625000,543000,540000,444560,395000,375000,330000,325000,307000,297500,297500,295710,235000,185000,177777,177000,166000,161100,158000,157157,143000,128193,122221,120000,120000]
["S01008678","City of Edinburgh","CEC",100,1200,null,"None",0,0,"None",0,0,1200,null,null,null,null,null,null,null,null,null,311650,236000,210000,197500,195000,190000,176000,176000,169950,160000,159000,156000,155000,100000,212500]
["S01008681","City of Edinburgh","CEC",100,971,null,"None",0,0,"None",0,0,971,null,null,null,null,null,null,null,null,null,384757,331120,290000,255000,250250,248888,246125,245767,230111,220000,205000,200000,180000,180000,167000,155000]
["S01008687","City of Edinburgh","CEC",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,2250000,1926650,1650000,1400000,1300000,1115000,895000,805000,690000,665000,645000,595000,548000,545000,495000,467500,452000,427000,420000,420000,420000,400000,375000,365000,340000,325000,246000]
["S01008690","City of Edinburgh","CEC",100,990,null,"None",0,0,"None",0,0,990,null,null,null,null,null,null,null,null,null,757778,640000,610000,556056,550000,520250,476000,415000,392500,375000,350000,258369,245000,141888]
["S01008699","City of Edinburgh","CEC",100,909,null,"None",0,0,"None",0,0,909,null,null,null,null,null,null,null,null,null,1100000,551000,447500,430000,390044,330000,325000,325000,303303,242316,240000,232032,229250,227250,210000,207991,207350,198084,193688,189625,188000,187500,186000,170170,167500,165165,161313,158007]
["S01008705","City of Edinburgh","CEC",100,500,null,"None",0,0,"None",0,0,500,null,null,null,null,null,null,null,null,null,1678800,1550000,1330000,999999,875000,790000,750000,618375,580000,575000,560000,550000,465000,460000,460000,455000,455000,450000,430000,420000,413314,402500,390000,380000,360000,325000,325000,319319,306653,295000,290000,279828.2,255000,250000,240000,236520,200200,193000,190000,180000,179261.04,163500,160000]
["S01008708","City of Edinburgh","CEC",100,928,null,"None",0,0,"None",0,0,928,null,null,null,null,null,null,null,null,null,1380000,1160000,875000,710000,590000,578500,535000,520000,500000,491153,475000,466000,415395,408000,406027,403050,392500,385000,383000,382500,381000,350000,350000,324000,305123,302000,285000,275500]
["S01008715","City of Edinburgh","CEC",100,763,null,"None",0,0,"None",0,0,763,null,null,null,null,null,null,null,null,null,384800,365000,312000,289000,275275,265000,243342,200000,171501,153000,140000,140000,135000,134000,130000,130000,129995,125000,125000]
["S01008723","City of Edinburgh","CEC",100,677,null,"None",0,0,"None",0,0,677,null,null,null,null,null,null,null,null,null,765000,748500,635000,617617,580000,525000,400000,375000,360000,360000,345000,315000,315000,310000,310000,310000,310000,310000,310000,305551,300000,295000,295000,295000,294325,293500,291216,286000,284000,280000,270000,265265,263000,250000,240000,212950,205000,205000,200921,176000]
["S01008724","City of Edinburgh","CEC",100,968,null,"None",0,0,"None",0,0,968,null,null,null,null,null,null,null,null,null,485000,430000,420500,390000,376155,355000,312560,296692,275572,215123,215000,210257,200000,175000,141076]
["S01008733","City of Edinburgh","CEC",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,610000,580000,561000,546000,512500,157000]
["S01008736","City of Edinburgh","CEC",100,738,null,"None",0,0,"None",0,0,738,null,null,null,null,null,null,null,null,null,167000,155000,137100,112000,110000,102750,95000,95000,90000,86500,85000]
["S01008743","City of Edinburgh","CEC",100,926,null,"None",0,0,"None",0,0,926,null,null,null,null,null,null,null,null,null,96000,80500]
["S01008751","City of Edinburgh","CEC",100,622,null,"None",0,0,"None",0,0,622,null,null,null,null,null,null,null,null,null,363000,360000,332500,320000,305000,288050,266240,251251,231000,175250,173500,165000,150000,137000,136557,130032,130000,130000,125000]
["S01008758","City of Edinburgh","CEC",100,823,null,"None",0,0,"None",0,0,823,null,null,null,null,null,null,null,null,null,247500,102500,99000,90000]
["S01008761","City of Edinburgh","CEC",100,738,null,"None",0,0,"None",0,0,738,null,null,null,null,null,null,null,null,null,119000,76500]
["S01008769","City of Edinburgh","CEC",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,215000,215000,148100,137000,135000,133500,133331,131000,130000,129995,128000,128000,127269,127000,126000,120000,110000,92000]
["S01008770","City of Edinburgh","CEC",100,855,null,"None",0,0,"None",0,0,855,null,null,null,null,null,null,null,null,null,152000,128000,110000,110000,98000,90500]
["S01008779","City of Edinburgh","CEC",100,718,null,"None",0,0,"None",0,0,718,null,null,null,null,null,null,null,null,null,575000,500225,456654,405312,385000,371500,301000,205165,185000,155000,140500,134000,133500,130000,126000]
["S01008785","City of Edinburgh","CEC",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,570000,374473,360000,353250,299000,277779,275280,263500,260000,260000,248608,245000,230000,225000,221500,125000,105000]
["S01008788","City of Edinburgh","CEC",100,690,null,"None",0,0,"None",0,0,690,null,null,null,null,null,null,null,null,null,194601,123000,120000,120000,118000,115000,112000,110000,110000,105000,105000,88000,85000]
["S01008797","City of Edinburgh","CEC",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,550000,481735,478000,400000,269000,265000,260000,259995,258000,250163,239000,215000,167000,165000]
["S01008804","City of Edinburgh","CEC",100,652,null,"None",0,0,"None",0,0,652,null,null,null,null,null,null,null,null,null,407300,397793,374000,343377,337217,334500,322994,310000,302000,290000,273000,235279,231100,225000,215000]
["S01008805","City of Edinburgh","CEC",100,623,null,"None",0,0,"None",0,0,623,null,null,null,null,null,null,null,null,null,525000,499995,480000,421000,420700,361000,355123,325000,320310,320000,320000,315000,315000,312000,310000,300000,300000,295000,290000,285000,275000,275000,275000,270000,270000,270000,265000,261051,256652,255000,255000,255000,248550,248000,248000,247000,230000,229000,185000,180000,174000,173000,172500,171000,165000]
["S01008815","City of Edinburgh","CEC",100,908,null,"None",0,0,"None",0,0,908,null,null,null,null,null,null,null,null,null,255558,200000,171550,160000,155155,146000,145279,145150,144000,142500,132000,120000]
["S01008816","City of Edinburgh","CEC",100,523,null,"None",0,0,"None",0,0,523,null,null,null,null,null,null,null,null,null,168000,165000,163500,157000,153558,148000,142000,142000,140500,140000,137333,135575,135000,132000,120000]
["S01008823","City of Edinburgh","CEC",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,300000,265113,220050,210493,210215,210159,210000,210000,205595,166330,165000,160000]
["S01008831","City of Edinburgh","CEC",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,252500,165000,150000,148000,147000,146875,145000,143287,138000,117500,115000,108000]
["S01008834","City of Edinburgh","CEC",100,1130,null,"None",0,0,"None",0,0,1130,null,null,null,null,null,null,null,null,null,352500,335555,283000,280000,275000,237000,231000,227000,191225,173000,172500,160000,160000,159500,155000,150000,123000,117500,95000,91000,575000,565000,555000,545000,535000,530000,499000,495000,455000,450000,450000,445000,445000,435000]
["S01008843","City of Edinburgh","CEC",100,991,null,"None",0,0,"None",0,0,991,null,null,null,null,null,null,null,null,null,337180,270000,160000,150000,149995,147000,140000,135000,135000,121000,120500,101500]
["S01008848","City of Edinburgh","CEC",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,320000,305000,291750,282500,252250,245100,245000,245000,230000,195000,165000,165000,147500,127995]
["S01008852","City of Edinburgh","CEC",100,1002,null,"None",0,0,"None",0,0,1002,null,null,null,null,null,null,null,null,null,211000,194000,167000,160000,148600,145000,135000,135000,129200,106200,82428,70000,35000]
["S01008861","City of Edinburgh","CEC",100,765,null,"None",0,0,"None",0,0,765,null,null,null,null,null,null,null,null,null,323500,305000,295000,292500,285000,250250,235000,230000,175000,154000,152000,150000,142000,135000,125000,106000,95000,90000,66000]
["S01008862","City of Edinburgh","CEC",100,877,null,"None",0,0,"None",0,0,877,null,null,null,null,null,null,null,null,null,370000,320000,254000,236000,225000,215000,215000,215000,203000,192000,165000,160000,147000,125000,120000,112000,109950,91500,74000,65000,55000]
["S01008872","City of Edinburgh","CEC",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,70000]
["S01008877","City of Edinburgh","CEC",100,548,null,"None",0,0,"None",0,0,548,null,null,null,null,null,null,null,null,null,317000,167505,155000,65000,45000]
["S01008880","City of Edinburgh","CEC",100,626,null,"None",0,0,"None",0,0,626,null,null,null,null,null,null,null,null,null,115000,73000,62500,59000,53000,51000]
["S01008885","City of Edinburgh","CEC",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,104995,75000,63000,44000,39995,35000]
["S01008895","City of Edinburgh","CEC",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,260000,220000]
["S01008898","City of Edinburgh","CEC",100,870,null,"None",0,0,"None",0,0,870,null,null,null,null,null,null,null,null,null,76000,54000,48000,45000,40000,35000]
["S01008907","City of Edinburgh","CEC",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,200000,200000,178000,150000,126000,117500,44000,40000,32500]
["S01008910","City of Edinburgh","CEC",100,476,null,"None",0,0,"None",0,0,476,null,null,null,null,null,null,null,null,null,75000]
["S01008916","City of Edinburgh","CEC",100,1094,null,"None",0,0,"None",0,0,1094,null,null,null,null,null,null,null,null,null,145000,140000,89000,68000]
["S01008923","City of Edinburgh","CEC",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,655000,585000,403297,285000,271000,210000,210000,193000,175000,172000,165000,162500,138000,131250,121000,112500]
["S01008926","City of Edinburgh","CEC",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,835000,276000,225000,155000,130000,127500,113000]
["S01008934","City of Edinburgh","CEC",100,792,null,"None",0,0,"None",0,0,792,null,null,null,null,null,null,null,null,null,342000,225000,214000,200000,150000,147000,135000,120000,85000]
["S01008941","City of Edinburgh","CEC",100,881,null,"None",0,0,"None",0,0,881,null,null,null,null,null,null,null,null,null,470000,207500,205000,186000,182000,180000,175000,175000,160000,157000,145000,122500,100000,98000]
["S01008944","City of Edinburgh","CEC",100,1013,null,"None",0,0,"None",0,0,1013,null,null,null,null,null,null,null,null,null,96000,95000,90000,76000]
["S01008948","City of Edinburgh","CEC",100,704,null,"None",0,0,"None",0,0,704,null,null,null,null,null,null,null,null,null,212000,145000,143000,138500,80000,79000,68195,39000]
["S01008953","City of Edinburgh","CEC",100,903,null,"None",0,0,"None",0,0,903,null,null,null,null,null,null,null,null,null,290000,259000,237500,200000,193500,184000,180000,177000,176500,165000,160000,150000,145000,144000,112000,106000,105250]
["S01008962","City of Edinburgh","CEC",100,616,null,"None",0,0,"None",0,0,616,null,null,null,null,null,null,null,null,null,620000,606545,594995,594995,594995,589995,589995,500000,499995,499995,402500,340000,315000,312500,310000,307500,251000,138000,137575]
["S01008969","City of Edinburgh","CEC",100,1088,null,"None",0,0,"None",0,0,1088,null,null,null,null,null,null,null,null,null,175000,142000,95000,80000,75000,75000,75000,70000,60000,59000]
["S01008972","City of Edinburgh","CEC",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,166500,120000,52000,50000]
["S01008980","City of Edinburgh","CEC",100,834,null,"None",0,0,"None",0,0,834,null,null,null,null,null,null,null,null,null,55000]
["S01008987","City of Edinburgh","CEC",100,822,null,"None",0,0,"None",0,0,822,null,null,null,null,null,null,null,null,null,280000,232500,232000,230000,218000,148000,146500,135000,122500,121000,120000,88575,50000]
["S01008990","City of Edinburgh","CEC",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,240000,230000,220000,140000]
["S01008997","City of Edinburgh","CEC",100,984,null,"None",0,0,"None",0,0,984,null,null,null,null,null,null,null,null,null,175000,175000,174000,167500,155000,155000,145000,135000,135000,132000,130020,130000,129000,128000,128000,126000,116000,103500,102500]
["S01008999","City of Edinburgh","CEC",100,854,null,"None",0,0,"None",0,0,854,null,null,null,null,null,null,null,null,null,84000,63000,50000,46000]
["S01009008","City of Edinburgh","CEC",100,916,null,"None",0,0,"None",0,0,916,null,null,null,null,null,null,null,null,null,130000,100000,92000,90000,82500,70000,66000,62000,39990]
["S01007410","Clackmannanshire","Alloa HMA",100,703,null,"None",0,0,"None",0,0,703,null,null,null,null,null,null,null,null,null,170000,139100,131255,123000,122750,118000,114000,105000,97995,93000,67000,34000,32500]
["S01007412","Clackmannanshire","Alloa HMA",100,478,null,"None",0,0,"None",0,0,478,null,null,null,null,null,null,null,null,null,295000,225000,175000,172000,172000,150000,145000,138000,129500,129000,91140,90000,83500,80000]
["S01007450","Clackmannanshire","Alloa HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,160000,150000,147000,130000,125512,120000,117000,100000,95000,80000,65000]
["S01007457","Clackmannanshire","Alloa HMA",100,1080,null,"None",0,0,"None",0,0,1080,null,null,null,null,null,null,null,null,null,130000,104512,82000,78000,67500,64000,62000,61000]
["S01007458","Clackmannanshire","Alloa HMA",100,523,null,"None",0,0,"None",0,0,523,null,null,null,null,null,null,null,null,null,160000,140000,132500,122500,120000,92000,87000,76000,51270]
["S01007466","Clackmannanshire","Alloa HMA",100,984,null,"None",0,0,"None",0,0,984,null,null,null,null,null,null,null,null,null,90000,88000,87360,80000,79000,72000,68000]
["S01007469","Clackmannanshire","Alloa HMA",100,611,null,"None",0,0,"None",0,0,611,null,null,null,null,null,null,null,null,null,148000,140000,135000,130000,124000,114000,108000,106000,105000,100000,95000,93000,90000,85000,84000,70100]
["S01007478","Clackmannanshire","Alloa HMA",100,910,null,"None",0,0,"None",0,0,910,null,null,null,null,null,null,null,null,null,220000,205000,200000,200000,165000,141000,120000,118000,110000,95000]
["S01007445","Clackmannanshire","Dollar HMA",100,625,null,"None",0,0,"None",0,0,625,null,null,null,null,null,null,null,null,null,275000,244000,240000,237000,218000,190000,175000,170000,168000,162000,157000,156000,155000,142500,130000,125000,120000,117500,85000,72000]
["S01007418","Clackmannanshire","Hillsfoot HMA",100,654,null,"None",0,0,"None",0,0,654,null,null,null,null,null,null,null,null,null,205000,123000,94000,93000,87000,85000,72000,35000]
["S01007426","Clackmannanshire","Hillsfoot HMA",100,661,null,"None",0,0,"None",0,0,661,null,null,null,null,null,null,null,null,null,245000,220000,205000,87000]
["S01007434","Clackmannanshire","Hillsfoot HMA",100,458,null,"None",0,0,"None",0,0,458,null,null,null,null,null,null,null,null,null,350000,295000,225000,225000,218000,110000]
["S01007438","Clackmannanshire","Hillsfoot HMA",100,673,null,"None",0,0,"None",0,0,673,null,null,null,null,null,null,null,null,null,93000,88500,52000,51000,39995]
["S01007653","Dumfries and Galloway","Annan HMA",100,886,null,"None",0,0,"None",0,0,886,null,null,null,null,null,null,null,null,null,295000,175000,131000,105000,100000,91250,91000,83000,74000,62000,58000,53000,37000]
["S01007659","Dumfries and Galloway","Annan HMA",100,820,null,"None",0,0,"None",0,0,820,null,null,null,null,null,null,null,null,null,255000,186000,142000,140900,115000,105000,76000,73000,63000,62685,62500,58000,46000]
["S01007669","Dumfries and Galloway","Annan HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,170000,160000,60000]
["S01007674","Dumfries and Galloway","Annan HMA",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,128000,123000,120500,120000,115000,115000,113000,105000,85000,85000,69000]
["S01007677","Dumfries and Galloway","Annan HMA",100,516,null,"None",0,0,"None",0,0,516,null,null,null,null,null,null,null,null,null,222000,215000,165000,163750,163000,160000,160000,149950,145155,140000,117500,115000,105000,95000,93000,85000,85000,72500]
["S01007553","Dumfries and Galloway","Dumfries HMA",100,885,null,"None",0,0,"None",0,0,885,null,null,null,null,null,null,null,null,null,350000,155000,150000,150000,147550,142000,140000,130000,130000,75000,56626]
["S01007558","Dumfries and Galloway","Dumfries HMA",100,429,null,"None",0,0,"None",0,0,429,null,null,null,null,null,null,null,null,null,527842,445000,370550,365000,320000,247000,215000,202000,201000,200000,185000,185000,182000,177500,170011,125000,100000,95000]
["S01007564","Dumfries and Galloway","Dumfries HMA",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,425750,390000,320000,312500,73500]
["S01007571","Dumfries and Galloway","Dumfries HMA",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,412000,395050,386679,342418,340000,315000,309750,270100,255000,235000,199000,154000,152500,93604,85000,83000,74000]
["S01007576","Dumfries and Galloway","Dumfries HMA",100,718,null,"None",0,0,"None",0,0,718,null,null,null,null,null,null,null,null,null,280000,222500,221765,198000,175000,153000,142000,90000]
["S01007580","Dumfries and Galloway","Dumfries HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,1500000,721000,702500,700000,672000,645000,635000,610000,587500,573318,565000,550000,495000,471777,345000,336336]
["S01007589","Dumfries and Galloway","Dumfries HMA",100,756,null,"None",0,0,"None",0,0,756,null,null,null,null,null,null,null,null,null,550000,441000,390000,370000,360000,351351,342511,332000,237000]
["S01007592","Dumfries and Galloway","Dumfries HMA",100,694,null,"None",0,0,"None",0,0,694,null,null,null,null,null,null,null,null,null,551500,435346,406850,387000,318020,270000,267550,246500,233000,185000,175000,171250,155000,125000,125000,113000,105000,780000,740000,720000,710000,700000,699000]
["S01007601","Dumfries and Galloway","Dumfries HMA",100,631,null,"None",0,0,"None",0,0,631,null,null,null,null,null,null,null,null,null,290000,238000,210256,205000,198000]
["S01007607","Dumfries and Galloway","Dumfries HMA",100,702,null,"None",0,0,"None",0,0,702,null,null,null,null,null,null,null,null,null,297000,252500,225000,225000,222900,220000,200000,196014,192125,177700,176486,151000]
["S01007610","Dumfries and Galloway","Dumfries HMA",100,515,null,"None",0,0,"None",0,0,515,null,null,null,null,null,null,null,null,null,390000,387600,370032,360000,335000,305000,255250,245000,242050,222000,194000,182500,182000,168100,167209,163277,160500,157000,75000,70000,69000]
["S01007617","Dumfries and Galloway","Dumfries HMA",100,519,null,"None",0,0,"None",0,0,519,null,null,null,null,null,null,null,null,null,233000,230000,215000,130000,125000,124000,115000,110000,104000,98000,97000,90000,85100,83000,80000,73000]
["S01007620","Dumfries and Galloway","Dumfries HMA",100,579,null,"None",0,0,"None",0,0,579,null,null,null,null,null,null,null,null,null,138500,135000,123500,121000,105000,96000,93500,93000,89000]
["S01007626","Dumfries and Galloway","Dumfries HMA",100,650,null,"None",0,0,"None",0,0,650,null,null,null,null,null,null,null,null,null,235000,230000,229000,205150,195000,190000,165500,161650,155200,145000]
["S01007635","Dumfries and Galloway","Dumfries HMA",100,717,null,"None",0,0,"None",0,0,717,null,null,null,null,null,null,null,null,null,460000,370000,270500,250000,250000]
["S01007638","Dumfries and Galloway","Dumfries HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,356277,262500,250000,195518,185000,155000]
["S01007644","Dumfries and Galloway","Dumfries HMA",100,844,null,"None",0,0,"None",0,0,844,null,null,null,null,null,null,null,null,null,144000,95500,90000,85000,82000,79950,77000,75000,70500,68000,67000,59200,57500,53500,52500]
["S01007650","Dumfries and Galloway","Eskdale HMA",100,956,null,"None",0,0,"None",0,0,956,null,null,null,null,null,null,null,null,null,144100,140000,135000,124000,121000,115000,112000,112000,110000,92000,92000,82000]
["S01007506","Dumfries and Galloway","Mid Galloway HMA",100,514,null,"None",0,0,"None",0,0,514,null,null,null,null,null,null,null,null,null,153025,145000,142000,142000,136500,136000,127500,127000,119500]
["S01007513","Dumfries and Galloway","Mid Galloway HMA",100,1052,null,"None",0,0,"None",0,0,1052,null,null,null,null,null,null,null,null,null,125000,118000,118000,110000,105128,105000,90250,90000]
["S01007515","Dumfries and Galloway","Mid Galloway HMA",100,605,null,"None",0,0,"None",0,0,605,null,null,null,null,null,null,null,null,null,113000,111100,108000,95000,95000,95000,85000,83000,71500,60500,50000]
["S01007522","Dumfries and Galloway","Stewarty HMA",100,959,null,"None",0,0,"None",0,0,959,null,null,null,null,null,null,null,null,null,205000,140000,125014,109000,105000,100000,95000,60000]
["S01007531","Dumfries and Galloway","Stewarty HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,260000,250000,225000,220000,175000,152000,112500,36000]
["S01007537","Dumfries and Galloway","Stewarty HMA",100,1053,null,"None",0,0,"None",0,0,1053,null,null,null,null,null,null,null,null,null,242500,202200,91000,65000,64000,50000,40000,37000]
["S01007540","Dumfries and Galloway","Stewarty HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,450000,278000,267000,260000,250000,245000,237000,230000,186000,125000]
["S01007550","Dumfries and Galloway","Stewarty HMA",100,923,null,"None",0,0,"None",0,0,923,null,null,null,null,null,null,null,null,null,151000,76000,65000,52176]
["S01007481","Dumfries and Galloway","Stranraer HMA",100,830,null,"None",0,0,"None",0,0,830,null,null,null,null,null,null,null,null,null,237000,230000,81000,71500,70000,67000,51000,45500,39999]
["S01007488","Dumfries and Galloway","Stranraer HMA",100,1032,null,"None",0,0,"None",0,0,1032,null,null,null,null,null,null,null,null,null,390000,150000,140000]
["S01007491","Dumfries and Galloway","Stranraer HMA",100,1184,null,"None",0,0,"None",0,0,1184,null,null,null,null,null,null,null,null,null,115555,88000,63000,49000,46000,41000]
["S01007498","Dumfries and Galloway","Stranraer HMA",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,276010,270000,260000,242516,241188,240000,230000,228000,225000,220000,213800,207500,205000,205000,199000,170000]
["S01007683","Dundee City","Greater Dundee HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,366115,318000,305000,292000,270000,265251,252000,220000,218555,207000,195000,158000,157000,152500,143500,139500,126000,125000,112001,94000,91000,82000,49000]
["S01007687","Dundee City","Greater Dundee HMA",100,885,null,"None",0,0,"None",0,0,885,null,null,null,null,null,null,null,null,null,365000,320000,305000,302750,295000,267000,255000]
["S01007694","Dundee City","Greater Dundee HMA",100,1115,null,"None",0,0,"None",0,0,1115,null,null,null,null,null,null,null,null,null,370000,368000,335000,305000,300000,247000,242500,180000,170000,165000,165000,163000,162261,133500,130250,121000,115000,77000]
["S01007703","Dundee City","Greater Dundee HMA",100,783,null,"None",0,0,"None",0,0,783,null,null,null,null,null,null,null,null,null,405000,330250,322111,310000,310000,160000,155000,130000,125000,115123,92250]
["S01007708","Dundee City","Greater Dundee HMA",100,644,null,"None",0,0,"None",0,0,644,null,null,null,null,null,null,null,null,null,250000,240000,232000,205000,197000,189000,185000,185000,183577,170000,165000,155033,155000,152000,141000,138040,136000,135050,123000,108000,108000,104000,90000,82500,295945,289995,289995,289995,289995,289995,269995,269995,269995,269995,269995,269995,269995,251195,244995,244995,244995,244995,244995,244995]
["S01007712","Dundee City","Greater Dundee HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,380641,365000,265000,238500,207555,155500,153000,146912,146500,141000,120000,117000,74000]
["S01007715","Dundee City","Greater Dundee HMA",100,516,null,"None",0,0,"None",0,0,516,null,null,null,null,null,null,null,null,null,450000,372000,305055,170000,163000,144103,117000,110000,102000,93500,80000]
["S01007721","Dundee City","Greater Dundee HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,375000,365000,341500,311000,291501,245000]
["S01007730","Dundee City","Greater Dundee HMA",100,764,null,"None",0,0,"None",0,0,764,null,null,null,null,null,null,null,null,null,225000,180000,166500,165000,163250,155100,155000,153500,153000,150250]
["S01007737","Dundee City","Greater Dundee HMA",100,1062,null,"None",0,0,"None",0,0,1062,null,null,null,null,null,null,null,null,null,370000,328500,208000,175100,170000,165000,160000,155000,130000,107750,95000,93500]
["S01007740","Dundee City","Greater Dundee HMA",100,575,null,"None",0,0,"None",0,0,575,null,null,null,null,null,null,null,null,null,400000,375000,365000,364463,352000,350000,297500,250000]
["S01007745","Dundee City","Greater Dundee HMA",100,694,null,"None",0,0,"None",0,0,694,null,null,null,null,null,null,null,null,null,450000,275250,260117,182000,180000,178000,145000]
["S01007749","Dundee City","Greater Dundee HMA",100,709,null,"None",0,0,"None",0,0,709,null,null,null,null,null,null,null,null,null,634995,430000,380000,275100,267000,159000]
["S01007758","Dundee City","Greater Dundee HMA",100,899,null,"None",0,0,"None",0,0,899,null,null,null,null,null,null,null,null,null,425000,291100,141000,138000,100000]
["S01007761","Dundee City","Greater Dundee HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,252000,234000,218328,206739,170059,135000,130000,125000]
["S01007770","Dundee City","Greater Dundee HMA",100,738,null,"None",0,0,"None",0,0,738,null,null,null,null,null,null,null,null,null,206000,172000,144000,128000,51000]
["S01007776","Dundee City","Greater Dundee HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,385000,270000,174000,139500,120000,103000,102000,225900]
["S01007783","Dundee City","Greater Dundee HMA",100,782,null,"None",0,0,"None",0,0,782,null,null,null,null,null,null,null,null,null,300000,250000,235000,215000,212500,205000,205000,204000,193000,180000,180000,161500,150000,145000,140000,132500,132250,130000,130000,76500]
["S01007788","Dundee City","Greater Dundee HMA",100,708,null,"None",0,0,"None",0,0,708,null,null,null,null,null,null,null,null,null,310000,195000,130000,126000,77000,70000,66500,59000,48000]
["S01007794","Dundee City","Greater Dundee HMA",100,567,null,"None",0,0,"None",0,0,567,null,null,null,null,null,null,null,null,null,550000,420000,330000,303000,286000,263040,255000,216000,202500,190000,182500,176000,161495,161495,161495,160500,339000,333000,289000,275000,274000,271000,269000,263000,263000,262000,260000,217000,216000,199500,199000,198500,198000,197500,197000,196000,196000,195000,193000,180000,169995,161495,161495,160000]
["S01007795","Dundee City","Greater Dundee HMA",100,606,null,"None",0,0,"None",0,0,606,null,null,null,null,null,null,null,null,null,169500,145000,130000,124000,120000]
["S01007804","Dundee City","Greater Dundee HMA",100,627,null,"None",0,0,"None",0,0,627,null,null,null,null,null,null,null,null,null,175000,155000,147000,140000,125000,125000,119995,118750,115000,100000,85000,80000,79000]
["S01007807","Dundee City","Greater Dundee HMA",100,707,null,"None",0,0,"None",0,0,707,null,null,null,null,null,null,null,null,null,291000,262570,218000,107000,80000,71500,67000,63000]
["S01007813","Dundee City","Greater Dundee HMA",100,799,null,"None",0,0,"None",0,0,799,null,null,null,null,null,null,null,null,null,325000,213000,202000,175000,151115,150000,140100,137400,125000,120000,120000,117221,115000,115000,112012,105000,105000,105000,96000,95000,94500,94000,86000,80000,79995,77500]
["S01007822","Dundee City","Greater Dundee HMA",100,734,null,"None",0,0,"None",0,0,734,null,null,null,null,null,null,null,null,null,445000,445000,392500,360000,261105,220000,182500,140000,138000,130130,114000,103500,76000,75000]
["S01007829","Dundee City","Greater Dundee HMA",100,579,null,"None",0,0,"None",0,0,{"$f":"L1922+I1922+E1922","v":579},null,null,null,null,null,null,null,null,null,314000,165000,145000,125000,120000,90000,86555]
["S01007832","Dundee City","Greater Dundee HMA",100,629,null,"None",0,0,"None",0,0,629,null,null,null,null,null,null,null,null,null,120000,118500,115000,100000,93000,90000,85000,84000,80000,32500]
["S01007840","Dundee City","Greater Dundee HMA",100,762,null,"None",0,0,"None",0,0,762,null,null,null,null,null,null,null,null,null,293500,160000,143000,131316,130000,125125,123200,116000,115000,106000,105000,100000,88000,80000,75000,67500,59500]
["S01007841","Dundee City","Greater Dundee HMA",100,711,null,"None",0,0,"None",0,0,711,null,null,null,null,null,null,null,null,null,210510,208000,181000,170252,135000,120000,110000]
["S01007850","Dundee City","Greater Dundee HMA",100,754,null,"None",0,0,"None",0,0,754,null,null,null,null,null,null,null,null,null,270000,235000,125000,93000,85000,58000]
["S01007856","Dundee City","Greater Dundee HMA",100,857,null,"None",0,0,"None",0,0,857,null,null,null,null,null,null,null,null,null,175000,145000,132500,125500,124542,123000,115000,106500,80000,75000]
["S01007859","Dundee City","Greater Dundee HMA",100,528,null,"None",0,0,"None",0,0,528,null,null,null,null,null,null,null,null,null,285000,250500,225000,177777,167000,155000,150000,144000,140000,127000,123750,118500,105000,95000]
["S01007868","Dundee City","Greater Dundee HMA",100,861,null,"None",0,0,"None",0,0,861,null,null,null,null,null,null,null,null,null,385000,242500,240000,230000,190000,187000,175000,156500,128000,125550,125000]
["S01007881","East Ayrshire","Cummnock HMA",100,557,null,"None",0,0,"None",0,0,557,null,null,null,null,null,null,null,null,null,511000,470000,395000,358000,343434,330000,285000,270000,240000,217500]
["S01007888","East Ayrshire","Cummnock HMA",100,1070,null,"None",0,0,"None",0,0,1070,null,null,null,null,null,null,null,null,null,649600,590000,456543,345000,341341,227500,195289,160000,157500,155000,150000,150000,147000,145000,132500,123000]
["S01007897","East Ayrshire","Cummnock HMA",100,439,null,"None",0,0,"None",0,0,439,null,null,null,null,null,null,null,null,null,272000,230000,230000,225000,169000]
["S01007898","East Ayrshire","Cummnock HMA",100,446,null,"None",0,0,"None",0,0,446,null,null,null,null,null,null,null,null,null,750000,462729,420000,407585,295000,208000,120000]
["S01007905","East Ayrshire","Cummnock HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,465000,430000,412000,285000,283000,280000,267000,225000,195000,195000,195000,179950,169950,167950,166235,130000]
["S01007913","East Ayrshire","Cummnock HMA",100,616,null,"None",0,0,"None",0,0,616,null,null,null,null,null,null,null,null,null,505000,302000,166000,160000,155000,141000,140000,125000,123000,117000,114000,95629,90000,85000,85000,57000]
["S01007916","East Ayrshire","Cummnock HMA",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,455000,200000,160000,145000,145000,139000,130000,126026,126000,100000,80000]
["S01007923","East Ayrshire","Cummnock HMA",100,983,null,"None",0,0,"None",0,0,983,null,null,null,null,null,null,null,null,null,665000,435000,331250,330000,269000,250000,192500,147475]
["S01007876","East Ayrshire","Doon Valley HMA",100,1009,null,"None",0,0,"None",0,0,1009,null,null,null,null,null,null,null,null,null,490000,253000,225000,194720,185000,180000,157500,150000,145000,135000,120000,118000,114000,112000]
["S01007879","East Ayrshire","Doon Valley HMA",100,764,null,"None",0,0,"None",0,0,764,null,null,null,null,null,null,null,null,null,512500,395000,358000,348000,271000,260000,246000,235000,210000,200000,148500]
["S01007932","East Ayrshire","Kilmarnock & Loudoun HMA",100,831,null,"None",0,0,"None",0,0,831,null,null,null,null,null,null,null,null,null,310450,310000,296950,293950,290950,289000,275000,257450,250000,246850,245000,244850,230189,227450,224700,222950,221995,220000,212450,211850,210950,209950,205995,204995,204950,202995,202950,202950,202495,201995,199995,199995,198995,196995,196995,196950,196950,196850,195995,194995,194995,192995,190000,190000,189995,189950,187950,186995,185995,185000,183995,182995,182995,182995,181950,180995,180000,179995,179995,179995,174995,173495,173495,172995,172000,172000,169950,169950,157495,155995,154995,154495,153995,152495,152495,150995,150000,146995,146995,145495,145000,145000,144995,100000,95000,222950,219850,205950,201850,196950,186950,117950,117950,117250,117250,117250,117250,117250,117250,116500,116500,116500,115950,79000,79000,79000,79000]
["S01007937","East Ayrshire","Kilmarnock & Loudoun HMA",100,1059,null,"None",0,0,"None",0,0,1059,null,null,null,null,null,null,null,null,null,214000,178000,176000,176000,175000,165500,165000,165000,162000,160000,150000,147000,140000,138000,136000,135000,135000,128000,127500,125000,125000,125000,118000,117500,81000,51105]
["S01007941","East Ayrshire","Kilmarnock & Loudoun HMA",100,631,null,"None",0,0,"None",0,0,631,null,null,null,null,null,null,null,null,null,114000,101000,100000,95500,80000,80000,78500,76500,75000,75000,73500,72000,71500,68000,67000]
["S01007948","East Ayrshire","Kilmarnock & Loudoun HMA",100,660,null,"None",0,0,"None",0,0,660,null,null,null,null,null,null,null,null,null,220000,170000,158000,157000,140000,135000,125000,97000,95000,86500]
["S01007951","East Ayrshire","Kilmarnock & Loudoun HMA",100,755,null,"None",0,0,"None",0,0,755,null,null,null,null,null,null,null,null,null,245000,217500,205995,196995,195000,193995,193995,193995,190000,176000,165000,163000,159995,156995,146000,145000,145000,143000,140000,138000,137000]
["S01007956","East Ayrshire","Kilmarnock & Loudoun HMA",100,745,null,"None",0,0,"None",0,0,745,null,null,null,null,null,null,null,null,null,220000,195000,187000,176000,158500,155000,149250,145000,132000,126000,120000,116000,115000,85000,82000]
["S01007966","East Ayrshire","Kilmarnock & Loudoun HMA",100,977,null,"None",0,0,"None",0,0,977]
["S01007969","East Ayrshire","Kilmarnock & Loudoun HMA",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,195000,165000,155000,116000,108500,105000,105000,100500,95000,95000,95000,85000]
["S01007975","East Ayrshire","Kilmarnock & Loudoun HMA",100,655,null,"None",0,0,"None",0,0,655,null,null,null,null,null,null,null,null,null,401600,300000,260000,255000,205000,170000,139500,115000,114000,107500,84500,80000]
["S01007978","East Ayrshire","Kilmarnock & Loudoun HMA",100,559,null,"None",0,0,"None",0,0,559,null,null,null,null,null,null,null,null,null,156000,138000,105000,100000,97500,91000,55000]
["S01007987","East Ayrshire","Kilmarnock & Loudoun HMA",100,759,null,"None",0,0,"None",0,0,759,null,null,null,null,null,null,null,null,null,270000,180000,87500,80000]
["S01007994","East Ayrshire","Kilmarnock & Loudoun HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,118000,95000,94000,92500,90000,88000]
["S01007999","East Ayrshire","Kilmarnock & Loudoun HMA",100,656,null,"None",0,0,"None",0,0,656,null,null,null,null,null,null,null,null,null,82500,54000,51750,36000]
["S01008005","East Ayrshire","Kilmarnock & Loudoun HMA",100,565,null,"None",0,0,"None",0,0,565,null,null,null,null,null,null,null,null,null,185000,185000,146000,97000,90000,85000,80000,60000]
["S01008012","East Ayrshire","Kilmarnock & Loudoun HMA",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,252000,175000,174995,170000,123000,115000,100000,82000,81000,80000,62000,61500]
["S01008015","East Ayrshire","Kilmarnock & Loudoun HMA",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,230000,177500,175000,82000,75000,52000]
["S01008019","East Ayrshire","Kilmarnock & Loudoun HMA",100,741,null,"None",0,0,"None",0,0,741,null,null,null,null,null,null,null,null,null,142000,140000,126500,112000,105000,105000,100000,99000]
["S01008024","East Ayrshire","Kilmarnock & Loudoun HMA",100,689,null,"None",0,0,"None",0,0,689,null,null,null,null,null,null,null,null,null,175000,130000,92500,83000,72500,64000,57000]
["S01008033","East Dunbartonshire","East Dunbartonshire Council HMA",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,292500,276000,270000,260000,252000,250000,232000,208000,200000,200000,178000,145000]
["S01008037","East Dunbartonshire","East Dunbartonshire Council HMA",100,1014,null,"None",0,0,"None",0,0,1014,null,null,null,null,null,null,null,null,null,650000,290000,285000,232500,232000,195000,195000,168500,159000,137500,128375,95000,94000,80000,72500,65000]
["S01008042","East Dunbartonshire","East Dunbartonshire Council HMA",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,145000,130000,115000,97500,92500,77500,72500,70000,68500,50000]
["S01008049","East Dunbartonshire","East Dunbartonshire Council HMA",100,858,null,"None",0,0,"None",0,0,858,null,null,null,null,null,null,null,null,null,290000,215000,162162,160000,153000,150000,139750,125000,122550,103000,102000,90495,80000]
["S01008058","East Dunbartonshire","East Dunbartonshire Council HMA",100,895,null,"None",0,0,"None",0,0,895,null,null,null,null,null,null,null,null,null,177000,175000,155000,141500,129000,81250,77000,76000,50600]
["S01008061","East Dunbartonshire","East Dunbartonshire Council HMA",100,801,null,"None",0,0,"None",0,0,801,null,null,null,null,null,null,null,null,null,108000,98000,94500,90000,85000,80000,78000,74000,50000]
["S01008067","East Dunbartonshire","East Dunbartonshire Council HMA",100,629,null,"None",0,0,"None",0,0,629,null,null,null,null,null,null,null,null,null,187500,182000,158000,102000,78000,73500,65000,397000,395000,395000,390000,299995,299995]
["S01008070","East Dunbartonshire","East Dunbartonshire Council HMA",100,878,null,"None",0,0,"None",0,0,878,null,null,null,null,null,null,null,null,null,110000,100000,86000,75000,72000,64000,46000,45000,44000,42000]
["S01008079","East Dunbartonshire","East Dunbartonshire Council HMA",100,905,null,"None",0,0,"None",0,0,905,null,null,null,null,null,null,null,null,null,258000,256000,248000,248000,217000,217000,214000,175000,175000,173000,167000,167000,167000,165000]
["S01008086","East Dunbartonshire","East Dunbartonshire Council HMA",100,1091,null,"None",0,0,"None",0,0,1091,null,null,null,null,null,null,null,null,null,264995,230000,210000,175000,165000,165000,132150,126500,125863,125000,121000,120000,118000,99000,98500,98000,95000,89000,88000,88000,86500,85000,85000,80000,80000,77000,75000,75000,75000,74500,71200]
["S01008088","East Dunbartonshire","East Dunbartonshire Council HMA",100,917,null,"None",0,0,"None",0,0,917,null,null,null,null,null,null,null,null,null,97500,96000,95000,80500,71500,70000,70000,56100,42500]
["S01008095","East Dunbartonshire","East Dunbartonshire Council HMA",100,744,null,"None",0,0,"None",0,0,744,null,null,null,null,null,null,null,null,null,235500,206000,197500,175000,166500,165000,164000,133500,104500,104000,77200,50000]
["S01008099","East Dunbartonshire","East Dunbartonshire Council HMA",100,540,null,"None",0,0,"None",0,0,540,null,null,null,null,null,null,null,null,null,155000,107000,105500,98000,95000,95000,93000,92000,87500,81000]
["S01008106","East Dunbartonshire","East Dunbartonshire Council HMA",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,97000,96000,94500,90000,88000,83000,80500,70000,70000,60000]
["S01008113","East Dunbartonshire","East Dunbartonshire Council HMA",100,891,null,"None",0,0,"None",0,0,891,null,null,null,null,null,null,null,null,null,172595,159500,100000,95200,81500,62000,49000,47000]
["S01008116","East Dunbartonshire","East Dunbartonshire Council HMA",100,933,null,"None",0,0,"None",0,0,933,null,null,null,null,null,null,null,null,null,285000,280000,220100,210500,208123,145000]
["S01008123","East Dunbartonshire","East Dunbartonshire Council HMA",100,904,null,"None",0,0,"None",0,0,904,null,null,null,null,null,null,null,null,null,167000,163000,152000,75000]
["S01008131","East Dunbartonshire","East Dunbartonshire Council HMA",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,155000,98000,98000,95000,84000,79000,74000,37500]
["S01008134","East Dunbartonshire","East Dunbartonshire Council HMA",100,602,null,"None",0,0,"None",0,0,602,null,null,null,null,null,null,null,null,null,120000,104150,96500,82500]
["S01008141","East Dunbartonshire","East Dunbartonshire Council HMA",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,142125,115000,102500,87200,86000]
["S01008148","East Dunbartonshire","East Dunbartonshire Council HMA",100,747,null,"None",0,0,"None",0,0,747,null,null,null,null,null,null,null,null,null,249995,215995,198995,195000,174995,174995,173995,156100,155237,153000,149995,144995,144995,144995,143995,133000,120000,112000,110000,95525,84500,79600,75000,75000,75000,73000,72500,69600,67995,67000,60000,60000]
["S01008152","East Dunbartonshire","East Dunbartonshire Council HMA",100,1057,null,"None",0,0,"None",0,0,1057,null,null,null,null,null,null,null,null,null,262000,222500,170260,167000,166000,125000,85000]
["S01008159","East Dunbartonshire","East Dunbartonshire Council HMA",100,989,null,"None",0,0,"None",0,0,989,null,null,null,null,null,null,null,null,null,111000,82000,73000,66000,48000]
["S01008166","East Lothian","ELC01",100,559,null,"None",0,0,"None",0,0,559,null,null,null,null,null,null,null,null,null,192550,185000,125000,84000,77500,65000]
["S01008168","East Lothian","ELC01",100,849,null,"None",0,0,"None",0,0,849,null,null,null,null,null,null,null,null,null,135000,125000,117500,85000,82000,82000,81500,80000,78000,75000,65000,55000,50000]
["S01008177","East Lothian","ELC01",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,100000,90000,70000]
["S01008180","East Lothian","ELC01",100,473,null,"None",0,0,"None",0,0,473,null,null,null,null,null,null,null,null,null,82500,80000,77500,75000,72000]
["S01008186","East Lothian","ELC01",100,851,null,"None",0,0,"None",0,0,851,null,null,null,null,null,null,null,null,null,350000,246000,235000,225000,203100,190000,180000,180000,166500,166000,140000,105000,68500]
["S01008195","East Lothian","ELC01",100,796,null,"None",0,0,"None",0,0,796,null,null,null,null,null,null,null,null,null,117500,107000,56500]
["S01008198","East Lothian","ELC01",100,693,null,"None",0,0,"None",0,0,693,null,null,null,null,null,null,null,null,null,340000,210000,168000,146000,128000,100000,93000,68000,63000,60000]
["S01008205","East Lothian","ELC01",100,680,null,"None",0,0,"None",0,0,680,null,null,null,null,null,null,null,null,null,330000,328125,212500,175000,174000,165000,157500,147000,130000,130000,125000,125000,120200,107500,105000,104000,100000,96000,95000,82500]
["S01008210","East Lothian","ELC01",100,935,null,"None",0,0,"None",0,0,935,null,null,null,null,null,null,null,null,null,310000,217500,200000,193500,188000,180000,172500,170000,145000,132000,127500,126000,95000,76000,75000,55000,50000,48000,35000]
["S01008214","East Lothian","ELC01",100,710,null,"None",0,0,"None",0,0,710,null,null,null,null,null,null,null,null,null,97000,90000,82000,67500,65000,51000]
["S01008223","East Lothian","ELC01",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,227000,220000,220000,216000,210000,171250,169950,135300,135000,76500]
["S01008228","East Lothian","ELC01",100,640,null,"None",0,0,"None",0,0,640,null,null,null,null,null,null,null,null,null,305000,233000,182000,118000,116500,114000,110500,105000,95000,63500]
["S01008232","East Lothian","ELC01",100,686,null,"None",0,0,"None",0,0,686,null,null,null,null,null,null,null,null,null,386500,270000,195000,148000]
["S01008241","East Lothian","ELC02",98.919753086399993,641,null,"ELC01",1.0802469135799999,7,"None",0,0,648,null,null,null,null,null,null,null,null,null,242000,180000,177371,170000,159000,153000,135000,125600,115000,106000,95000,84000,83000,83000,83000,80000,74000,71500,67000,65500,63500]
["S01008244","East Lothian","ELC02",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,76500,75000,70000,66000,65000,62000,57000,46000,43000]
["S01008265","East Lothian","ELC02",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,252500,230000,227500,227500,227500,227500,145000,125000,122000,120000,120000,120000,115000,102000,101000,95259,94500,90000,86250,85000,85000,84250,84000,80500,78000,77500,72500,65000,65000,63500,63500,59000,56000,56000,55000,52000]
["S01008270","East Lothian","ELC02",100,819,null,"None",0,0,"None",0,0,819,null,null,null,null,null,null,null,null,null,140000,90000,90000,79000,76000]
["S01008277","East Lothian","ELC02",100,502,null,"None",0,0,"None",0,0,502,null,null,null,null,null,null,null,null,null,215000,210000,192750,170000,140000,128350,60000]
["S01008253","East Lothian","ELC03",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,359000,325000,237550,170100,147500,147000]
["S01008256","East Lothian","ELC03",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,355000,345000,288000,245000,155000,152500,130000,123000,123000,85000]
["S01008278","East Lothian","ELC04",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,90000,68500,68000,54000]
["S01008287","East Lothian","ELC04",100,852,null,"None",0,0,"None",0,0,852,null,null,null,null,null,null,null,null,null,130000,116000,115000,113500,108000,106000,105000,97000,90000,90000]
["S01008291","East Lothian","ELC04",100,719,null,"None",0,0,"None",0,0,719,null,null,null,null,null,null,null,null,null,265000,255000,245000,237500,236000,235000,200000,180000,176000,121000,119000,119000,117000,111000]
["S01008296","East Renfrewshire","East Renfrewshire Council HMA",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,325000,305000,284000,280000,252000,243950,235000,235000,228000,225000,222000,220000,213750,211750,208500,206000,206000,202000,202000,200000,182500,178000,177500,173000,165359,165000,165000,160055,157500,156000,121000,115000,290000,285000,275000,269000,259000,254000,252000,225000,222000,217000,210000,205000,202000,167000,167000]
["S01008299","East Renfrewshire","East Renfrewshire Council HMA",100,813,null,"None",0,0,"None",0,0,813,null,null,null,null,null,null,null,null,null,258600,252000,217500,217500,213000,210000,208000,208000,207000,202000,194100,190995,185995,167000,135000,115000]
["S01008306","East Renfrewshire","East Renfrewshire Council HMA",100,611,null,"None",0,0,"None",0,0,611,null,null,null,null,null,null,null,null,null,220156,150502,115794,115500,105000,105000,105000,103000,100000,91000]
["S01008315","East Renfrewshire","East Renfrewshire Council HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,96000,93500,78000,70000,62342,60367]
["S01008317","East Renfrewshire","East Renfrewshire Council HMA",100,738,null,"None",0,0,"None",0,0,738,null,null,null,null,null,null,null,null,null,118550,107000,96600,96000,96000,96000,93000,90000,87000,85000,72000]
["S01008324","East Renfrewshire","East Renfrewshire Council HMA",100,651,null,"None",0,0,"None",0,0,651,null,null,null,null,null,null,null,null,null,140500,118500,110000,105000,95000,90500,80533,80000]
["S01008333","East Renfrewshire","East Renfrewshire Council HMA",100,990,null,"None",0,0,"None",0,0,990,null,null,null,null,null,null,null,null,null,200000,197000,196000,195000,152000,150000,146000,143000,138000,135000,135000,134000,132000,117773]
["S01008335","East Renfrewshire","East Renfrewshire Council HMA",100,763,null,"None",0,0,"None",0,0,763,null,null,null,null,null,null,null,null,null,451100,290000,243500,220000,195000,189999,185000,180000,180000,175000,155100,150000,147000,143000,135000,135000,135000,121500]
["S01008342","East Renfrewshire","East Renfrewshire Council HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,140000,135000,122000]
["S01008345","East Renfrewshire","East Renfrewshire Council HMA",100,916,null,"None",0,0,"None",0,0,916,null,null,null,null,null,null,null,null,null,228000,225000,206000,204816,201000,193000,190000,185000,157111,135000,129000,92000]
["S01008353","East Renfrewshire","East Renfrewshire Council HMA",100,525,null,"None",0,0,"None",0,0,525,null,null,null,null,null,null,null,null,null,185000,95000,94500,88500,55151,55000]
["S01008360","East Renfrewshire","East Renfrewshire Council HMA",100,844,null,"None",0,0,"None",0,0,844,null,null,null,null,null,null,null,null,null,250000,163000,160000,135000,105000,103250,96000,95000,95000,80000,75000,75000,67000,57500,52000,38000]
["S01008367","East Renfrewshire","East Renfrewshire Council HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,205000,146000,124500,100000,85000,84250,77500,69100,68500,63000,63000,60000,43000,42250]
["S01008370","East Renfrewshire","East Renfrewshire Council HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,110000,108000,92000,87000,80000,80000,71500,65000]
["S01008377","East Renfrewshire","East Renfrewshire Council HMA",100,746,null,"None",0,0,"None",0,0,746,null,null,null,null,null,null,null,null,null,51000,43000]
["S01008379","East Renfrewshire","East Renfrewshire Council HMA",100,530,null,"None",0,0,"None",0,0,530,null,null,null,null,null,null,null,null,null,150000,122500,90000,90000,90000,88000,80000,78000,72500,59000,41000]
["S01008388","East Renfrewshire","East Renfrewshire Council HMA",100,637,null,"None",0,0,"None",0,0,637,null,null,null,null,null,null,null,null,null,435000,335000,305000,303128,280000,245000,220000,180000,180000,170000,162000,160000,157600,157000,155000,153287,152500,152000,120000,115000]
["S01008391","East Renfrewshire","East Renfrewshire Council HMA",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,150000,140000,127000,116000,85000,83950,75000,69950,65000,60000,53000,42500,37000]
["S01008397","East Renfrewshire","East Renfrewshire Council HMA",100,935,null,"None",0,0,"None",0,0,935,null,null,null,null,null,null,null,null,null,196150,150000,150000,108900,80000]
["S01008406","East Renfrewshire","East Renfrewshire Council HMA",100,978,null,"None",0,0,"None",0,0,978,null,null,null,null,null,null,null,null,null,121000,103000,90000,85000,84000,80000,67000,66000,65000]
["S01008413","East Renfrewshire","East Renfrewshire Council HMA",100,549,null,"None",0,0,"None",0,0,549,null,null,null,null,null,null,null,null,null,260000,200000,182000,152000,143000,130000,130000,120000,119950,112500,94000]
["S01008415","East Renfrewshire","East Renfrewshire Council HMA",100,841,null,"None",0,0,"None",0,0,841,null,null,null,null,null,null,null,null,null,305000,250000,225500,223000,200000,160000,127500,125000,123500,108000,105000,103000,95000,90000,85000,80007,66000,60000,58000,53000]
["S01009021","EileanSiar","Siar Rural HMA",100,731,null,"None",0,0,"None",0,0,731,null,null,null,null,null,null,null,null,null,146500,125000,125000,118000,105000,105000,104200,76000,72500,69000,60000,54000,45000,38000]
["S01009022","EileanSiar","Siar Rural HMA",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,250000,250000,220000,180000,171051,165000,155000,147500,147500,145000,142500,142500,138000,137500,132500,127500,119950,117500,110000,107500,96000,84000,75000,73000,73000,67000,60000,60000,56000,49950,49000,46000]
["S01009031","EileanSiar","Siar Rural HMA",100,761,null,"None",0,0,"None",0,0,761,null,null,null,null,null,null,null,null,null,257000,180000,160175,131000,123499,106000,100500,100000,96000,95500,73000]
["S01009036","EileanSiar","Stornoway HMA",100,1074,null,"None",0,0,"None",0,0,1074,null,null,null,null,null,null,null,null,null,128000,127950,116000,109000,105950,105000,105000,98000,98000,95000,92000,90000,90000,86000,85000,75250,75000,45000]
["S01009040","EileanSiar","Stornoway HMA",100,653,null,"None",0,0,"None",0,0,653,null,null,null,null,null,null,null,null,null,105000,84000,63000,43500]
["S01009049","EileanSiar","Stornoway HMA",100,616,null,"None",0,0,"None",0,0,616,null,null,null,null,null,null,null,null,null,260000,184000,165000,160000,126000,121000,109000]
["S01009056","Falkirk","Denny & Bonnybridge",100,554,null,"None",0,0,"None",0,0,554,null,null,null,null,null,null,null,null,null,240000,215000,212000,210000,210000,205000,193500,182000,181000,180000,180000,178500,150000,150000,147500,115000,114000,110000,86500]
["S01009061","Falkirk","Denny & Bonnybridge",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,140200,135500,135000,131000,130000,120000,102000,67500,64000]
["S01009067","Falkirk","Denny & Bonnybridge",100,863,null,"None",0,0,"None",0,0,863,null,null,null,null,null,null,null,null,null,200000,118000,115000,108000,105250,105000,90000,80000,79000,75000,67950,64000,63000,52000]
["S01009068","Falkirk","Denny & Bonnybridge",100,895,null,"None",0,0,"None",0,0,895,null,null,null,null,null,null,null,null,null,450000,227000,220000,208330,157000,151195,125100,125000,110500,110000]
["S01009074","Falkirk","Denny & Bonnybridge",100,721,null,"None",0,0,"None",0,0,721,null,null,null,null,null,null,null,null,null,61000,60000,58000,54000,45000]
["S01009083","Falkirk","Denny & Bonnybridge",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,245000,222500,184000,157500,115000,115000,112000,107000,78000,73500,65000,60000]
["S01009086","Falkirk","Denny & Bonnybridge",100,715,null,"None",0,0,"None",0,0,715,null,null,null,null,null,null,null,null,null,185000,185000,140000,120000,105000]
["S01009095","Falkirk","Stenhousemuir Larbert & Rural North ",100,787,null,"None",0,0,"None",0,0,787,null,null,null,null,null,null,null,null,null,86500,86000,85000,85000,78000,72500,56000,50000,50000,40000]
["S01009099","Falkirk","Stenhousemuir Larbert & Rural North ",100,755,null,"None",0,0,"None",0,0,755,null,null,null,null,null,null,null,null,null,80000,76000,73526,68000,54000,53000,31000]
["S01009104","Falkirk","Stenhousemuir Larbert & Rural North ",100,775,null,"None",0,0,"None",0,0,775,null,null,null,null,null,null,null,null,null,88000]
["S01009113","Falkirk","Stenhousemuir Larbert & Rural North ",100,927,null,"None",0,0,"None",0,0,927,null,null,null,null,null,null,null,null,null,94995,93000,90500,90000,89500,85000,82000,80000,79000,78500,75000,72000,71000,54000]
["S01009114","Falkirk","Stenhousemuir Larbert & Rural North ",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,102000,100000,95000,81000,76000]
["S01009123","Falkirk","Stenhousemuir Larbert & Rural North ",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,191500,177500,175000,174000,171000,122500,94500]
["S01009129","Falkirk","Falkirk HMA",100,486,null,"None",0,0,"None",0,0,486,null,null,null,null,null,null,null,null,null,260000,225000,220000,220000,208000,198000,181000,180000,178000,150000,145000,133000,109000,101000]
["S01009132","Falkirk","Falkirk HMA",100,822,null,"None",0,0,"None",0,0,822,null,null,null,null,null,null,null,null,null,375000,365000,285000,237500,235000,230110,226100,196000,190000,185000]
["S01009141","Falkirk","Falkirk HMA",100,824,null,"None",0,0,"None",0,0,824,null,null,null,null,null,null,null,null,null,245000,213000,201000,190000,187500,148000]
["S01009147","Falkirk","Falkirk HMA",100,832,null,"None",0,0,"None",0,0,832,null,null,null,null,null,null,null,null,null,349000,197500,182000,168086,155000,128000,85500,69500,64000,60000,60000]
["S01009150","Falkirk","Falkirk HMA",100,747,null,"None",0,0,"None",0,0,747,null,null,null,null,null,null,null,null,null,450000,370000,307500,245000,220550,215000,162500,85000]
["S01009157","Falkirk","Falkirk HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,126000,100000,90000,79950,52000,33000]
["S01009161","Falkirk","Falkirk HMA",100,647,null,"None",0,0,"None",0,0,647,null,null,null,null,null,null,null,null,null,95000,58500,55000,35000]
["S01009168","Falkirk","Falkirk HMA",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,115000,103000,86500,82000,81000,75500,71000,60000,57000,51000,44150]
["S01009175","Falkirk","Falkirk HMA",100,848,null,"None",0,0,"None",0,0,848,null,null,null,null,null,null,null,null,null,160000,87500,83000,57000,48000,46500,46000,45000,40000,40000,39100,36013,34000]
["S01009178","Falkirk","Falkirk HMA",100,743,null,"None",0,0,"None",0,0,743,null,null,null,null,null,null,null,null,null,273000,232000,227500,210000,165800,165000,157250,145000,141000,139125,137500,95177,90250]
["S01009185","Falkirk","Polmont & Rural South ",100,892,null,"None",0,0,"None",0,0,892,null,null,null,null,null,null,null,null,null,131000,123000,104000,103000,100000,98000,97500,95000,91000,70000]
["S01009193","Falkirk","Polmont & Rural South ",100,309,null,"None",0,0,"None",0,0,309,null,null,null,null,null,null,null,null,null,122000,118000,115000,114000,90950,88000]
["S01009196","Falkirk","Polmont & Rural South ",100,693,null,"None",0,0,"None",0,0,693,null,null,null,null,null,null,null,null,null,240000,191000,190000,177000,160000,76100]
["S01009204","Falkirk","Polmont & Rural South ",100,895,null,"None",0,0,"None",0,0,895,null,null,null,null,null,null,null,null,null,183000,160000,150000,145000,120000,92000,83500,83500,65000,63000]
["S01009205","Falkirk","Polmont & Rural South ",100,702,null,"None",0,0,"None",0,0,702,null,null,null,null,null,null,null,null,null,212500,150000,140000,140000,130000,128000,110000]
["S01009214","Falkirk","Polmont & Rural South ",100,1010,null,"None",0,0,"None",0,0,1010,null,null,null,null,null,null,null,null,null,103000,97000,96000,95000,95000,88500]
["S01009221","Falkirk","Grangemouth ",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,86100,75000,68000,59000,57000,49000,47000,37250]
["S01009223","Falkirk","Grangemouth ",100,556,null,"None",0,0,"None",0,0,556,null,null,null,null,null,null,null,null,null,103000,90000,75000,69000,45000,40500,38000,38000,37000,35000,33500,33000]
["S01009232","Falkirk","Grangemouth ",100,581,null,"None",0,0,"None",0,0,581,null,null,null,null,null,null,null,null,null,210000,175000,170000,147000,125050,95000,60000,40000,34500]
["S01009239","Falkirk","Grangemouth ",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,241050,232000,218625,175000,165000,130000,108000,96000,95000,90000,86000,52000,51000,46000]
["S01009242","Falkirk","Grangemouth ",100,725,null,"None",0,0,"None",0,0,725,null,null,null,null,null,null,null,null,null,275000,210500,190000,105000,102000,60000,59000]
["S01009248","Falkirk","Bo'ness ",100,688,null,"None",0,0,"None",0,0,688,null,null,null,null,null,null,null,null,null,500000,205000,170000,145425,135000,125000,112500,110000,108000,100000,92000,75000,70000,70000,69000,62000,60000,58000,58000,56500]
["S01009251","Falkirk","Bo'ness ",100,553,null,"None",0,0,"None",0,0,553,null,null,null,null,null,null,null,null,null,550000,289100,180000,175000,165000,160000,126000,108000]
["S01009260","Falkirk","Bo'ness ",100,1149,null,"None",0,0,"None",0,0,1149,null,null,null,null,null,null,null,null,null,231249,190000,181000,175000,140000,137000,106100,105000,87000,85000,85000,62500,60000,59500,51000,46000,45000]
["S01009664","Fife","Cupar & North West Fife HMA",100,895,{"$f":"SUM(E2987:E3191)","v":151228},"None",0,0,"None",0,0,895,null,null,null,null,null,null,null,null,null,156000,150050,110125,106000,95000,93000,88500,85000,71000,68000,67000]
["S01009667","Fife","Cupar & North West Fife HMA",100,523,null,"None",0,0,"None",0,0,523,null,null,null,null,null,null,null,null,null,339995,329995,257995,254995,239995,235995,235995,229995,229995,229995,225995,224995,217995,189995,189995,185995,185995,181995,181995,181995,179995,179995,176995,176995,141500]
["S01009674","Fife","Cupar & North West Fife HMA",100,875,{"$f":"SUM(F2767:F2770)","v":1},"None",0,0,"None",0,0,875,null,null,null,null,null,null,null,null,null,182000,175000,163000,155555,145500,103500]
["S01009683","Fife","Cupar & North West Fife HMA",100,865,null,"None",0,0,"None",0,0,865]
["S01009688","Fife","Cupar & North West Fife HMA",100,904,null,"None",0,0,"None",0,0,904,null,null,null,null,null,null,null,null,null,102000,85000,78000,60555]
["S01009692","Fife","Cupar & North West Fife HMA",100,1062,null,"None",0,0,"None",0,0,1062,null,null,null,null,null,null,null,null,null,116000,92000,85000,84000,56500,55000]
["S01009695","Fife","Cupar & North West Fife HMA",100,623,null,"None",0,0,"None",0,0,623,null,null,null,null,null,null,null,null,null,295000,289000,285000,233000,230000,220000,217500,200000,178000,168500,164200,153500,150000,140000,130000,125000]
["S01009268","Fife","FC01",100,1002,null,"None",0,0,"None",0,0,1002,null,null,null,null,null,null,null,null,null,112500,106250,103550,96500,78500,72000]
["S01009272","Fife","FC01",100,704,null,"None",0,0,"None",0,0,704,null,null,null,null,null,null,null,null,null,190000,140000,120000,115000,106777,102000,52000]
["S01009277","Fife","FC01",100,527,null,"None",0,0,"None",0,0,527,null,null,null,null,null,null,null,null,null,160000,148000,131000,116500,105500,69000,61500,60500,55756,55000]
["S01009284","Fife","FC01",100,822,null,"None",0,0,"None",0,0,{"$f":"L2818+I2818+E2818","v":822},null,null,null,null,null,null,null,null,null,140500,125050,120000,110000,65000,65000,60000,49000]
["S01009290","Fife","FC01",100,646,null,"None",0,0,"None",0,0,646,null,null,null,null,null,null,null,null,null,70000]
["S01009295","Fife","FC01",100,611,null,"None",0,0,"None",0,0,611,null,null,null,null,null,null,null,null,null,97500,80000,60000]
["S01009302","Fife","FC01",100,845,null,"None",0,0,"None",0,0,845,null,null,null,null,null,null,null,null,null,76000,74000,68000,60500]
["S01009305","Fife","FC01",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,154550,81200,80000,79500,78875,76500,65000,60000]
["S01009314","Fife","FC01",100,650,null,"None",0,0,"None",0,0,650,null,null,null,null,null,null,null,null,null,95000,95000,93000,55000]
["S01009320","Fife","FC01",100,713,null,"None",0,0,"None",0,0,713,null,null,null,null,null,null,null,null,null,210000,170000,162261,158500,113000,96000,95000,90000,75000,70000,67500,58000]
["S01009323","Fife","FC01",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,170000,117500,115000,105000,102500,78000]
["S01009330","Fife","FC01",100,503,null,"None",0,0,"None",0,0,503,null,null,null,null,null,null,null,null,null,115000,104000,95000,77000,72000,61000,50500,45000,39500,37000,35000]
["S01009334","Fife","FC01",100,636,null,"None",0,0,"None",0,0,636,null,null,null,null,null,null,null,null,null,278000,209000,200000,198000,195000,182000,182000,166500,165000,165000,159500,155000,152000,135777,130000,112000,110000,105000,101000,100000,98000,97500,97000,96000,95000,94000,93500,86000,85000,75000,58000]
["S01009341","Fife","FC01",100,583,null,"None",0,0,"None",0,0,583,null,null,null,null,null,null,null,null,null,495000,420000,165000,165000,155000,145000,136000,136000,130000,88000,85000,80000]
["S01009348","Fife","FC01",100,510,null,"None",0,0,"None",0,0,{"$f":"L2882+I2882+E2882","v":510},null,null,null,null,null,null,null,null,null,190000,190000,185555,181600,150000,150000,115000,97500,86500]
["S01009352","Fife","FC01",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,457777,251200,242500,235000,222050,195000,184000,180250,176500,176129,170000,147000]
["S01009357","Fife","FC01",100,485,null,"None",0,0,"None",0,0,485,null,null,null,null,null,null,null,null,null,68000,57000,55000,37000]
["S01009366","Fife","FC01",100,760,null,"None",0,0,"None",0,0,760,null,null,null,null,null,null,null,null,null,145000,143000,141375,140041,133000,132500,130367,129000,125500,125300,118000,115000,113750,110000,108000,105000,97000,95000,95000,88000,86250,85000,80000,80000,80000,79000,79000,77000,75000,72635.5,70250,70200,70000,57555,57500,56000,50500,47500]
["S01009369","Fife","FC01",100,598,null,"None",0,0,"None",0,0,598,null,null,null,null,null,null,null,null,null,285500,285000,160025,150000,125000,100000,90000,89950,88500,83500,80000,70000,65000,53000]
["S01009377","Fife","FC01",100,1284,null,"None",0,0,"None",0,0,1284,null,null,null,null,null,null,null,null,null,232000,225500,160000,145692,139000,138000,135800,130000,130000,130000,128000,125000,85200,60000]
["S01009384","Fife","FC01",100,564,null,"None",0,0,"None",0,0,564,null,null,null,null,null,null,null,null,null,363050,348000,340000,337000,327000,305000,270000,260000,258151,248842,220500,220000,196250,158000,154750,152000,142100,135100,135000,132000,111500,106000,90000]
["S01009387","Fife","FC01",100,600,null,"None",0,0,"None",0,0,600,null,null,null,null,null,null,null,null,null,206600,188000,185000,185000,170000,170000,169000,167000,166500,160000,156000,155500,155000,151570,148500,148333,145000,145000,145000,135000,133010,132000,132000,131000,130000,129500,128128,127000,123000,123000,120000,115000,113000,110000,108500,107500,103000,96650,96500,92250,50000]
["S01009395","Fife","FC01",100,677,null,"None",0,0,"None",0,0,677,null,null,null,null,null,null,null,null,null,355000,345000,280000,280000,270000,268000,249000,245000,245000,240000,233000,225000,220000,215000,215000,215000,215000,215000,210000,210000,210000,210000,206210,205000,205000,203500,201500,200000,198000,195000,194000,192000,183000,156290,155000,132500,125000,123500,121500,120000,118000,115000,115000,114000,110023,108000,106500,106230]
["S01009396","Fife","FC01",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,451000,325000,320155,267510,260500,251000,230000,181750,168200,162500,138000,125050,100000,75500,69000,65000,60000]
["S01009403","Fife","FC01",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,105000,100000,96000,95000,95000,92018,90000,75000,73000,65000]
["S01009412","Fife","FC01",100,848,null,"None",0,0,"None",0,0,{"$f":"L2946+I2946+E2946","v":848},null,null,null,null,null,null,null,null,null,78000,77000,75000,75000,74000,73355,73000,72500,67000,67000,66000,65000,58026,56191,55000,55000]
["S01009414","Fife","FC01",100,682,null,"None",0,0,"None",0,0,682,null,null,null,null,null,null,null,null,null,340000,305000,151000,94500,92500,92500,55000]
["S01009421","Fife","FC01",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,665000,440000,333000,285000,245000,176258,85000,75000]
["S01009430","Fife","FC01",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,248500,230000,212000,196000,180000,174126,163000]
["S01009431","Fife","FC01",100,672,null,"None",0,0,"None",0,0,672,null,null,null,null,null,null,null,null,null,462500,415000,300000,300000,286000,250000,200000,189000,176800,167100,145000,140250,140000,118000,104000,98000,90000]
["S01009447","Fife","FC01",100,486,null,"None",0,0,"None",0,0,486,null,null,null,null,null,null,null,null,null,850000,330000,250000,250000,175000,170000,165000,145000,137500,131500,115000,71000]
["S01009450","Fife","FC01",100,601,null,"None",0,0,"None",0,0,601,null,null,null,null,null,null,null,null,null,53000]
["S01009489","Fife","FC01",100,816,null,"None",0,0,"None",0,0,816,null,null,null,null,null,null,null,null,null,185000,160000,132000,126500,125000,125000,110000,105000,83000]
["S01009440","Fife","FC02",100,672,null,"None",0,0,"None",0,0,672,null,null,null,null,null,null,null,null,null,107500,82127,80000,78000,75000,72500,70000,69500,68000,67000,64500,58131,56375,55000,50000]
["S01009443","Fife","FC02",100,686,null,"None",0,0,"None",0,0,686,null,null,null,null,null,null,null,null,null,235000,152500,152000,93100,85000,83500,83000,82500,80000,79995,74000,73000,71500,70000,69500,61000,60000,56000]
["S01009463","Fife","FC02",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,88000,87500,85000,80000,77500,75000,71000,70000,70000,67123,67000,62000,55100,50500]
["S01009472","Fife","FC02",100,939,null,"None",0,0,"None",0,0,{"$f":"L3010+I3010+E3010","v":939},null,null,null,null,null,null,null,null,null,171250,121000,110995,105000,102000,100000,92000,91600,90000,89000,85000,85000,80250,80000,79917,71521,69950,60000,59000,57500,55000,55000,51000,48000,33000,32000]
["S01009473","Fife","FC02",100,902,null,"None",0,0,"None",0,0,902,null,null,null,null,null,null,null,null,null,355000,345000,331150,322000,305000,294088,280227,278888,179000,155250,148000,145000,145000,135000,126500,118000,78500,70000,65250,53000,37500]
["S01009481","Fife","FC02",100,922,null,"None",0,0,"None",0,0,922,null,null,null,null,null,null,null,null,null,153000,149000,142750,138500,132000,125000,119000,77500,70000,50000,50000]
["S01009484","Fife","FC02",100,776,null,"None",0,0,"None",0,0,776]
["S01009495","Fife","FC02",100,871,null,"None",0,0,"None",0,0,871,null,null,null,null,null,null,null,null,null,142000,132500,132000,130000,122549,119950,118000]
["S01009501","Fife","FC02",100,677,null,"None",0,0,"None",0,0,677,null,null,null,null,null,null,null,null,null,125000,118000,117000,110000,90000]
["S01009506","Fife","FC02",100,735,null,"None",0,0,"None",0,0,735,null,null,null,null,null,null,null,null,null,333250,225000,223300,212000,205000,200000,185000,185000,179500,178650,175000,168776.45,163000,162500,155000,141250,140500,140000,140000,140000,135000,135000,134950,130100,128050,128000,126750,125500,125000,124000,122500,120507,120000,118000,118000,115000,112500,106100,100000,85000,84000,45725]
["S01009513","Fife","FC02",100,575,null,"None",0,0,"None",0,0,575,null,null,null,null,null,null,null,null,null,100000,93000,92000,91050,89000,64500,61500,60000,56000,45550]
["S01009519","Fife","FC02",100,487,null,"None",0,0,"None",0,0,487,null,null,null,null,null,null,null,null,null,101995,99995,98995,98995,98995,98995,98995,97995,97995,97995,96995,96995,96995,95995,95995,92995,92995,92995,92995,92995,92000,91995,91995,91995,90995,90995,90995,90995,90995,90995,90995,90000,90000,90000,89995,89995,89995,89995,89995,89995,89995,88995,87995,86000,86000,84995,84995,84000,82000,82000,81000,80000,79000,79000,78000,74995,74995,37000]
["S01009522","Fife","FC02",100,1042,null,"None",0,0,"None",0,0,1042,null,null,null,null,null,null,null,null,null,97100,91500,85000,78000,73000,69995,65000,57000,50100,50000,42250,41000]
["S01009531","Fife","FC02",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,105000,95500,84000,78000,69000,64000,50000]
["S01009534","Fife","FC02",100,856,null,"None",0,0,"None",0,0,856]
["S01009544","Fife","FC02",100,857,null,"None",0,0,"None",0,0,857,null,null,null,null,null,null,null,null,null,160125,139300,95000,85000,70000,56000]
["S01009549","Fife","FC02",100,782,null,"None",0,0,"None",0,0,782,null,null,null,null,null,null,null,null,null,280000,245000,183750,133000,125000,105000,90000,87650,85000,78000,70000,67500]
["S01009556","Fife","FC02",100,767,null,"None",0,0,"None",0,0,767,null,null,null,null,null,null,null,null,null,209995,209995,204995,202995,115000,105000,103000,84000,82000,80000,65000,64999,55000,43000]
["S01009559","Fife","FC02",100,857,null,"None",0,0,"None",0,0,857,null,null,null,null,null,null,null,null,null,178000,110000,88000,70000,66500,55000]
["S01009563","Fife","FC02",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,250000,220051,155000,140000,125000,120000,111500]
["S01009568","Fife","FC02",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,177000,145000,140000,140000,135000,119000,115500,110000,94040,82500]
["S01009577","Fife","FC02",100,697,null,"None",0,0,"None",0,0,697,null,null,null,null,null,null,null,null,null,82500,71500,35000]
["S01009581","Fife","FC02",100,553,null,"None",0,0,"None",0,0,553]
["S01009586","Fife","FC02",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,124050,85500]
["S01009595","Fife","FC02",100,514,null,"None",0,0,"None",0,0,514]
["S01009602","Fife","FC02",100,770,null,"None",0,0,"None",0,0,770,null,null,null,null,null,null,null,null,null,95000,88613,82000,78000,76500,76000,75000,75000,70000,50000]
["S01009606","Fife","FC02",100,588,null,"None",0,0,"None",0,0,588,null,null,null,null,null,null,null,null,null,120000,112500,93500,90000,88000,86000,84500,84000,80000,75500,75000,70000,52000]
["S01009613","Fife","FC02",100,462,null,"None",0,0,"None",0,0,462,null,null,null,null,null,null,null,null,null,45000]
["S01009614","Fife","FC02",100,510,null,"None",0,0,"None",0,0,510,null,null,null,null,null,null,null,null,null,56000,55000,42000,41000,35000,35000]
["S01009623","Fife","FC02",100,495,null,"None",0,0,"None",0,0,495,null,null,null,null,null,null,null,null,null,126336,88000,87000,76000,68500,67000,59300]
["S01009626","Fife","FC02",100,601,null,"None",0,0,"None",0,0,601,null,null,null,null,null,null,null,null,null,95000,90500,77777,76000]
["S01009632","Fife","FC02",100,558,null,"None",0,0,"None",0,0,558,null,null,null,null,null,null,null,null,null,62500]
["S01009641","Fife","FC02",100,770,null,"None",0,0,"None",0,0,770,null,null,null,null,null,null,null,null,null,137000,135500,135000,128000,90000,66000,62000,60000]
["S01009644","Fife","FC02",100,815,null,"None",0,0,"None",0,0,815,null,null,null,null,null,null,null,null,null,114000,80000]
["S01009650","Fife","FC02",100,773,null,"None",0,0,"None",0,0,773,null,null,null,null,null,null,null,null,null,90000,65000,56150]
["S01009743","Fife","Greater Dundee HMA",100,946,null,"None",0,0,"None",0,0,946,null,null,null,null,null,null,null,null,null,191899,185000,183000,160000,155000,152500,150000,145297,145088,143000,142000,141080,140000,139000,138000,137050,135000,126000,125000,122500,117000]
["S01009747","Fife","Greater Dundee HMA",100,656,null,"None",0,0,"None",0,0,656,null,null,null,null,null,null,null,null,null,190000,178000,165500,160000,150000,147500,144046,135000,130000,125000,120000,103000,100000,87311]
["S01009755","Fife","Greater Dundee HMA",100,673,null,"None",0,0,"None",0,0,{"$f":"L3202+I3202+E3202","v":673},null,null,null,null,null,null,null,null,null,127000,100000,86126,85000]
["S01009699","Fife","St Andrews and North East Fife HMA",100,468,null,"None",0,0,"None",0,0,468,null,null,null,null,null,null,null,null,null,107500,93000,87000,75000,75000,75000,75000,74000,71000,70000,70000,70000,69500,68995,66000,65000,62000,58000,55000,54000,48000,47500]
["S01009702","Fife","St Andrews and North East Fife HMA",100,631,null,"None",0,0,"None",0,0,631,null,null,null,null,null,null,null,null,null,82999,75000,68000,65000,65000,65000,56000,50000]
["S01009711","Fife","St Andrews and North East Fife HMA",100,789,null,"None",0,0,"None",0,0,789,null,null,null,null,null,null,null,null,null,340000,246217,240000,200500,192000,186200,170000,145500,122500,120500,120000,105000,101880,97500,96000,95800,65000]
["S01009717","Fife","St Andrews and North East Fife HMA",100,1009,null,"None",0,0,"None",0,0,1009]
["S01009720","Fife","St Andrews and North East Fife HMA",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,110000,105000,103000,98000,98000,92000,79999,68000,55000]
["S01009729","Fife","St Andrews and North East Fife HMA",100,620,null,"None",0,0,"None",0,0,620,null,null,null,null,null,null,null,null,null,143000,142000,127600,126731,126200,120562,120000,115500,114000,106040,101000,100800,99000,96000,95105,75000,73000,73000,73000,71000,68000]
["S01009730","Fife","St Andrews and North East Fife HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,110000,95000,86000,65000,64000,52121]
["S01009738","Fife","St Andrews and North East Fife HMA",100,420,null,"None",0,0,"None",0,0,420,null,null,null,null,null,null,null,null,null,130700,102500,99500,97500,92500,90000,72000]
["S01009759","Glasgow City","Glasgow City Council HMA",100,934,null,"None",0,0,"None",0,0,934,null,null,null,null,null,null,null,null,null,125000,118000,116250,110000,79000]
["S01009762","Glasgow City","Glasgow City Council HMA",100,926,null,"None",0,0,"None",0,0,926,null,null,null,null,null,null,null,null,null,255000,240000,233000,224000,155777,146000,128000,126750,120000,97000,92500,84000,83750,83000,80000,78000,73000,73000,68000]
["S01009768","Glasgow City","Glasgow City Council HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,437500,270000,212500,198000,195000,180000,170000,157500,150000,144000,143119,142000,141500,140000,133500,128000,125000,123000,114500,113750,113500,110275,110000,108000,105000,100000]
["S01009777","Glasgow City","Glasgow City Council HMA",100,482,null,"None",0,0,"None",0,0,482,null,null,null,null,null,null,null,null,null,252000,251500,220000,206150,186000,180000,168000,163150,155501,155000,150000,140000,126000,122000,95000,50000]
["S01009780","Glasgow City","Glasgow City Council HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,275000,177500,177250,170000,170000,160000,156500,155000,149995,148800,146000,143500,130000,130000,128137,127000,124000,120000,117272,109750,108000,105250,85000]
["S01009787","Glasgow City","Glasgow City Council HMA",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,260000,216500,205000,182500,175000,153500,147820,145080,145000,143000,140000,133000,115000,97000,90000,88750]
["S01009793","Glasgow City","Glasgow City Council HMA",100,885,null,"None",0,0,"None",0,0,885,null,null,null,null,null,null,null,null,null,447500,411333,367500,326275,312500,297297,276260,255100,233000,230505,223250,220250,195000,176176,172500,150000,145500]
["S01009798","Glasgow City","Glasgow City Council HMA",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,232200,232000,229221,228500,218000,200000,199000,194500,184500,166000,165000,160100,145500,140333,111214,90000,77000]
["S01009805","Glasgow City","Glasgow City Council HMA",100,962,null,"None",0,0,"None",0,0,962,null,null,null,null,null,null,null,null,null,210000,168000,166500,133000,131000,128000,118000,115000,95000,126500,112050]
["S01009811","Glasgow City","Glasgow City Council HMA",100,1063,null,"None",0,0,"None",0,0,1063,null,null,null,null,null,null,null,null,null,197500,190000,186500,185000,162552,140000,133500,130021,120000,115000,115000,113500,94950,90000,90000,86000,83000,78000]
["S01009816","Glasgow City","Glasgow City Council HMA",100,705,null,"None",0,0,"None",0,0,705,null,null,null,null,null,null,null,null,null,81000,59000,55000,44400]
["S01009823","Glasgow City","Glasgow City Council HMA",100,728,null,"None",0,0,"None",0,0,728,null,null,null,null,null,null,null,null,null,129000,115000,112000,107000,97250]
["S01009826","Glasgow City","Glasgow City Council HMA",100,582,null,"None",0,0,"None",0,0,582,null,null,null,null,null,null,null,null,null,215000,162500,146000,145000,137000,127500,125500,113000,110000,100000,82500,72000,71000,61500]
["S01009831","Glasgow City","Glasgow City Council HMA",100,779,null,"None",0,0,"None",0,0,779,null,null,null,null,null,null,null,null,null,140100,130000,120500,64500]
["S01009835","Glasgow City","Glasgow City Council HMA",100,526,null,"None",0,0,"None",0,0,526,null,null,null,null,null,null,null,null,null,75000,67500,57250,57000,53000,50000]
["S01009844","Glasgow City","Glasgow City Council HMA",100,573,null,"None",0,0,"None",0,0,573,null,null,null,null,null,null,null,null,null,82000,75000,70000,70000,62000]
["S01009851","Glasgow City","Glasgow City Council HMA",100,824,null,"None",0,0,"None",0,0,824,null,null,null,null,null,null,null,null,null,320500,249950,240000,227000,200000,168000,165000,165000,160000,160000,157000,107500,89000,75000,70000,63000,60000]
["S01009855","Glasgow City","Glasgow City Council HMA",100,572,null,"None",0,0,"None",0,0,572,null,null,null,null,null,null,null,null,null,92000,90000,62000,53500,52000,42500,40550]
["S01009862","Glasgow City","Glasgow City Council HMA",100,1109,null,"None",0,0,"None",0,0,1109,null,null,null,null,null,null,null,null,null,165077,147500,142000,140200,60050,60000,320000]
["S01009869","Glasgow City","Glasgow City Council HMA",100,530,null,"None",0,0,"None",0,0,530,null,null,null,null,null,null,null,null,null,335000,325523,325000,310111,280000,277388,275000,271000,260000,256850,253000,250000,236000,230000,230000,135000]
["S01009873","Glasgow City","Glasgow City Council HMA",100,913,null,"None",0,0,"None",0,0,913,null,null,null,null,null,null,null,null,null,1350000,935000,638000,535000,535000,453150,295500,282250,255000,235100,193152,190000,182000,155000,141000,114500,97500]
["S01009878","Glasgow City","Glasgow City Council HMA",100,705,null,"None",0,0,"None",0,0,705,null,null,null,null,null,null,null,null,null,760000,340000,317000,300000,269585,230000,225000,215000,175000,170000,152000,125000,121000,107000,98500]
["S01009881","Glasgow City","Glasgow City Council HMA",100,528,null,"None",0,0,"None",0,0,528,null,null,null,null,null,null,null,null,null,380389,288000,210675,210000,191092,188001,184000,157080,155000,150000,145000,142000,135000]
["S01009890","Glasgow City","Glasgow City Council HMA",100,553,null,"None",0,0,"None",0,0,553,null,null,null,null,null,null,null,null,null,198000,185266,182000,177124,164469,163000,162000,160000,158500,158000,157500,157000,150000,150000,150000,150000,149000,143361,142500,130251,128500,120000,117500,112500,102000,58000]
["S01009893","Glasgow City","Glasgow City Council HMA",100,837,null,"None",0,0,"None",0,0,837,null,null,null,null,null,null,null,null,null,167500,162000,157500,150000,145000,136000,115000,100000,95000,90000,90000,84000,84000,80000]
["S01009899","Glasgow City","Glasgow City Council HMA",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,345999,175000,160000,144000,135000,130177,95000]
["S01009906","Glasgow City","Glasgow City Council HMA",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,865000,415005,388000,331000,330000,300000,295000,280000,258777,250000,210000,200525,180000,165000,163015,156000,115000,95000,87000,83000]
["S01009915","Glasgow City","Glasgow City Council HMA",100,861,null,"None",0,0,"None",0,0,861,null,null,null,null,null,null,null,null,null,480000,265000,228000,160000,105000,102000,98000]
["S01009917","Glasgow City","Glasgow City Council HMA",100,709,null,"None",0,0,"None",0,0,709,null,null,null,null,null,null,null,null,null,760000,575000,420000,395000,395000,380000,350500,300000,298500,295000,280000,255000,255000,245000,240000,233000,230000,225000,220000,205000,192000,185000,175000,134000,118000]
["S01009924","Glasgow City","Glasgow City Council HMA",100,1007,null,"None",0,0,"None",0,0,1007,null,null,null,null,null,null,null,null,null,645000,545717,343588,335100,282282,280250,280000,275000,275000,275000,272000,270025,250100,246750,242093,236568,220000,208000,205000,191800,186500,186080,185000,170000]
["S01009927","Glasgow City","Glasgow City Council HMA",100,511,null,"None",0,0,"None",0,0,511,null,null,null,null,null,null,null,null,null,380000,376270,370000,348213,330000,330000,295000,209109,206000,131500,129995,125000,84000,62000,53000]
["S01009935","Glasgow City","Glasgow City Council HMA",100,544,null,"None",0,0,"None",0,0,544,null,null,null,null,null,null,null,null,null,95000,95000,90500,90099,90000,82000,80000,73200]
["S01009942","Glasgow City","Glasgow City Council HMA",100,1022,null,"None",0,0,"None",0,0,1022,null,null,null,null,null,null,null,null,null,157500,150000,129250,85000]
["S01009945","Glasgow City","Glasgow City Council HMA",100,963,null,"None",0,0,"None",0,0,963,null,null,null,null,null,null,null,null,null,170000,132000,85000,65000,57000,50000]
["S01009952","Glasgow City","Glasgow City Council HMA",100,733,null,"None",0,0,"None",0,0,733,null,null,null,null,null,null,null,null,null,218265,185000,125000,122000,115555,113000,108000,106500,100000,75000,72000,65000,46000]
["S01009960","Glasgow City","Glasgow City Council HMA",100,902,null,"None",0,0,"None",0,0,902,null,null,null,null,null,null,null,null,null,132000,124000,75000,65000,44000]
["S01009963","Glasgow City","Glasgow City Council HMA",100,802,null,"None",0,0,"None",0,0,802,null,null,null,null,null,null,null,null,null,194000,165000,112000,94000,93500,92500,89000,83000,81000,75000,75000]
["S01009970","Glasgow City","Glasgow City Council HMA",100,946,null,"None",0,0,"None",0,0,946,null,null,null,null,null,null,null,null,null,285000,185000,167500,165000,160000,155000,150000,135000,130100,129000,127350,127000,127000,120000,119000,110500,109000,105000,98000,95000,95000,88000,80500,80000,76000]
["S01009973","Glasgow City","Glasgow City Council HMA",100,725,null,"None",0,0,"None",0,0,725,null,null,null,null,null,null,null,null,null,360000,201500,135000,130000,125000,123000,120000,120000,117500,117000,115000,113000,112750,111201,110500,110000]
["S01009980","Glasgow City","Glasgow City Council HMA",100,645,null,"None",0,0,"None",0,0,645,null,null,null,null,null,null,null,null,null,268800,249000,202000,200000,187000,135531,135150,132500,132000,131150,130000,129950,126100,126000,124950,122500,122500,120000,119950,117000,115200,114500,108500,108000,103000,102000,97000,96000,95000]
["S01009988","Glasgow City","Glasgow City Council HMA",100,497,null,"None",0,0,"None",0,0,497,null,null,null,null,null,null,null,null,null,165350,160000,158500,158000,144253,140000,122500,114250,110118,107500,105000,86000,85000,83500,82000,81000,80000,75000,65000]
["S01009991","Glasgow City","Glasgow City Council HMA",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,245000,227500,207500,205000,200000,180000,160000,155000,150000,140000,140000,135000]
["S01009998","Glasgow City","Glasgow City Council HMA",100,634,null,"None",0,0,"None",0,0,634]
["S01010006","Glasgow City","Glasgow City Council HMA",100,874,null,"None",0,0,"None",0,0,874,null,null,null,null,null,null,null,null,null,190000,182000,169000,163000,112500,72500]
["S01010009","Glasgow City","Glasgow City Council HMA",100,556,null,"None",0,0,"None",0,0,556,null,null,null,null,null,null,null,null,null,285000,251113,247500,245000,242500,235000,229029,223000,220000,214000,202150,201500,195000,195000,190000,187560,187000]
["S01010016","Glasgow City","Glasgow City Council HMA",100,724,null,"None",0,0,"None",0,0,724,null,null,null,null,null,null,null,null,null,245000,200000,190000,177500]
["S01010022","Glasgow City","Glasgow City Council HMA",100,956,null,"None",0,0,"None",0,0,956,null,null,null,null,null,null,null,null,null,510000,390000,302000,255000,235000,220000,190000,190000,175000,160000,130000]
["S01010025","Glasgow City","Glasgow City Council HMA",100,548,null,"None",0,0,"None",0,0,548,null,null,null,null,null,null,null,null,null,470000,358500,270000,214500,211011]
["S01010034","Glasgow City","Glasgow City Council HMA",100,999,null,"None",0,0,"None",0,0,999,null,null,null,null,null,null,null,null,null,210000,195000,177500,169000,163000,160000,135000,112500,92000,89000]
["S01010037","Glasgow City","Glasgow City Council HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,215000,210595,178000,163599,153600,107000,104000,100000,89000]
["S01010042","Glasgow City","Glasgow City Council HMA",100,1095,null,"None",0,0,"None",0,0,1095,null,null,null,null,null,null,null,null,null,312500,230000,208000,175000,170000,131000,125000,83000]
["S01010052","Glasgow City","Glasgow City Council HMA",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,535000,342500,331251,315000,300000,270000,230130,221000,214275,207123,206500,155000]
["S01010055","Glasgow City","Glasgow City Council HMA",100,1126,null,"None",0,0,"None",0,0,1126,null,null,null,null,null,null,null,null,null,399000,375000,325000,290000,245000,220000,218000,205000,105000]
["S01010060","Glasgow City","Glasgow City Council HMA",100,908,null,"None",0,0,"None",0,0,908,null,null,null,null,null,null,null,null,null,175000,167500,158000,155000,133000,113210,85000,85000,82000,77000,75210,199000,197000,189000,185000]
["S01010064","Glasgow City","Glasgow City Council HMA",100,552,null,"None",0,0,"None",0,0,552,null,null,null,null,null,null,null,null,null,202000,195000,190000,190000,185000,160000,130000,128000,120000,120000,119500,109000,93500,85000,69500,67500,58000]
["S01010071","Glasgow City","Glasgow City Council HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,125000,123250,120500,58000,51000,49000]
["S01010080","Glasgow City","Glasgow City Council HMA",100,651,null,"None",0,0,"None",0,0,651,null,null,null,null,null,null,null,null,null,140000,133500,120000,105000,90000,75000,68500,68000,67000,59500,44000]
["S01010084","Glasgow City","Glasgow City Council HMA",100,878,null,"None",0,0,"None",0,0,878,null,null,null,null,null,null,null,null,null,150000,150000,123500,85000,85000,82000,77500,72000]
["S01010089","Glasgow City","Glasgow City Council HMA",100,683,null,"None",0,0,"None",0,0,683,null,null,null,null,null,null,null,null,null,86000,85500,83500,83117,83000,81500,80000,78000,71500,70000,69950,65000,62000,61000,58000,58000,53800,50000,46500,42000]
["S01010098","Glasgow City","Glasgow City Council HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,88550,78000,74000,47500,45000]
["S01010099","Glasgow City","Glasgow City Council HMA",100,699,null,"None",0,0,"None",0,0,699,null,null,null,null,null,null,null,null,null,105000,75000,73000,63000,55000,53600,50000,48327,41000,39995]
["S01010109","Glasgow City","Glasgow City Council HMA",100,809,null,"None",0,0,"None",0,0,809,null,null,null,null,null,null,null,null,null,200000,190000,133000,125250,124111,122000,103055,100000,67000,67000,62000]
["S01010110","Glasgow City","Glasgow City Council HMA",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,277000,215000,125000,121671,110000,107000,106750,90000,85000,81800,81000,70000,67000]
["S01010117","Glasgow City","Glasgow City Council HMA",100,653,null,"None",0,0,"None",0,0,653,null,null,null,null,null,null,null,null,null,88250,86200,70000,53500]
["S01010122","Glasgow City","Glasgow City Council HMA",100,464,null,"None",0,0,"None",0,0,464,null,null,null,null,null,null,null,null,null,500000,457000,425000,409500,338300,285700,255000,220100,220000,215000,208716,186000,175000,165000,155000,153327,148000,131000,115000,103500,100000,95000,60500,55000,50000]
["S01010128","Glasgow City","Glasgow City Council HMA",100,492,null,"None",0,0,"None",0,0,492,null,null,null,null,null,null,null,null,null,700000,680000,370000,315000,300000,295000,240000,200397,190000,185000,175000,175000,172000,150000,139000,130000,130000,130000,126000,92000,88000,73000]
["S01010135","Glasgow City","Glasgow City Council HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,229000,215000,205127,202630,200179,185000,180000,176000,175000]
["S01010144","Glasgow City","Glasgow City Council HMA",100,700,null,"None",0,0,"None",0,0,700,null,null,null,null,null,null,null,null,null,295000,288000,267500,255000,230000,230000,225000,207000,195350,186000,160563]
["S01010147","Glasgow City","Glasgow City Council HMA",100,953,null,"None",0,0,"None",0,0,953,null,null,null,null,null,null,null,null,null,510000,323000,287500,285000,281250,265000,250000,248000,245000,230000,222500,205000,190000,142500]
["S01010153","Glasgow City","Glasgow City Council HMA",100,941,null,"None",0,0,"None",0,0,941,null,null,null,null,null,null,null,null,null,175000,153000,153000,144500,75500,70000,70000,55000]
["S01010156","Glasgow City","Glasgow City Council HMA",100,565,null,"None",0,0,"None",0,0,565,null,null,null,null,null,null,null,null,null,115065,110000,98000,90000,85000,68500,65000,64800,63500]
["S01010163","Glasgow City","Glasgow City Council HMA",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,103000,87000,85251,85000,70000,65000,63000,60000,50000]
["S01010171","Glasgow City","Glasgow City Council HMA",100,1038,null,"None",0,0,"None",0,0,1038,null,null,null,null,null,null,null,null,null,92000]
["S01010174","Glasgow City","Glasgow City Council HMA",100,1407,null,"None",0,0,"None",0,0,1407,null,null,null,null,null,null,null,null,null,120000,88000]
["S01010181","Glasgow City","Glasgow City Council HMA",100,631,null,"None",0,0,"None",0,0,631,null,null,null,null,null,null,null,null,null,105053,100000,96000,92000,79000,79000,51000,187500,182500,180500,169995,169995,169995]
["S01010189","Glasgow City","Glasgow City Council HMA",100,976,null,"None",0,0,"None",0,0,976,null,null,null,null,null,null,null,null,null,189000,147000,128750,115000,110601,107000,106000,105017,103500]
["S01010190","Glasgow City","Glasgow City Council HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,185000,155000,151000,150000,127500,125000,110000,102000,100000,93000,90000,84000,83500,81000]
["S01010199","Glasgow City","Glasgow City Council HMA",100,521,null,"None",0,0,"None",0,0,521,null,null,null,null,null,null,null,null,null,320000,190100,103500,100000,89500,85500,83500,74000,71000]
["S01010202","Glasgow City","Glasgow City Council HMA",100,783,null,"None",0,0,"None",0,0,783,null,null,null,null,null,null,null,null,null,223000,215000,206000,205000,201000,199000,86000,75000,72500,65000,64000,55000]
["S01010209","Glasgow City","Glasgow City Council HMA",100,966,null,"None",0,0,"None",0,0,966,null,null,null,null,null,null,null,null,null,238500,222500,184500,114000,92000,85000,63000,57000,48000]
["S01010217","Glasgow City","Glasgow City Council HMA",100,817,null,"None",0,0,"None",0,0,817,null,null,null,null,null,null,null,null,null,85500,81500,81000,78000,76000,75000,73000,65000]
["S01010224","Glasgow City","Glasgow City Council HMA",100,1036,null,"None",0,0,"None",0,0,1036,null,null,null,null,null,null,null,null,null,150044,110000,110000,79500,74995,56000,39000,38000,33500]
["S01010227","Glasgow City","Glasgow City Council HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,110000]
["S01010233","Glasgow City","Glasgow City Council HMA",100,970,null,"None",0,0,"None",0,0,970,null,null,null,null,null,null,null,null,null,90123,90000,87500,85000,80000,80000,78500]
["S01010236","Glasgow City","Glasgow City Council HMA",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,200000,170000,144000]
["S01010245","Glasgow City","Glasgow City Council HMA",100,952,null,"None",0,0,"None",0,0,952,null,null,null,null,null,null,null,null,null,145125,92000,90000,79995,72500]
["S01010251","Glasgow City","Glasgow City Council HMA",100,665,null,"None",0,0,"None",0,0,665,null,null,null,null,null,null,null,null,null,536000,325000,291505,250250,230000,225000,224000,210000,200000,195150,165000,150000,133000,96000]
["S01010254","Glasgow City","Glasgow City Council HMA",100,1054,null,"None",0,0,"None",0,0,1054,null,null,null,null,null,null,null,null,null,275000,265000,240000,235000,170000,138000,137000,130000,107000,97000,83000]
["S01010263","Glasgow City","Glasgow City Council HMA",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,499950,469995,435000,215000,200000,165000,160000,160000,153050,90000,39999]
["S01010270","Glasgow City","Glasgow City Council HMA",100,1153,null,"None",0,0,"None",0,0,1153,null,null,null,null,null,null,null,null,null,405000,400000,360000,345000,335000,325000,305000,249000,200000,187500,185000,180000,180000,175000,173500,170000,166000,138500,120000,114500,112000,100000]
["S01010271","Glasgow City","Glasgow City Council HMA",100,770,null,"None",0,0,"None",0,0,770,null,null,null,null,null,null,null,null,null,398000,151000]
["S01010281","Glasgow City","Glasgow City Council HMA",100,779,null,"None",0,0,"None",0,0,779,null,null,null,null,null,null,null,null,null,255000,195000,190123,164000,133000,125000,95000,83000,73500,71500,69000,57000,57000,54000,45000]
["S01010282","Glasgow City","Glasgow City Council HMA",100,976,null,"None",0,0,"None",0,0,{"$f":"L3778+I3778+E3778","v":976},null,null,null,null,null,null,null,null,null,451000,380000,325000,310000,300160,295000,290676,287000,265000,240250,230047,210000,191000,180000,170700,165000,162500,138950]
["S01010291","Glasgow City","Glasgow City Council HMA",100,1075,null,"None",0,0,"None",0,0,1075,null,null,null,null,null,null,null,null,null,275000,232500,230000,225000,223500,181000,175000,162000,158000,154000,137450,136000]
["S01010296","Glasgow City","Glasgow City Council HMA",100,664,null,"None",0,0,"None",0,0,664,null,null,null,null,null,null,null,null,null,225000,220000,201000,197530,195000,190000,190000,185000,185000,185000,182232,175000,175000,175000,173500,173000,170000,168000,167000,165060,165000,165000,165000,150000,145000,140000,139000,135000,131000,77500,62500,50000,37000]
["S01010300","Glasgow City","Glasgow City Council HMA",100,934,null,"None",0,0,"None",0,0,934,null,null,null,null,null,null,null,null,null,250000,205000,178500,175000,156000,150000,145000,140000,110000,84000]
["S01010309","Glasgow City","Glasgow City Council HMA",100,419,null,"None",0,0,"None",0,0,419,null,null,null,null,null,null,null,null,null,145000,132000,110000,71500]
["S01010314","Glasgow City","Glasgow City Council HMA",100,1248,null,"None",0,0,"None",0,0,1248,null,null,null,null,null,null,null,null,null,132000,132000,128000,118000,112500,110000,110000,108000,105000,74000,60000]
["S01010318","Glasgow City","Glasgow City Council HMA",100,1588,null,"None",0,0,"None",0,0,1588,null,null,null,null,null,null,null,null,null,151600]
["S01010327","Glasgow City","Glasgow City Council HMA",100,982,null,"None",0,0,"None",0,0,982,null,null,null,null,null,null,null,null,null,120000,107500,100000,84000,63000,40000]
["S01010328","Glasgow City","Glasgow City Council HMA",100,969,null,"None",0,0,"None",0,0,969,null,null,null,null,null,null,null,null,null,140000,122500,113000,100000,95000,90000,89000,89000,75000,64500,64000,60000,58250,57000]
["S01010338","Glasgow City","Glasgow City Council HMA",100,751,null,"None",0,0,"None",0,0,751,null,null,null,null,null,null,null,null,null,380000,295000,257000,222995,222500,180000,180000,145000,118500,110000]
["S01010343","Glasgow City","Glasgow City Council HMA",100,938,null,"None",0,0,"None",0,0,938,null,null,null,null,null,null,null,null,null,270000,268000,249950,218500,199000,194000,175000,162000,156000,147000,145000,133823,118000]
["S01010346","Glasgow City","Glasgow City Council HMA",100,1043,null,"None",0,0,"None",0,0,{"$f":"L3842+I3842+E3842","v":1043},null,null,null,null,null,null,null,null,null,520000,310000,300000,280000,248500,247500,245000,245000,230000,201750,180000,180000,161000,149500,125000,92500]
["S01010355","Glasgow City","Glasgow City Council HMA",100,742,null,"None",0,0,"None",0,0,742,null,null,null,null,null,null,null,null,null,370000,220000,197000,184500,183000,172000,125000,112000]
["S01010358","Glasgow City","Glasgow City Council HMA",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,390000,248000,225000,225000,217000,200000,190000,186000,170000,162500,150000,147500,135000,125000,125000,110000,90000]
["S01010364","Glasgow City","Glasgow City Council HMA",100,915,null,"None",0,0,"None",0,0,915,null,null,null,null,null,null,null,null,null,355000,350000,222500,205500,150050,150000,150000,150000,135000,112750,58000,55000,35000]
["S01010373","Glasgow City","Glasgow City Council HMA",100,761,null,"None",0,0,"None",0,0,761,null,null,null,null,null,null,null,null,null,330000,322500,315000,250000,220000,162000,150000,140050,140000,137000,123000,120000,92000,86100,80000]
["S01010376","Glasgow City","Glasgow City Council HMA",100,708,null,"None",0,0,"None",0,0,708,null,null,null,null,null,null,null,null,null,747500,445000,420000,365000,351250,320000,299500,220000,210000,207500,206000,177400]
["S01010382","Glasgow City","Glasgow City Council HMA",100,850,null,"None",0,0,"None",0,0,850,null,null,null,null,null,null,null,null,null,500000,500000,435000,419305,410000,375000,355000,325000,318000,239000,200000,185000,180000,149950,115000,110000,93000,68000]
["S01010389","Glasgow City","Glasgow City Council HMA",100,1022,null,"None",0,0,"None",0,0,1022,null,null,null,null,null,null,null,null,null,400000,237777,210000,200000,195000,187000,176125,175000,175000,90000,70000,65000,59000,56500,56000,51000,45000]
["S01010392","Glasgow City","Glasgow City Council HMA",100,695,null,"None",0,0,"None",0,0,695,null,null,null,null,null,null,null,null,null,300000,262500,256000,248000,208000,202000,175000,168000,118250,117500]
["S01010400","Glasgow City","Glasgow City Council HMA",100,1101,null,"None",0,0,"None",0,0,1101,null,null,null,null,null,null,null,null,null,810000,350000,325000,270000,265000,262253,235000,195000,195000,180000,180000,160000,160000,160000,145000,127127,124000,115000,98000,69000]
["S01010407","Glasgow City","Glasgow City Council HMA",100,897,null,"None",0,0,"None",0,0,897,null,null,null,null,null,null,null,null,null,460000,460000,307600,285000,267000,238000,235000,190000,190000,170000,165000,132750,129000,129000,124000,120000,108000,84000,75750,75000,64000,64000]
["S01010410","Glasgow City","Glasgow City Council HMA",100,595,null,"None",0,0,"None",0,0,{"$f":"L3906+I3906+E3906","v":595},null,null,null,null,null,null,null,null,null,500000,430000,400000,370000,365000,345000,315000,305000,301000,301000,270000,250000,239950,225000,224000,217500,210000,201200,200500,198000,189500,163000,32500]
["S01010417","Glasgow City","Glasgow City Council HMA",100,580,null,"None",0,0,"None",0,0,580,null,null,null,null,null,null,null,null,null,249500,230000,226000,225000,220000,218125,218000,166000,156001,155000,153000,145000,130000,115000,96000,68000,58500]
["S01010420","Glasgow City","Glasgow City Council HMA",100,717,null,"None",0,0,"None",0,0,717,null,null,null,null,null,null,null,null,null,140000,140000,124000,123000,87000,87000,85500,73000,70000,60000,52750,52000]
["S01010428","Glasgow City","Glasgow City Council HMA",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,205000,168000,127000,114000,92000,83000,81500,68000,57500,55000,39500]
["S01010435","Glasgow City","Glasgow City Council HMA",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,550000,370000,370000,365000,280000,230900,200000,178000,175000,108000,107000,87000,63000,62000]
["S01010438","Glasgow City","Glasgow City Council HMA",100,854,null,"None",0,0,"None",0,0,854,null,null,null,null,null,null,null,null,null,1100000,450000,403000,390000,385000,118253,93500,86000,80000,56000,40000]
["S01010446","Glasgow City","Glasgow City Council HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,130000,130000,73500]
["S01010453","Glasgow City","Glasgow City Council HMA",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,239900,226000,210000,195000,190000,185000,147000,140155,135000,124000,118000,115000,115000,114000,93000]
["S01010456","Glasgow City","Glasgow City Council HMA",100,565,null,"None",0,0,"None",0,0,565,null,null,null,null,null,null,null,null,null,163000,158500,144995,137000,136000,134000,126000,98000,98000,97000,85000,68000,62000]
["S01010463","Glasgow City","Glasgow City Council HMA",100,796,null,"None",0,0,"None",0,0,796,null,null,null,null,null,null,null,null,null,193000,179950,169000,158025,140000,97000,70000,65000]
["S01010465","Glasgow City","Glasgow City Council HMA",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,105685,98507,91000,75000,71000,59000,52500]
["S01010474","Glasgow City","Glasgow City Council HMA",100,820,null,"None",0,0,"None",0,0,{"$f":"L3970+I3970+E3970","v":820},null,null,null,null,null,null,null,null,null,72000,69000,57000]
["S01010481","Glasgow City","Glasgow City Council HMA",100,667,null,"None",0,0,"None",0,0,667]
["S01010487","Glasgow City","Glasgow City Council HMA",100,1010,null,"None",0,0,"None",0,0,1010,null,null,null,null,null,null,null,null,null,285000,270000,228000,189000,188000,175000,140000,115000,55000]
["S01010490","Glasgow City","Glasgow City Council HMA",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,205123,178000,148000,128000,125000,115000,111029,107000,100000,95000,95000,90000,77500]
["S01010499","Glasgow City","Glasgow City Council HMA",100,856,null,"None",0,0,"None",0,0,856,null,null,null,null,null,null,null,null,null,120000,90000,83000,62000,51000]
["S01010500","Glasgow City","Glasgow City Council HMA",100,1078,null,"None",0,0,"None",0,0,1078,null,null,null,null,null,null,null,null,null,130000,129500,97000,95000,92500,80000,79000,76000,69000,60000,35100]
["S01010535","Highland","Badenoch & Strathspey HMA",100,715,null,"None",0,0,"None",0,0,715,null,null,null,null,null,null,null,null,null,64000,57000,38000,35000,32500,32000]
["S01010538","Highland","Badenoch & Strathspey HMA",100,855,null,"None",0,0,"None",0,0,855,null,null,null,null,null,null,null,null,null,85000,57000,50000,50000,37000,36000,30500]
["S01010547","Highland","Badenoch & Strathspey HMA",100,757,null,"None",0,0,"None",0,0,757]
["S01010776","Highland","Caithness HMA",100,544,null,"None",0,0,"None",0,0,544,null,null,null,null,null,null,null,null,null,210450,200501,200000,172500,172033,165000,152500,130000,128000,97317,95000,47500,35000,31000]
["S01010780","Highland","Caithness HMA",100,569,null,"None",0,0,"None",0,0,569,null,null,null,null,null,null,null,null,null,62500,49000,37500,37000,36000,34000,32500]
["S01010787","Highland","Caithness HMA",100,913,null,"None",0,0,"None",0,0,913,null,null,null,null,null,null,null,null,null,170000,68000,65000,54000,46500,38000]
["S01010796","Highland","Caithness HMA",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,81000,72500,60000,39995]
["S01010800","Highland","Caithness HMA",100,731,null,"None",0,0,"None",0,0,731,null,null,null,null,null,null,null,null,null,488000,488000,354000,230000,182000,172000,147500,135000,125000]
["S01010805","Highland","Caithness HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,239000,205000,196000,190000,183000,166550,155000,145000,140000,139200,137500,135000,125000,125000,115000,111000,106150,105000,96000,91000,90000,54000,54000,52000]
["S01010808","Highland","Caithness HMA",100,553,null,"None",0,0,"None",0,0,553,null,null,null,null,null,null,null,null,null,270000,180000,180000,175000,174000,170000,169000,168000,158000,152500,135000]
["S01010736","Highland","East Ross HMA",100,500,null,"None",0,0,"None",0,0,500,null,null,null,null,null,null,null,null,null,470000,345500,242500,239000,237000,235000,234500,233000,225000,220000,210000,208000,205000,195000,173000,150000,149000,146000,125000,122000,88200,72000]
["S01010741","Highland","East Ross HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,153000,126000,120000,120000,100000,98000,97000,93000,90000,90000]
["S01010744","Highland","East Ross HMA",100,1088,null,"None",0,0,"None",0,0,1088,null,null,null,null,null,null,null,null,null,300000,192000,187000,170000,163000,115000,110000,110000,107000,95000,95000,92500,90001,84000]
["S01010751","Highland","East Ross HMA",100,745,null,"None",0,0,"None",0,0,745,null,null,null,null,null,null,null,null,null,315000,244500,242000,240000,230000,225000,220000,214000,195000,130150,125000,124000,122500,116000]
["S01010756","Highland","East Ross HMA",100,661,null,"None",0,0,"None",0,0,661,null,null,null,null,null,null,null,null,null,350000,305000,238000,180000,173000]
["S01010571","Highland","Inverness HMA",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,235000,215000,212500,210000,195000,195000,182500]
["S01010578","Highland","Inverness HMA",100,576,null,"None",0,0,"None",0,0,576,null,null,null,null,null,null,null,null,null,212000,200000,185000,171000,170000,167000,165000,162500,160000,151000,141000]
["S01010581","Highland","Inverness HMA",100,522,null,"None",0,0,"None",0,0,522,null,null,null,null,null,null,null,null,null,230000,178102,138000,128000,120000,92000,90000,85000,75000]
["S01010590","Highland","Inverness HMA",100,889,null,"None",0,0,"None",0,0,889,null,null,null,null,null,null,null,null,null,430000,403000,352000,345000,260000,260000,220000,219000,200150,200000,194000,165000,164000,161000,154500,128000,97750,88000]
["S01010596","Highland","Inverness HMA",100,834,null,"None",0,0,"None",0,0,834,null,null,null,null,null,null,null,null,null,167000,153000,137000,135000,135000,124000,121000,120000]
["S01010599","Highland","Inverness HMA",100,607,null,"None",0,0,"None",0,0,607,null,null,null,null,null,null,null,null,null,290000,237000,220000,205210,185000,150000,148500,145000,138000,137000,136000,135000,134000,132000,132000,130000,120625,120000,114000,112000,110000,105000,90000,75000]
["S01010608","Highland","Inverness HMA",100,673,null,"None",0,0,"None",0,0,673,null,null,null,null,null,null,null,null,null,158000,158000,145000,142850,90000]
["S01010614","Highland","Inverness HMA",100,542,null,"None",0,0,"None",0,0,542,null,null,null,null,null,null,null,null,null,190000,181000,177000,160000,151500,146500,145000,115000,98500,91275,88000,69000]
["S01010617","Highland","Inverness HMA",100,904,null,"None",0,0,"None",0,0,904,null,null,null,null,null,null,null,null,null,318000,232000,228000,218500,210000,195000,175000,161500,138000,135000,132000]
["S01010624","Highland","Inverness HMA",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,455000,350000,340000,297000,285000,285000,278500,270000,259950,245000,235000,224000,178000,177000,94400]
["S01010627","Highland","Inverness HMA",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,310000,240000,235000,215000,202000,195000,175000,167100,165000,153325,150000,150000,150000,145000,140000,136000,135000,110000]
["S01010633","Highland","Inverness HMA",100,1035,null,"None",0,0,"None",0,0,1035,null,null,null,null,null,null,null,null,null,250000,84000,238000,235000,225000,215995,212000,163000]
["S01010642","Highland","Inverness HMA",100,978,null,"None",0,0,"None",0,0,978,null,null,null,null,null,null,null,null,null,76000,67000,65000,55000,39500,38000]
["S01010645","Highland","Inverness HMA",100,534,null,"None",0,0,"None",0,0,534,null,null,null,null,null,null,null,null,null,76000,75000,70500,70000,69000,67000,66000,63000,57800,55000,44150,32500]
["S01010652","Highland","Inverness HMA",100,736,null,"None",0,0,"None",0,0,736,null,null,null,null,null,null,null,null,null,142000,132500,102250,95000,66000,66000,65000,57500,57000,52000]
["S01010660","Highland","Inverness HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,215000,190000,185000,177000,160000,158000,145000,123660,106000,95000,95000,94500,85000,80000,75000,75000,63500,63000,57000]
["S01010663","Highland","Inverness HMA",100,953,null,"None",0,0,"None",0,0,953,null,null,null,null,null,null,null,null,null,225000,195000,186000,185000,180000,165000,157500,152000,143000,91000]
["S01010505","Highland","Lochaber HMA",100,558,null,"None",0,0,"None",0,0,558,null,null,null,null,null,null,null,null,null,80000,70000,66500,65000,61000,60000]
["S01010507","Highland","Lochaber HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,88000,71000,60000,57000,55000,50000,50000,40750,39995]
["S01010514","Highland","Lochaber HMA",100,709,null,"None",0,0,"None",0,0,709,null,null,null,null,null,null,null,null,null,180000,165000,132000,110000,108000,97000,92000,88000,88000,85000,70000,63500,57000,38000,35000,32000]
["S01010523","Highland","Lochaber HMA",100,644,null,"None",0,0,"None",0,0,644,null,null,null,null,null,null,null,null,null,190000,122500,86000]
["S01010529","Highland","Lochaber HMA",100,711,null,"None",0,0,"None",0,0,711,null,null,null,null,null,null,null,null,null,84500,65000,62500,52000,50000]
["S01010703","Highland","Mid Ross HMA",100,827,null,"None",0,0,"None",0,0,827,null,null,null,null,null,null,null,null,null,154000,125000,93000,77000,75000,74000,67000,63000,63000,58000,57000,50000,44100,42250,37500]
["S01010712","Highland","Mid Ross HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,300000,270000,252000,250000,208000,104000,80000,80000,74000,40000]
["S01010713","Highland","Mid Ross HMA",100,799,null,"None",0,0,"None",0,0,799,null,null,null,null,null,null,null,null,null,350000,260000,255000,247500,240000,237000,194000,175000,139000,136000,135000,135000,120000,120000,95000,72000]
["S01010720","Highland","Mid Ross HMA",100,734,null,"None",0,0,"None",0,0,734,null,null,null,null,null,null,null,null,null,170000,140000,131000,125000,125000,105000,95000,95000,93000,93000,88000,85000,83000,80000,75000,55000,50500,50000,36000,32000]
["S01010724","Highland","Mid Ross HMA",100,887,null,"None",0,0,"None",0,0,887,null,null,null,null,null,null,null,null,null,200000,172500,165000,157250,155000,148000,81000,76000]
["S01010731","Highland","Mid Ross HMA",100,906,null,"None",0,0,"None",0,0,906,null,null,null,null,null,null,null,null,null,165269,165000,145000,143000,134000,120000,115000,105000,104000,100000,95000,95000,84000,45000,34000]
["S01010554","Highland","Nairn HMA",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,270000,267000,250000,250000,240000,220000,206000,177000,170000,170000,140000,130000,122000,112500,82000,79000,75000,65000,50000]
["S01010558","Highland","Nairn HMA",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,272500,140000,112000,110000,96000,88500,86000,82500,71000,69000,68000,58000,52000,39750,37500]
["S01010565","Highland","Nairn HMA",100,654,null,"None",0,0,"None",0,0,654,null,null,null,null,null,null,null,null,null,160000,124995,124995,124995,124995,121000,118000,118000,115000,115000,110000,75000]
["S01010677","Highland","Skye & Lochalsh HMA",100,501,null,"None",0,0,"None",0,0,501,null,null,null,null,null,null,null,null,null,230000,187000,185000,182000,180000,165000,155000,119995,115000,73000,72000,68000,61000,58000,45000]
["S01010682","Highland","Skye & Lochalsh HMA",100,967,null,"None",0,0,"None",0,0,967,null,null,null,null,null,null,null,null,null,82000,75000,70000,62000,59500,49000]
["S01010757","Highland","Sutherland HMA",100,747,null,"None",0,0,"None",0,0,747,null,null,null,null,null,null,null,null,null,165000,90500,82000,65000,63500,63000,60000,60000,50000]
["S01010760","Highland","Sutherland HMA",100,608,null,"None",0,0,"None",0,0,608,null,null,null,null,null,null,null,null,null,75000,71500,38000]
["S01010767","Highland","Sutherland HMA",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,88500,83555,77000,75000,69000,68000,40000]
["S01010810","Highland","Sutherland HMA",100,490,null,"None",0,0,"None",0,0,490,null,null,null,null,null,null,null,null,null,145000,122250,98000,80000,75000,75000,72500,70000,65150,40000]
["S01010690","Highland","West Ross HMA",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,87000,83000,82000,74995,74000,72500,65000,63500]
["S01010693","Highland","West Ross HMA",100,474,null,"None",0,0,"None",0,0,474,null,null,null,null,null,null,null,null,null,82000,75500,72000,67000]
["S01010816","Inverclyde","Inverclyde Council HMA",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,161000,128000,125000,115505,115000,114000,112500,112000,110000,108000,107000]
["S01010820","Inverclyde","Inverclyde Council HMA",100,537,null,"None",0,0,"None",0,0,537,null,null,null,null,null,null,null,null,null,206250,200000,166500,162500,158000,142500,138250,135000,110000,104000,86000,81000,65000]
["S01010829","Inverclyde","Inverclyde Council HMA",100,900,null,"None",0,0,"None",0,0,900,null,null,null,null,null,null,null,null,null,72500,46000]
["S01010832","Inverclyde","Inverclyde Council HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,160000,155000,135000,127500,110000,102000,94000,86000,80000,79000]
["S01010841","Inverclyde","Inverclyde Council HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,275000,266000,210000,195000,172000,170176,167000,166094,155000,148000,140000,135000,113000,91087,85000,80500]
["S01010847","Inverclyde","Inverclyde Council HMA",100,649,null,"None",0,0,"None",0,0,649,null,null,null,null,null,null,null,null,null,315000,314000,271000,258000,240000,230000,210000,210000,195000,175000,170000,168000,165750,163000,153000,109995]
["S01010854","Inverclyde","Inverclyde Council HMA",100,923,null,"None",0,0,"None",0,0,923,null,null,null,null,null,null,null,null,null,187500,182500,138000,58000,57000,51000,35000]
["S01010857","Inverclyde","Inverclyde Council HMA",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,390000,358000,348500,340000,316000,297500,125000,110000]
["S01010865","Inverclyde","Inverclyde Council HMA",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,450000,328000,261000,200000,187500,185000,166000,163000,130000,130000,130000,120000,119100,110000,109000,101000,95000,88500,86000,86000,85000,81000,80000,72500,64500]
["S01010866","Inverclyde","Inverclyde Council HMA",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,585000,440000,432500,400000,324500,295000,280000,270000,225033,225000,182500,162000,155000,150000,130000,86200,55000,53200]
["S01010875","Inverclyde","Inverclyde Council HMA",100,517,null,"None",0,0,"None",0,0,517,null,null,null,null,null,null,null,null,null,60000,59995,39995]
["S01010878","Inverclyde","Inverclyde Council HMA",100,1189,null,"None",0,0,"None",0,0,1189,null,null,null,null,null,null,null,null,null,175000,145000,95000,66500,60500,60000,45000,44000]
["S01010884","Inverclyde","Inverclyde Council HMA",100,723,null,"None",0,0,"None",0,0,723,null,null,null,null,null,null,null,null,null,175000,175000,166000,165000,160000,53000,50000]
["S01010893","Inverclyde","Inverclyde Council HMA",100,520,null,"None",0,0,"None",0,0,520,null,null,null,null,null,null,null,null,null,306500,295000,249999,180000,175000,165000,155000,150000,140000]
["S01010900","Inverclyde","Inverclyde Council HMA",100,688,null,"None",0,0,"None",0,0,688,null,null,null,null,null,null,null,null,null,350000,198000,180000,165000,160000,120000,120000,60000]
["S01010903","Inverclyde","Inverclyde Council HMA",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,310000,280000,275000,272500,230000,175000,148500,122500,115000,110000,93000,90000]
["S01010911","Inverclyde","Inverclyde Council HMA",100,541,null,"None",0,0,"None",0,0,541,null,null,null,null,null,null,null,null,null,140000,130000,125000,125000,120000,115000,110000,110000,105000,105000,85000]
["S01010912","Inverclyde","Inverclyde Council HMA",100,674,null,"None",0,0,"None",0,0,674,null,null,null,null,null,null,null,null,null,480000,310000,290000,270000,200000,193000,165000,152500,151000,110000,88000]
["S01010921","Inverclyde","Inverclyde Council HMA",100,630,null,"None",0,0,"None",0,0,630,null,null,null,null,null,null,null,null,null,315000,270000,235000,190000,155000,150000,107000]
["S01010928","Inverclyde","Inverclyde Council HMA",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,185000,175000,175000,170000,170000,142000,142000,140000,140000,126756,125000]
["S01010931","Midlothian","MC01",100,430,null,"None",0,0,"None",0,0,430,null,null,null,null,null,null,null,null,null,200000,195000,185000,174000,171000,155000,149000,130000]
["S01010977","Midlothian","MC01",100,728,null,"None",0,0,"None",0,0,728,null,null,null,null,null,null,null,null,null,635000,475000,385000,340000,285000,250000,230000,220000,220000,190000,182000,162000,50000]
["S01010979","Midlothian","MC01",100,825,null,"None",0,0,"None",0,0,825,null,null,null,null,null,null,null,null,null,1255000,295000,282000,249000,245000,220000,170000,167500,165000,162000,153000]
["S01010986","Midlothian","MC01",100,537,null,"None",0,0,"None",0,0,537,null,null,null,null,null,null,null,null,null,425000,355000,295000,240000,235000,197000,188000,161000,160000,155000,129000,128000,125000,114000,107000,82500]
["S01010995","Midlothian","MC01",100,719,null,"None",0,0,"None",0,0,719,null,null,null,null,null,null,null,null,null,185000,157000,135000,135000,132052,127500]
["S01010996","Midlothian","MC01",100,605,null,"None",0,0,"None",0,0,605,null,null,null,null,null,null,null,null,null,252000,159000,145500,138995,132000,131000,130000,112000]
["S01011008","Midlothian","MC01",100,783,null,"None",0,0,"None",0,0,783,null,null,null,null,null,null,null,null,null,325000,285000,280000,275000,257500,245000,216000,168017,140000,100000]
["S01011016","Midlothian","MC01",100,846,null,"None",0,0,"None",0,0,846,null,null,null,null,null,null,null,null,null,445000,350000,317775,263000,258000,251000,240000,218469]
["S01011019","Midlothian","MC01",100,964,null,"None",0,0,"None",0,0,964,null,null,null,null,null,null,null,null,null,226000,226000,215000,205000,195277,190000,185150,173000,144000,120000]
["S01011028","Midlothian","MC01",100,987,null,"None",0,0,"None",0,0,987,null,null,null,null,null,null,null,null,null,110000]
["S01011033","Midlothian","MC01",100,633,null,"None",0,0,"None",0,0,633,null,null,null,null,null,null,null,null,null,180000,142500,135000,131995,131495,131495,131495,130995,130995,130995,130995,130495,130495,130495,130495,129995,129995,129495,129000,128995,128495,127995,91100,67000,131995,130995,129995,128995,127995,126995,125995]
["S01011037","Midlothian","MC01",100,963,null,"None",0,0,"None",0,0,963,null,null,null,null,null,null,null,null,null,328000,320000,307500,255000,182777,153756,142000,133000]
["S01010934","Midlothian","MC02",100,1039,null,"None",0,0,"None",0,0,1039,null,null,null,null,null,null,null,null,null,140000,105000,101750,77000]
["S01010939","Midlothian","MC02",100,514,null,"None",0,0,"None",0,0,514,null,null,null,null,null,null,null,null,null,165000,165000,153500,135000,125000,120017,118250,115000,113000,95000,91250,87000,70000]
["S01010943","Midlothian","MC02",100,623,null,"None",0,0,"None",0,0,623,null,null,null,null,null,null,null,null,null,247000,238000,166000,165000,123500,122000,118000,115500,115000,115000,115000]
["S01010950","Midlothian","MC02",100,846,null,"None",0,0,"None",0,0,846,null,null,null,null,null,null,null,null,null,215000,203000,158000,137000,135000,120000,120000,120000,115000,100000,90000]
["S01010953","Midlothian","MC02",100,561,null,"None",0,0,"None",0,0,561,null,null,null,null,null,null,null,null,null,360308,340187,330000,302000,280050,255000,197000,190000,173500,170623,157000,152500,142000,111000,101000,93000,90000,60000]
["S01010958","Midlothian","MC02",100,482,null,"None",0,0,"None",0,0,482,null,null,null,null,null,null,null,null,null,188500,170000,154000]
["S01010968","Midlothian","MC02",100,715,null,"None",0,0,"None",0,0,715,null,null,null,null,null,null,null,null,null,286000,218995,217500,212500,211000,209000,206200,202000,188000,172000,170000,170000,163000]
["S01011000","Midlothian","MC03",96.318289786199998,811,null,"MC01",3.3254156769600001,28,"MC02",0.35629453681700002,3,842,null,null,null,null,null,null,null,null,null,290000,214000,210000,160500,153000,140800,90000]
["S01011067","Moray","Buckie HMA",100,579,null,"None",0,0,"None",0,0,579,null,null,null,null,null,null,null,null,null,530000,370000,195000,170000,150000,118000,116016,109000,100000,99500,96000,90000,86000,85000,75000]
["S01011072","Moray","Buckie HMA",100,1000,null,"None",0,0,"None",0,0,1000,null,null,null,null,null,null,null,null,null,233000,221000,160000,135000,133333,90000]
["S01011078","Moray","Buckie HMA",100,1106,null,"None",0,0,"None",0,0,1106,null,null,null,null,null,null,null,null,null,760000,600000,520000,490000,395000,342531,317000,227000,174000,140000,130000,120000,120000,90000,88000,80000,80000,72100]
["S01011045","Moray","Cairngorms National Park HMA",100,819,null,"None",0,0,"None",0,0,819,null,null,null,null,null,null,null,null,null,360000,350000,280000,220000,150000,122000,111500,105000,98500,80000,72000,45000]
["S01011089","Moray","Elgin HMA",100,655,null,"None",0,0,"None",0,0,655,null,null,null,null,null,null,null,null,null,230000,120000,106000,82500,77600,53000]
["S01011095","Moray","Elgin HMA",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,228000,140000,110000,110000,90000,89000,70000,67000,57000]
["S01011102","Moray","Elgin HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,210000,200000,175000,130000,117000,90000,83000,80000,78000,76500,70000,62000,62000,39999,35000]
["S01011105","Moray","Elgin HMA",100,799,null,"None",0,0,"None",0,0,799,null,null,null,null,null,null,null,null,null,175000,170000,165000,124000,120000,114000,105000,84000,83000,80000]
["S01011109","Moray","Elgin HMA",100,807,null,"None",0,0,"None",0,0,807,null,null,null,null,null,null,null,null,null,157500,155011,145000,137250,118000,70000,65000,62000]
["S01011114","Moray","Elgin HMA",100,713,null,"None",0,0,"None",0,0,713,null,null,null,null,null,null,null,null,null,560000,335000,315000,290000,251000,250000,250000,247137,243000,239000,210000,174000,169000,155000,149000,149000]
["S01011123","Moray","Elgin HMA",100,1121,null,"None",0,0,"None",0,0,1121,null,null,null,null,null,null,null,null,null,110000,76280,70000]
["S01011130","Moray","Elgin HMA",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,387101,260000,230000,222000,157000,157000,141000,138075,135000,126250,124000]
["S01011133","Moray","Elgin HMA",100,445,null,"None",0,0,"None",0,0,{"$f":"L4610+I4610+E4610","v":445},null,null,null,null,null,null,null,null,null,230000,220000,160000,160000,155000,155000,140000,137000,120000,116156,110000,98000,96000,90500]
["S01011139","Moray","Elgin HMA",100,1335,null,"None",0,0,"None",0,0,1335,null,null,null,null,null,null,null,null,null,357000,311000,265000,250000,230235,220000,210505,210000,179000,160000,151657,110000]
["S01011148","Moray","Forres HMA",100,787,null,"None",0,0,"None",0,0,787,null,null,null,null,null,null,null,null,null,440000,385000,372500,350000,283000,280000,250000,247500,231850,231850,231850,225000,222000,217850,217850,217500,214450,212450,209850,208000,197500,195000,189450,189000,184000,175000,173000,172950,172000,171000,170000,170000,165000,163500,159950,159950,156950,156950,156000,155000,154000,145000,485950,354392.04,335000,334450,332850,283950,273950,267850,239450,231850,224850,217850,214950,207850]
["S01011151","Moray","Forres HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,477000,435000,275000,270000,150000,110000,106000,85000]
["S01011157","Moray","Forres HMA",100,576,null,"None",0,0,"None",0,0,576,null,null,null,null,null,null,null,null,null,280000,230000,225000,215000,202500,200000,185000,180000,173000,154000,145000,145000,125000,116500,111000,80400]
["S01011160","Moray","Forres HMA",100,909,null,"None",0,0,"None",0,0,909,null,null,null,null,null,null,null,null,null,308000,290000,282500,280000,280000,275000,258000,255000,254000,250000,230000,210000,185000,175000,160000,152000,147175]
["S01011169","Moray","Forres HMA",100,963,null,"None",0,0,"None",0,0,963,null,null,null,null,null,null,null,null,null,327500,200000]
["S01011060","Moray","Keith HMA",100,907,null,"None",0,0,"None",0,0,907,null,null,null,null,null,null,null,null,null,500130,500000,500000,400000,245000,210000,189000,175000,170320,150000,132500,125500,122000,110000]
["S01011062","Moray","Keith HMA",100,917,null,"None",0,0,"None",0,0,917,null,null,null,null,null,null,null,null,null,160000,80000]
["S01011050","Moray","Speyside HMA",100,802,null,"None",0,0,"None",0,0,802,null,null,null,null,null,null,null,null,null,222500,205000,140000,136000,130000,107000,106000,87500,82000]
["S01011175","North Ayrshire","Arran HMA",100,532,null,"None",0,0,"None",0,0,532,null,null,null,null,null,null,null,null,null,150000,136000,135000,125000,125000,122500,120750,120250,120000,120000,119000,118000]
["S01011176","North Ayrshire","Arran HMA",100,539,null,"None",0,0,"None",0,0,539,null,null,null,null,null,null,null,null,null,260500,255000,250000,234000,220000,220000,205000,202000,200000,200000]
["S01011305","North Ayrshire","Garnock Valley HMA",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,220000,175000,175000,169000,70000,62750,61110,58500,51000,50000,47000]
["S01011339","North Ayrshire","Garnock Valley HMA",100,582,null,"None",0,0,"None",0,0,582,null,null,null,null,null,null,null,null,null,355000,190000,190000,190000,186000,185000,177000,115000,100000,100000,80000,78000,78000,76000,70000,67000,65000,65000,48000,40000,38000,36000]
["S01011346","North Ayrshire","Garnock Valley HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,510000,287500,276436,267000,200000,194021,185000,175000,164000,121500,95000,79995,74500]
["S01011354","North Ayrshire","Garnock Valley HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,300000,220000,206000,197500,142000,135750,130255,125000,122500,120000,107500,103000,103000,92500,91000,63000]
["S01011178","North Ayrshire","Irvine/  Kilwinning HMA",100,514,null,"None",0,0,"None",0,0,514,null,null,null,null,null,null,null,null,null,138000,113000,86000,86000,80500,80000,80000,80000,75100,72500,67500,63000,60000,57000,57000,55000,55000,53000]
["S01011185","North Ayrshire","Irvine/  Kilwinning HMA",100,680,null,"None",0,0,"None",0,0,680,null,null,null,null,null,null,null,null,null,180000,150000,125750,110000,100000,97227,92000,88000,86000,82500,76000,57500,55000,55000,50000,50000,43000,39000]
["S01011192","North Ayrshire","Irvine/  Kilwinning HMA",100,697,null,"None",0,0,"None",0,0,697,null,null,null,null,null,null,null,null,null,348000,310000,240211,123000,110000]
["S01011196","North Ayrshire","Irvine/  Kilwinning HMA",100,903,null,"None",0,0,"None",0,0,903,null,null,null,null,null,null,null,null,null,230000,190000,75000,64000,58000,55000,50000]
["S01011203","North Ayrshire","Irvine/  Kilwinning HMA",100,806,null,"None",0,0,"None",0,0,806,null,null,null,null,null,null,null,null,null,75000]
["S01011206","North Ayrshire","Irvine/  Kilwinning HMA",100,734,null,"None",0,0,"None",0,0,734,null,null,null,null,null,null,null,null,null,250000,200000,125000,106000,82000,81500,55000,38000]
["S01011212","North Ayrshire","Irvine/  Kilwinning HMA",100,548,null,"None",0,0,"None",0,0,548,null,null,null,null,null,null,null,null,null,143000,113000,80000,78500]
["S01011221","North Ayrshire","Irvine/  Kilwinning HMA",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,105000,101600,97000,97000,95250,95000,92000,88000,65500]
["S01011224","North Ayrshire","Irvine/  Kilwinning HMA",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,205000,172500,100000,85000,79000,76500,73000,71000,66000,61500,61000,40000,40000,33000]
["S01011230","North Ayrshire","Irvine/  Kilwinning HMA",100,980,null,"None",0,0,"None",0,0,980,null,null,null,null,null,null,null,null,null,173000,48000]
["S01011283","North Ayrshire","Irvine/  Kilwinning HMA",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,195000,175000,110000,77500,75000,69000,34800]
["S01011287","North Ayrshire","Irvine/  Kilwinning HMA",100,807,null,"None",0,0,"None",0,0,807,null,null,null,null,null,null,null,null,null,74000,68000,60000,50000,43000]
["S01011294","North Ayrshire","Irvine/  Kilwinning HMA",100,863,null,"None",0,0,"None",0,0,863,null,null,null,null,null,null,null,null,null,265000,264995,264995,229995,229995,215995,215995,215000,210000,189995,140000,88000,78000,77000,76500,70000,67000,65000,51500]
["S01011308","North Ayrshire","North Coast HMA",100,432,null,"None",0,0,"None",0,0,432,null,null,null,null,null,null,null,null,null,84000,78000,65000,65000,55000]
["S01011312","North Ayrshire","North Coast HMA",100,1103,null,"None",0,0,"None",0,0,1103,null,null,null,null,null,null,null,null,null,158000,130000,100000,97000,96000,95000,95000,85000,85000,76000,75500,63500,50000,39000]
["S01011321","North Ayrshire","North Coast HMA",100,596,null,"None",0,0,"None",0,0,596,null,null,null,null,null,null,null,null,null,87000,81007,75000,73000,39500,35000]
["S01011324","North Ayrshire","North Coast HMA",100,449,null,"None",0,0,"None",0,0,449,null,null,null,null,null,null,null,null,null,280000,188000,110000,75000,75000,45000,35000]
["S01011333","North Ayrshire","North Coast HMA",100,733,null,"None",0,0,"None",0,0,{"$f":"L4802+I4802+E4802","v":733},null,null,null,null,null,null,null,null,null,82000,64000,53000,47500,45000]
["S01011234","North Ayrshire","Three Towns HMA",100,1031,null,"None",0,0,"None",0,0,1031,null,null,null,null,null,null,null,null,null,82000,80000,80000,80000,75000,70000,70000,63000,56000]
["S01011235","North Ayrshire","Three Towns HMA",100,384,null,"None",0,0,"None",0,0,384,null,null,null,null,null,null,null,null,null,175000,95000,90000,88500,87500,85500,77500,75000,62000,60000,55000]
["S01011241","North Ayrshire","Three Towns HMA",100,1042,null,"None",0,0,"None",0,0,1042,null,null,null,null,null,null,null,null,null,40000]
["S01011246","North Ayrshire","Three Towns HMA",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,87500,84000,80000,73000,72500,58100]
["S01011253","North Ayrshire","Three Towns HMA",100,855,null,"None",0,0,"None",0,0,855,null,null,null,null,null,null,null,null,null,79500,78000,55000,45000,43000]
["S01011262","North Ayrshire","Three Towns HMA",100,495,null,"None",0,0,"None",0,0,495,null,null,null,null,null,null,null,null,null,175000,170000,120000,108000,93000,82000,72000,67000,55000,49995,49000,40000]
["S01011265","North Ayrshire","Three Towns HMA",100,1077,null,"None",0,0,"None",0,0,1077,null,null,null,null,null,null,null,null,null,68000,68000,64000,58000,39997,39000,35500]
["S01011271","North Ayrshire","Three Towns HMA",100,821,null,"None",0,0,"None",0,0,821,null,null,null,null,null,null,null,null,null,251456,195000,177000,133000,127250,122570,120000,93000]
["S01011357","North Lanarkshire","North Lanarkshire Council HMA",100,852,null,"None",0,0,"None",0,0,852,null,null,null,null,null,null,null,null,null,102063,76000,75000,57000,50000,46500]
["S01011361","North Lanarkshire","North Lanarkshire Council HMA",100,537,null,"None",0,0,"None",0,0,537,null,null,null,null,null,null,null,null,null,40500,38500]
["S01011366","North Lanarkshire","North Lanarkshire Council HMA",100,498,null,"None",0,0,"None",0,0,498,null,null,null,null,null,null,null,null,null,184000,166000,144000,136000,136000,126000,122566,119000,82000,31000]
["S01011369","North Lanarkshire","North Lanarkshire Council HMA",100,811,null,"None",0,0,"None",0,0,{"$f":"L4866+I4866+E4866","v":811},null,null,null,null,null,null,null,null,null,82500,75000]
["S01011376","North Lanarkshire","North Lanarkshire Council HMA",100,475,null,"None",0,0,"None",0,0,475,null,null,null,null,null,null,null,null,null,157500,100000,87000,81000,80000,78000,70000,68000,60000,46500]
["S01011385","North Lanarkshire","North Lanarkshire Council HMA",100,957,null,"None",0,0,"None",0,0,957,null,null,null,null,null,null,null,null,null,182000,145000,140000,135000,118000,88150,85000,78000,65000,38000]
["S01011387","North Lanarkshire","North Lanarkshire Council HMA",100,834,null,"None",0,0,"None",0,0,834,null,null,null,null,null,null,null,null,null,100000,95000,85250,83500,80000,80000,50000]
["S01011394","North Lanarkshire","North Lanarkshire Council HMA",100,613,null,"None",0,0,"None",0,0,613,null,null,null,null,null,null,null,null,null,199057,185000,115000]
["S01011403","North Lanarkshire","North Lanarkshire Council HMA",100,534,null,"None",0,0,"None",0,0,534,null,null,null,null,null,null,null,null,null,262100,177500,118000,116500,100000,92000,75000,70000,59125,56000]
["S01011405","North Lanarkshire","North Lanarkshire Council HMA",100,635,null,"None",0,0,"None",0,0,635,null,null,null,null,null,null,null,null,null,217500,170000,165000,162000,150000,149000,129125,124884,122500,73500]
["S01011412","North Lanarkshire","North Lanarkshire Council HMA",100,860,null,"None",0,0,"None",0,0,860,null,null,null,null,null,null,null,null,null,84000,82000,79000,74000,55000]
["S01011415","North Lanarkshire","North Lanarkshire Council HMA",100,872,null,"None",0,0,"None",0,0,872,null,null,null,null,null,null,null,null,null,242500,220000,210000,207400,200000,193067,160000,147050,135152,93000]
["S01011423","North Lanarkshire","North Lanarkshire Council HMA",100,570,null,"None",0,0,"None",0,0,570,null,null,null,null,null,null,null,null,null,268000,262500,155000,75000,65000,55000,50000]
["S01011430","North Lanarkshire","North Lanarkshire Council HMA",100,922,null,"None",0,0,"None",0,0,922,null,null,null,null,null,null,null,null,null,73000]
["S01011437","North Lanarkshire","North Lanarkshire Council HMA",100,731,null,"None",0,0,"None",0,0,731,null,null,null,null,null,null,null,null,null,108000,108000,106500,106000,105000,99000,96500,96000,85000]
["S01011440","North Lanarkshire","North Lanarkshire Council HMA",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,67000,62000,60000,53500,42000]
["S01011447","North Lanarkshire","North Lanarkshire Council HMA",100,924,null,"None",0,0,"None",0,0,924,null,null,null,null,null,null,null,null,null,125000,93000,65000,52000,51000,49000,45000]
["S01011449","North Lanarkshire","North Lanarkshire Council HMA",100,530,null,"None",0,0,"None",0,0,530,null,null,null,null,null,null,null,null,null,215000,200000,160000,160000,157500,90050,55000,50000]
["S01011458","North Lanarkshire","North Lanarkshire Council HMA",100,1114,null,"None",0,0,"None",0,0,1114,null,null,null,null,null,null,null,null,null,92500,90000,86500,85000,81500,76781,72500,64000]
["S01011461","North Lanarkshire","North Lanarkshire Council HMA",100,722,null,"None",0,0,"None",0,0,722,null,null,null,null,null,null,null,null,null,80000,60000]
["S01011467","North Lanarkshire","North Lanarkshire Council HMA",100,539,null,"None",0,0,"None",0,0,539]
["S01011476","North Lanarkshire","North Lanarkshire Council HMA",100,487,null,"None",0,0,"None",0,0,487,null,null,null,null,null,null,null,null,null,175000,136500,130000,122000,95000,80000,77000,75000,58995]
["S01011483","North Lanarkshire","North Lanarkshire Council HMA",100,531,null,"None",0,0,"None",0,0,531,null,null,null,null,null,null,null,null,null,174000,150000,95000,83000,56500,38000]
["S01011485","North Lanarkshire","North Lanarkshire Council HMA",100,965,null,"None",0,0,"None",0,0,965,null,null,null,null,null,null,null,null,null,86333,75500,65000,63400,57000,48500,48000,37000]
["S01011494","North Lanarkshire","North Lanarkshire Council HMA",100,729,null,"None",0,0,"None",0,0,729,null,null,null,null,null,null,null,null,null,95000,91000,70000,53000]
["S01011495","North Lanarkshire","North Lanarkshire Council HMA",100,812,null,"None",0,0,"None",0,0,812,null,null,null,null,null,null,null,null,null,170000,164500,125000,118000,74000,68500,65000]
["S01011504","North Lanarkshire","North Lanarkshire Council HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,70000,63000,39000]
["S01011509","North Lanarkshire","North Lanarkshire Council HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,91000,47500,46000]
["S01011513","North Lanarkshire","North Lanarkshire Council HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,100000,92000,85000,80000]
["S01011522","North Lanarkshire","North Lanarkshire Council HMA",100,891,null,"None",0,0,"None",0,0,891,null,null,null,null,null,null,null,null,null,110000,105000,101000,100000,75000,60000,41000]
["S01011529","North Lanarkshire","North Lanarkshire Council HMA",100,529,null,"None",0,0,"None",0,0,529,null,null,null,null,null,null,null,null,null,142000,138500,125000,83000,63000,58000]
["S01011534","North Lanarkshire","North Lanarkshire Council HMA",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,320000,78000,77500,75000,74000,72000,70000,69000,63000,63000]
["S01011540","North Lanarkshire","North Lanarkshire Council HMA",100,1052,null,"None",0,0,"None",0,0,1052,null,null,null,null,null,null,null,null,null,159500,156000,155000,110000,85000,79000,72000]
["S01011541","North Lanarkshire","North Lanarkshire Council HMA",100,937,null,"None",0,0,"None",0,0,937,null,null,null,null,null,null,null,null,null,160000,125000,120000,119995,92000,72995]
["S01011547","North Lanarkshire","North Lanarkshire Council HMA",100,609,null,"None",0,0,"None",0,0,609,null,null,null,null,null,null,null,null,null,230000,147000]
["S01011556","North Lanarkshire","North Lanarkshire Council HMA",100,509,null,"None",0,0,"None",0,0,509,null,null,null,null,null,null,null,null,null,220000,220000,150000,130000,125010,120000,110000,37500]
["S01011559","North Lanarkshire","North Lanarkshire Council HMA",100,620,null,"None",0,0,"None",0,0,620,null,null,null,null,null,null,null,null,null,220000,200000,200000,197000,193500,193207,182500,180000,175000,175000,170000,170000,167500,165000,165000,155000,148500,142000,115000,110000,105000,102000,78500,68000,63000]
["S01011568","North Lanarkshire","North Lanarkshire Council HMA",100,847,null,"None",0,0,"None",0,0,847,null,null,null,null,null,null,null,null,null,227000,211150,200000,190000,120000,118000,93750,52000]
["S01011572","North Lanarkshire","North Lanarkshire Council HMA",100,588,null,"None",0,0,"None",0,0,588,null,null,null,null,null,null,null,null,null,207000,180000,177000,170000,170000,155000,85000,80099,75000,75000,74000]
["S01011577","North Lanarkshire","North Lanarkshire Council HMA",100,702,null,"None",0,0,"None",0,0,702,null,null,null,null,null,null,null,null,null,325755,173500,127000,120000,120000,115000,109000,106000,100000,99500,80000,76000,75000,73000,70500,63500]
["S01011586","North Lanarkshire","North Lanarkshire Council HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,227000,224500,220500,220000,208000,205000,194000,187502,185000,163000,158500,158000,155750,118100,105000]
["S01011587","North Lanarkshire","North Lanarkshire Council HMA",100,575,null,"None",0,0,"None",0,0,575,null,null,null,null,null,null,null,null,null,375000,207000,180000,180000,178000,170000,165000,147500,135000,98000,84000,70000]
["S01011596","North Lanarkshire","North Lanarkshire Council HMA",100,997,null,"None",0,0,"None",0,0,997,null,null,null,null,null,null,null,null,null,108500,105000,98000,92000,87000,70000,61000]
["S01011602","North Lanarkshire","North Lanarkshire Council HMA",100,614,null,"None",0,0,"None",0,0,614,null,null,null,null,null,null,null,null,null,207000,167500,158500,153000,150000,106500,100000,82557,82000,63000]
["S01011605","North Lanarkshire","North Lanarkshire Council HMA",100,844,null,"None",0,0,"None",0,0,844,null,null,null,null,null,null,null,null,null,102750,94300,69000,66000,63000,62000,57500,52000,45000,40000]
["S01011614","North Lanarkshire","North Lanarkshire Council HMA",100,447,null,"None",0,0,"None",0,0,447,null,null,null,null,null,null,null,null,null,68000,60000,60000,45000]
["S01011620","North Lanarkshire","North Lanarkshire Council HMA",100,1097,null,"None",0,0,"None",0,0,1097,null,null,null,null,null,null,null,null,null,150000,65000,62000,57750,55000,52000,51000]
["S01011623","North Lanarkshire","North Lanarkshire Council HMA",100,703,null,"None",0,0,"None",0,0,703,null,null,null,null,null,null,null,null,null,82500,81000,63000,55000,53000,48000,45000,41000]
["S01011630","North Lanarkshire","North Lanarkshire Council HMA",100,639,null,"None",0,0,"None",0,0,639,null,null,null,null,null,null,null,null,null,90000,88000,48000,45000]
["S01011634","North Lanarkshire","North Lanarkshire Council HMA",100,565,null,"None",0,0,"None",0,0,565,null,null,null,null,null,null,null,null,null,270000,254995,225000,196000,192550,175000,145000,105000,102000,59000]
["S01011641","North Lanarkshire","North Lanarkshire Council HMA",100,476,null,"None",0,0,"None",0,0,476,null,null,null,null,null,null,null,null,null,201102,190000,186000,175000,170000,170000,155000,148000,142000,130000,128000,116000]
["S01011648","North Lanarkshire","North Lanarkshire Council HMA",100,694,null,"None",0,0,"None",0,0,694,null,null,null,null,null,null,null,null,null,288000,283000,272500,255000,220000,218500,218000,151100,149000,135000,133000]
["S01011651","North Lanarkshire","North Lanarkshire Council HMA",100,926,null,"None",0,0,"None",0,0,926,null,null,null,null,null,null,null,null,null,149400,123000]
["S01011658","North Lanarkshire","North Lanarkshire Council HMA",100,655,null,"None",0,0,"None",0,0,655,null,null,null,null,null,null,null,null,null,310127,263000,263000,220000,219000,210000,180000,160000,116500,63000,54000,42500,31500,274000,271000,270000,243000,242000,241000,240000,220500,219000,219000,192000,189950,177500,176000,176000,175000]
["S01011666","North Lanarkshire","North Lanarkshire Council HMA",100,853,null,"None",0,0,"None",0,0,853,null,null,null,null,null,null,null,null,null,84995,65000,60000,59000,58995,53000,50000]
["S01011669","North Lanarkshire","North Lanarkshire Council HMA",100,630,null,"None",0,0,"None",0,0,630,null,null,null,null,null,null,null,null,null,116500,100000,94995,84995,84000,78000,73000,54000]
["S01011677","North Lanarkshire","North Lanarkshire Council HMA",100,622,null,"None",0,0,"None",0,0,622,null,null,null,null,null,null,null,null,null,253000,245000,200000,163500,143502,92000,85000,58000,50000,33100]
["S01011678","North Lanarkshire","North Lanarkshire Council HMA",100,464,null,"None",0,0,"None",0,0,464,null,null,null,null,null,null,null,null,null,435000,378752,310000,265050,265000,255000,220000,145000,142500,60000,45000]
["S01011687","North Lanarkshire","North Lanarkshire Council HMA",100,864,null,"None",0,0,"None",0,0,864,null,null,null,null,null,null,null,null,null,720000,567000,555000,505000,472000,449000,449000,449000,447000,437437,423000,418000,418000,382500,379500,378000,375000,375000,374500,370000,370000,369500,365000,359995,330000,330000,327000,325000,325000,323000,319995,319995,319995,319000,319000,314995,309995,309995,309995,306000,304995,299995,299995,293000,292000,289995,285000,280000,280000,279000,279000,278000,278000,277000,275000,265000,260000,259995,253000,251000,250000,245000,243145,242000,240000,240000,237500,235000,235000,232000,230000,230000,220000,189995,180000,177500,175000,175000,170000,169995,169000,169000,159995,143000,135000,128000,126000]
["S01011694","North Lanarkshire","North Lanarkshire Council HMA",100,535,null,"None",0,0,"None",0,0,535,null,null,null,null,null,null,null,null,null,249995,249995,225995,218995,75995,70000,65000,65000,63000,59995,55000,48000]
["S01011697","North Lanarkshire","North Lanarkshire Council HMA",100,1029,null,"None",0,0,"None",0,0,1029,null,null,null,null,null,null,null,null,null,111276,95519,85000,83000,82000,82000,82000]
["S01011706","North Lanarkshire","North Lanarkshire Council HMA",100,1028,null,"None",0,0,"None",0,0,1028,null,null,null,null,null,null,null,null,null,135000,87500,84000,83500,82512,50500,47000,47000,33000]
["S01011713","North Lanarkshire","North Lanarkshire Council HMA",100,851,null,"None",0,0,"None",0,0,851,null,null,null,null,null,null,null,null,null,97500,85000,81500,79000,76300,70000,67500,65000,65000,65000,31680]
["S01011716","North Lanarkshire","North Lanarkshire Council HMA",100,917,null,"None",0,0,"None",0,0,917,null,null,null,null,null,null,null,null,null,250000,240000,235000,230000,215000,200000,200000,187500,175000,172000,145000,139000,117500,90000,80000,80000,68000,60000]
["S01011722","North Lanarkshire","North Lanarkshire Council HMA",100,721,null,"None",0,0,"None",0,0,721,null,null,null,null,null,null,null,null,null,64995]
["S01011725","North Lanarkshire","North Lanarkshire Council HMA",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,86500,75000,45500]
["S01011734","North Lanarkshire","North Lanarkshire Council HMA",100,751,null,"None",0,0,"None",0,0,751,null,null,null,null,null,null,null,null,null,220000,145000,133000,129000,128500,119000,106000,100000,95000,74500,50000,42100,39999,31000]
["S01011740","North Lanarkshire","North Lanarkshire Council HMA",100,783,null,"None",0,0,"None",0,0,783,null,null,null,null,null,null,null,null,null,85000,80000,77500,74250,69500,52050,35000]
["S01011743","North Lanarkshire","North Lanarkshire Council HMA",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,201067,154000,138000,135000,134500,131000,112500,106750,85000]
["S01011750","North Lanarkshire","North Lanarkshire Council HMA",100,876,null,"None",0,0,"None",0,0,876,null,null,null,null,null,null,null,null,null,223160,190000,175000,135000,112500,103000]
["S01011759","North Lanarkshire","North Lanarkshire Council HMA",100,836,null,"None",0,0,"None",0,0,836,null,null,null,null,null,null,null,null,null,445000,375127,325000,286250,265000,260000,250000,250000,215000,210000,175250,125000]
["S01011764","North Lanarkshire","North Lanarkshire Council HMA",100,403,null,"None",0,0,"None",0,0,403,null,null,null,null,null,null,null,null,null,400000,326250,320500,280000,245000,235000,175000,155000,154000,150000,147000,146250,145000,130250,118250,110000,110000,96000,95000,95000,90000,87000,85000,82500,65000,60000,58295,49250]
["S01011768","North Lanarkshire","North Lanarkshire Council HMA",100,738,null,"None",0,0,"None",0,0,738,null,null,null,null,null,null,null,null,null,120000,84000,75000,72000,62000,62000,60000,59995,59500,58500,57500,57000,49000,46000,45000,36000]
["S01011771","North Lanarkshire","North Lanarkshire Council HMA",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,187000,156500,145325,123000,115000,112500,100000,100000,85000,71000,70125,70000,69000,68500,67500,63000,61000,60000,58000,55000,47000,45000]
["S01011780","North Lanarkshire","North Lanarkshire Council HMA",100,939,null,"None",0,0,"None",0,0,939,null,null,null,null,null,null,null,null,null,120655,110000,83000,80000,78500]
["S01011784","North Lanarkshire","North Lanarkshire Council HMA",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,234500,195000,180000,175000,151500,145000,143000,126000,125000,115000,112000,109000,105000,105000,87050,83000,74000,65500,57000]
["S01011789","North Lanarkshire","North Lanarkshire Council HMA",100,660,null,"None",0,0,"None",0,0,660,null,null,null,null,null,null,null,null,null,105000,101000,95000,85500,70500,68500,67000,66000,65000,55000,55000,54000,52000,48500,48000,45000,43000,42500,42000,41500,34117,32000,31000]
["S01011796","North Lanarkshire","North Lanarkshire Council HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,393000,290000,277350,260000,137027,130500,125000,117300,107556,102000,100000,90210,89000,83000,82000,81000,81000,78000,76000,70000,68000,63000,56000,46000]
["S01011802","North Lanarkshire","North Lanarkshire Council HMA",100,731,null,"None",0,0,"None",0,0,731,null,null,null,null,null,null,null,null,null,270000,262500,260000,253000,232232,231150,220000,194215,180000,160000,160000,146101,140000,140000,135000,131000,102495]
["S01011816","Orkney Islands","East Mainland",100,638,null,"None",0,0,"None",0,0,638,null,null,null,null,null,null,null,null,null,247600,225000,210000,153000,150000,115000,105500,103000,86000,83500,74400,71000]
["S01011832","Orkney Islands","Isles",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,156000,56000,50000,50000,44995,43500,43000]
["S01011820","Orkney Islands","Kirkwall",98.177083333300004,754,null,"East Mainland",1.8229166666700001,14,"None",0,0,768,null,null,null,null,null,null,null,null,null,170000,150250,147000,145500,140000,139123,137533,133000,125000,120000,115000,109000]
["S01011807","Orkney Islands","West Mainland",100,1091,null,"None",0,0,"None",0,0,1091,null,null,null,null,null,null,null,null,null,145000,135000,121000,118000,90000,90000,90000,90000,80000,69000,61500,59000,45493,45000,34700,32700]
["S01011812","Orkney Islands","West Mainland",100,669,null,"None",0,0,"None",0,0,669,null,null,null,null,null,null,null,null,null,252500,232500,230500,230000,229000,225000,210000,207158,190000,185000,175000,175000,168000,112000,110000,108000,87500]
["S01011965","Perth and Kinross","Greater Dundee HMA",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,251000,180000,175000,171057,169010,165000,157000,154500,150000,150000,150000,150000,120000,82000,70000]
["S01011875","Perth and Kinross","Greater Perth HMA",100,672,null,"None",0,0,"None",0,0,672,null,null,null,null,null,null,null,null,null,197500,175000,170000,162500,160000,158000,158000,135000,128000,123000,120000,117000,115000,115000,110000,108000,105000,101000,98500,98000,96750,95000,91000,90000,85333,85000,78000]
["S01011879","Perth and Kinross","Greater Perth HMA",100,550,null,"None",0,0,"None",0,0,550,null,null,null,null,null,null,null,null,null,160000,155000,150000,146500,145000,135000,129000,117000,115000,100000,95600]
["S01011886","Perth and Kinross","Greater Perth HMA",100,875,null,"None",0,0,"None",0,0,875,null,null,null,null,null,null,null,null,null,266000,247500,238500,202000,185000,181750,180000,170500,165000,155000,148000,145000,125000,115000,115000,105000,85000]
["S01011893","Perth and Kinross","Greater Perth HMA",100,929,null,"None",0,0,"None",0,0,929,null,null,null,null,null,null,null,null,null,145000,115000,102000,100000,83000,75000,69000]
["S01011897","Perth and Kinross","Greater Perth HMA",100,1027,null,"None",0,0,"None",0,0,1027,null,null,null,null,null,null,null,null,null,198000,182500,179000,162500,154000,106000,95000,85000,85000,85000]
["S01011902","Perth and Kinross","Greater Perth HMA",100,1064,null,"None",0,0,"None",0,0,1064,null,null,null,null,null,null,null,null,null,325000,285000,265000,135125,135000,130000,126000,122500,108000,103000,100000,93500,87700,59750]
["S01011911","Perth and Kinross","Greater Perth HMA",100,641,null,"None",0,0,"None",0,0,641,null,null,null,null,null,null,null,null,null,120000,100000,54000,50000,48500,48000,43995,40000,38000]
["S01011914","Perth and Kinross","Greater Perth HMA",100,878,null,"None",0,0,"None",0,0,878,null,null,null,null,null,null,null,null,null,65000,53000,52050,50500,40500]
["S01011922","Perth and Kinross","Greater Perth HMA",100,768,null,"None",0,0,"None",0,0,768,null,null,null,null,null,null,null,null,null,375000,260000,236000,235000,224000,200000,165000]
["S01011929","Perth and Kinross","Greater Perth HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,250000,118000,107000,104000,100000,95106,82500,76500,75000,70000,58500,48000]
["S01011932","Perth and Kinross","Greater Perth HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,385000,300000,278000,175000,125000,80000]
["S01011939","Perth and Kinross","Greater Perth HMA",100,737,null,"None",0,0,"None",0,0,737,null,null,null,null,null,null,null,null,null,375000,355000,335000,295000,295000,285950,285950,285950,285950,285950,285950,195000,193950,192000,130000,130000,130000,130000,130000,130000]
["S01011946","Perth and Kinross","Greater Perth HMA",100,804,null,"None",0,0,"None",0,0,804,null,null,null,null,null,null,null,null,null,550000,350000,305000,290000,275000,158000]
["S01011948","Perth and Kinross","Greater Perth HMA",100,1159,null,"None",0,0,"None",0,0,1159,null,null,null,null,null,null,null,null,null,317000,315000,277000,212500,195000,185000,180050,150000,145679,125000,119000,100000,98000]
["S01011957","Perth and Kinross","Greater Perth HMA",100,900,null,"None",0,0,"None",0,0,900,null,null,null,null,null,null,null,null,null,475000,430000,306042,299000,260000,250000,242111,209870,180000]
["S01011959","Perth and Kinross","Greater Perth HMA",100,893,null,"None",0,0,"None",0,0,893,null,null,null,null,null,null,null,null,null,299000,290000,290000,290000,290000,280000,250000,245000,230000,230000,230000,225000,220000,215000,206000,195000,180000,175000,150000,140000,135000,131876,131876,125000,120000,120000,111588,111588,67000,33500]
["S01011998","Perth and Kinross","Greater Perth HMA",100,545,null,"None",0,0,"None",0,0,545,null,null,null,null,null,null,null,null,null,395000,365000,360000,280850,252000,235000,220000,183000,115000]
["S01012007","Perth and Kinross","Highland Perthshire HMA",100,813,null,"None",0,0,"None",0,0,813,null,null,null,null,null,null,null,null,null,352500,308000,273000,251200,241500,230000,210000,110000]
["S01012008","Perth and Kinross","Highland Perthshire HMA",100,973,null,"None",0,0,"None",0,0,973,null,null,null,null,null,null,null,null,null,310000,250000,231132,220000,210000,170000,167500,135000,117000,96000]
["S01012016","Perth and Kinross","Highland Perthshire HMA",100,852,null,"None",0,0,"None",0,0,852,null,null,null,null,null,null,null,null,null,198000,178000,175000,135100,118000,102000]
["S01011833","Perth and Kinross","Kinross HMA",100,1016,null,"None",0,0,"None",0,0,1016,null,null,null,null,null,null,null,null,null,339000,275000,272500,268000,198000,180000,140000,137000,100000,40000]
["S01011840","Perth and Kinross","Kinross HMA",100,1001,null,"None",0,0,"None",0,0,1001,null,null,null,null,null,null,null,null,null,212000,208000,205000,175000,160000]
["S01011849","Perth and Kinross","Strathearn HMA",100,813,null,"None",0,0,"None",0,0,813,null,null,null,null,null,null,null,null,null,275000,220000,190000,125000,115000,110000,108000,81000,78000,50000,47500]
["S01011854","Perth and Kinross","Strathearn HMA",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,215000]
["S01011858","Perth and Kinross","Strathearn HMA",100,877,null,"None",0,0,"None",0,0,877,null,null,null,null,null,null,null,null,null,350000,335000,335000,316000,220000,181000,160000,145000,138000,120340,113250,111000,103000,100000,95000,95000,82500,75000]
["S01011867","Perth and Kinross","Strathearn HMA",100,961,null,"None",0,0,"None",0,0,961,null,null,null,null,null,null,null,null,null,240000,237000,222000,218000,210000,188000,158000,120000,115000,110000]
["S01011868","Perth and Kinross","Strathearn HMA",100,887,null,"None",0,0,"None",0,0,887,null,null,null,null,null,null,null,null,null,208000,139000,90000]
["S01011973","Perth and Kinross","Strathmore & Glens HMA",100,656,null,"None",0,0,"None",0,0,656,null,null,null,null,null,null,null,null,null,182500,140000,115000,110000,81000,63000,55000]
["S01011976","Perth and Kinross","Strathmore & Glens HMA",100,780,null,"None",0,0,"None",0,0,780,null,null,null,null,null,null,null,null,null,234000,175000,175000,170000,155000,141000,110000,110000,105000,96000,95000,80000,52000,39995]
["S01011984","Perth and Kinross","Strathmore & Glens HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,205000,197500,196500,160000,87500]
["S01011990","Perth and Kinross","Strathmore & Glens HMA",100,750,null,"None",0,0,"None",0,0,750,null,null,null,null,null,null,null,null,null,235000,218000,210000,195000,152000,152000,136000,133000,127895,122500,115000,95000,85000,82000]
["S01011999","Perth and Kinross","Strathmore & Glens HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,290000,234500,222550,185000,185000,155000,153000,153000,144000,143500,142000,140000,139000,107500,102500,70000]
["S01012025","Renfrewshire","Renfrewshire Council HMA",100,690,null,"None",0,0,"None",0,0,690,null,null,null,null,null,null,null,null,null,255000,230000,162500,158000,151500,148000,145000,137000,95000,90000,88000,85000]
["S01012034","Renfrewshire","Renfrewshire Council HMA",100,825,null,"None",0,0,"None",0,0,825,null,null,null,null,null,null,null,null,null,180000,123000,120000,115000,105000,99000,88000]
["S01012038","Renfrewshire","Renfrewshire Council HMA",100,932,null,"None",0,0,"None",0,0,932,null,null,null,null,null,null,null,null,null,158000,145000,100000,88000,86000,76000,76000,75500,73000,65000,58000,55000]
["S01012043","Renfrewshire","Renfrewshire Council HMA",100,926,null,"None",0,0,"None",0,0,926,null,null,null,null,null,null,null,null,null,172000,155000,144500,143000,127000,125000,105000,90000,87500,79000,42000]
["S01012046","Renfrewshire","Renfrewshire Council HMA",100,686,null,"None",0,0,"None",0,0,686,null,null,null,null,null,null,null,null,null,88000,87000,75000,73000]
["S01012056","Renfrewshire","Renfrewshire Council HMA",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,675000,295000,285000,279000,254000,250000,207000,200000,188000,120000,113900]
["S01012061","Renfrewshire","Renfrewshire Council HMA",100,978,null,"None",0,0,"None",0,0,978,null,null,null,null,null,null,null,null,null,300000,230000,170000,155000,142000,120000,113900]
["S01012068","Renfrewshire","Renfrewshire Council HMA",100,538,null,"None",0,0,"None",0,0,538,null,null,null,null,null,null,null,null,null,325000,230000,166500,147740,120000,120000,105000,80500,78000,72000,45000]
["S01012071","Renfrewshire","Renfrewshire Council HMA",100,1057,null,"None",0,0,"None",0,0,1057,null,null,null,null,null,null,null,null,null,250000,185000,170000,150000,150000,125000,122000,104400,80000,80000]
["S01012075","Renfrewshire","Renfrewshire Council HMA",100,724,null,"None",0,0,"None",0,0,724,null,null,null,null,null,null,null,null,null,325500,320000,265000,260000,205000]
["S01012080","Renfrewshire","Renfrewshire Council HMA",100,809,null,"None",0,0,"None",0,0,809,null,null,null,null,null,null,null,null,null,238500,225000,180000,175000,90000,66000,47500]
["S01012089","Renfrewshire","Renfrewshire Council HMA",100,842,null,"None",0,0,"None",0,0,842,null,null,null,null,null,null,null,null,null,110000]
["S01012092","Renfrewshire","Renfrewshire Council HMA",100,506,null,"None",0,0,"None",0,0,506,null,null,null,null,null,null,null,null,null,135000]
["S01012100","Renfrewshire","Renfrewshire Council HMA",100,1089,null,"None",0,0,"None",0,0,1089,null,null,null,null,null,null,null,null,null,199999,160000,125000,120000,100000,95000,75000,47500,40000]
["S01012107","Renfrewshire","Renfrewshire Council HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,280000,178000,152500,135000,115000,110000,85000,80000,71000]
["S01012114","Renfrewshire","Renfrewshire Council HMA",100,982,null,"None",0,0,"None",0,0,982,null,null,null,null,null,null,null,null,null,575000,370000,355000,272500,240000,230000,185000,126750,125000,110000,86000,73500]
["S01012118","Renfrewshire","Renfrewshire Council HMA",100,661,null,"None",0,0,"None",0,0,661,null,null,null,null,null,null,null,null,null,124995,118000,115000,114400,105000,78000,75000]
["S01012125","Renfrewshire","Renfrewshire Council HMA",100,782,null,"None",0,0,"None",0,0,782,null,null,null,null,null,null,null,null,null,102000,85000,82500,77000,59000]
["S01012126","Renfrewshire","Renfrewshire Council HMA",100,792,null,"None",0,0,"None",0,0,792,null,null,null,null,null,null,null,null,null,105000,95000]
["S01012135","Renfrewshire","Renfrewshire Council HMA",100,878,null,"None",0,0,"None",0,0,878,null,null,null,null,null,null,null,null,null,395000,295000,279000,230000,205000,195000,170000,140000,125000,95000,94000,85000]
["S01012138","Renfrewshire","Renfrewshire Council HMA",100,904,null,"None",0,0,"None",0,0,{"$f":"L5634+I5634+E5634","v":904},null,null,null,null,null,null,null,null,null,260000,257000,201000,199900,196900,185000,180000,154000,150000,143000]
["S01012144","Renfrewshire","Renfrewshire Council HMA",100,1046,null,"None",0,0,"None",0,0,1046,null,null,null,null,null,null,null,null,null,151000,135000,127500,120000,113000,112500,85650,73000,72564,63000,57000]
["S01012153","Renfrewshire","Renfrewshire Council HMA",100,538,null,"None",0,0,"None",0,0,538,null,null,null,null,null,null,null,null,null,578000,540000,420000,318000,200000,150000]
["S01012160","Renfrewshire","Renfrewshire Council HMA",100,662,null,"None",0,0,"None",0,0,662,null,null,null,null,null,null,null,null,null,515000,425000,242500,230000,220000,200000,200000,195000,170000,145000,132975,92500,80000,78000,74000,68000,65000,52500,50000,42500,37000]
["S01012162","Renfrewshire","Renfrewshire Council HMA",100,956,null,"None",0,0,"None",0,0,956,null,null,null,null,null,null,null,null,null,475000,455000,350000,300000,245000,235000,225000,220000,150000,120000,97000,55000]
["S01012171","Renfrewshire","Renfrewshire Council HMA",100,1000,null,"None",0,0,"None",0,0,1000,null,null,null,null,null,null,null,null,null,92500,90000,84995,80000,77500,70000,70000,62500,58000,57500,56000,48637,48500,45000,43000,43000,31000]
["S01012172","Renfrewshire","Renfrewshire Council HMA",100,744,null,"None",0,0,"None",0,0,744,null,null,null,null,null,null,null,null,null,300000,275000,240000,225000,190000,165000,165000,155000,133250,130000,125000,120000,75000,65000]
["S01012180","Renfrewshire","Renfrewshire Council HMA",100,573,null,"None",0,0,"None",0,0,573,null,null,null,null,null,null,null,null,null,250000,212500,105000,95000,92000,88000,87000,70000,52500]
["S01012187","Renfrewshire","Renfrewshire Council HMA",100,669,null,"None",0,0,"None",0,0,669,null,null,null,null,null,null,null,null,null,220000,200000,195000,127000,117000,110000,105000,90000,88000,84000,75000,60000,40000]
["S01012190","Renfrewshire","Renfrewshire Council HMA",100,556,null,"None",0,0,"None",0,0,556,null,null,null,null,null,null,null,null,null,710000,310000,108000,80000]
["S01012199","Renfrewshire","Renfrewshire Council HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,230000,215000,215000,210000,195000,190000,160000,152500,150000,140000,135750,126500,126000,125000,118500,115000,114000,105000,100000]
["S01012205","Renfrewshire","Renfrewshire Council HMA",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,255000,230000,125000,93500,93000]
["S01012208","Renfrewshire","Renfrewshire Council HMA",100,1057,null,"None",0,0,"None",0,0,1057,null,null,null,null,null,null,null,null,null,222500,188000,172000,155000]
["S01012217","Renfrewshire","Renfrewshire Council HMA",100,560,null,"None",0,0,"None",0,0,560,null,null,null,null,null,null,null,null,null,250000,165000,130750,120000,110000,88500,83000,80000,71000,53500]
["S01012218","Renfrewshire","Renfrewshire Council HMA",100,487,null,"None",0,0,"None",0,0,487,null,null,null,null,null,null,null,null,null,400000,325000,280000,227500,225000,170000,160055,160000,154000,125000,122000,103500,80000]
["S01012224","Renfrewshire","Renfrewshire Council HMA",100,767,null,"None",0,0,"None",0,0,767,null,null,null,null,null,null,null,null,null,325000,320000,240000,137000,85000]
["S01012233","Renfrewshire","Renfrewshire Council HMA",100,953,null,"None",0,0,"None",0,0,953,null,null,null,null,null,null,null,null,null,570000,450000,330000,330000,322500,320000,310000,278000,270000,265000,260000,259000,243000,232000,225000,215000,200000,155000]
["S01012236","Renfrewshire","Renfrewshire Council HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,380000,360000,315000,255300,240000,230000,228000,221000,207500,165000]
["S01012242","Renfrewshire","Renfrewshire Council HMA",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,385000,365000,296000,250000,249000,235000,210000,206950,199950,196250,186950,185000,185000,179950,175950,171500,155950,155950,149950,149950,139950,135950,135950,135950,133950,133950,131950,130950,127950,126950,117950,112000,110000,108000,89000,115000,105000]
["S01012277","Scottish Borders","SBC01",97.4383301708,1027,null,"SBC03",2.56166982922,27,"None",0,0,1054,null,null,null,null,null,null,null,null,null,315000,250000,230000,215000,170000,150000,115500,85000,36250]
["S01012280","Scottish Borders","SBC01",100,933,null,"None",0,0,"None",0,0,933,null,null,null,null,null,null,null,null,null,252000,240000,135000,120000,107000]
["S01012287","Scottish Borders","SBC01",100,980,null,"None",0,0,"None",0,0,980,null,null,null,null,null,null,null,null,null,370000,275000,210000,170000,153000,112500,105000]
["S01012293","Scottish Borders","SBC01",100,477,null,"None",0,0,"None",0,0,477,null,null,null,null,null,null,null,null,null,478100,420000,335000,280000,265000,260000,250000,230000,222500,222500,215000,205000,158000,120548,114375,75000,45000,39452]
["S01012329","Scottish Borders","SBC01",100,831,null,"None",0,0,"None",0,0,831,null,null,null,null,null,null,null,null,null,325000,299000,275000,250000,230000,221500,210000,210000,210000,182000,178500,152500,148500,130000,130000]
["S01012336","Scottish Borders","SBC01",100,603,null,"None",0,0,"None",0,0,603,null,null,null,null,null,null,null,null,null,175000,169500,123500,84950,80000,70000,65000,64000,60000,57000,52000,42000]
["S01012339","Scottish Borders","SBC01",100,584,null,"None",0,0,"None",0,0,584,null,null,null,null,null,null,null,null,null,379000,312500,190000,178000,175000,140000,110000,107000,86000,81000,68000,60000,51000,42000,37000]
["S01012348","Scottish Borders","SBC01",100,697,null,"None",0,0,"None",0,0,697,null,null,null,null,null,null,null,null,null,460000,153000,132000,128500,114000,105500,100000,91000,74500]
["S01012356","Scottish Borders","SBC01",100,653,null,"None",0,0,"None",0,0,653,null,null,null,null,null,null,null,null,null,177500,160000,145000,125000,107500,70000,67500,63000,59000,50000,39000,34000]
["S01012359","Scottish Borders","SBC01",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,97500,54000]
["S01012364","Scottish Borders","SBC01",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,232500,215000,185000,144000,128000]
["S01012368","Scottish Borders","SBC01",100,605,null,"None",0,0,"None",0,0,605,null,null,null,null,null,null,null,null,null,178000,160000,150000,130000,115100,110000,100000,80000,73000,63000,62500,50000,229995,220995,219995,210995,209995,204995,204995,198995,192995,189995,189995,179995,174995,171995,169995,169995,169995,149995,149995,147995,140995,140995,139995,138995,136995,134995,134995,131995,131995,130995,130995,129995,120000,119995,119995,119995,104995,102995,99995,99995,99995]
["S01012377","Scottish Borders","SBC01",100,705,null,"None",0,0,"None",0,0,705,null,null,null,null,null,null,null,null,null,425000,330000,320000,310000,290000,287500,260000,244000,220000,195000,190000,182500,165000,150000,95000,80000,68000,60100]
["S01012385","Scottish Borders","SBC01",100,694,null,"None",0,0,"None",0,0,694,null,null,null,null,null,null,null,null,null,47777,35500]
["S01012302","Scottish Borders","SBC02",100,584,null,"None",0,0,"None",0,0,584,null,null,null,null,null,null,null,null,null,175000,172000,163000,75000,72500]
["S01012309","Scottish Borders","SBC02",100,535,null,"None",0,0,"None",0,0,535,null,null,null,null,null,null,null,null,null,135000,131500,125000,121000,80000,80000,75500,50000,31000]
["S01012316","Scottish Borders","SBC02",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,250000,225000,192000,147000,118000,85000,78050,66000,43000]
["S01012319","Scottish Borders","SBC02",100,767,null,"None",0,0,"None",0,0,767,null,null,null,null,null,null,null,null,null,63000,60000,60000,58000,54000,42007]
["S01012327","Scottish Borders","SBC02",100,802,null,"None",0,0,"None",0,0,802,null,null,null,null,null,null,null,null,null,185000,140000,132000,121000,110000,86000,79000,69000,67000,54000]
["S01012244","Scottish Borders","SBC03",100,961,null,"None",0,0,"None",0,0,961,null,null,null,null,null,null,null,null,null,236000,145000,90000,89000,85000]
["S01012253","Scottish Borders","SBC03",100,874,null,"None",0,0,"None",0,0,874,null,null,null,null,null,null,null,null,null,79500,74000,69500,66000,60000,53000,53000,52500,51000,46500]
["S01012256","Scottish Borders","SBC03",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,150000,125000,121000,119150,110000,92000,80000,78000]
["S01012263","Scottish Borders","SBC03",100,700,null,"None",0,0,"None",0,0,700,null,null,null,null,null,null,null,null,null,70000,63000,60000,58000,58000,52500,52000,42400]
["S01012296","Scottish Borders","SBC03",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,200000,180000,175000,170000,160000,149000,147050,117000,95000,90000,83500,56000,45000,45000]
["S01012404","Shetland Islands","Central Mainland HMA",100,984,null,"None",0,0,"None",0,0,984,null,null,null,null,null,null,null,null,null,352500,346500,251600,240000,232500,225000,215250,215000,200000,198000,165000,96000,91000]
["S01012392","Shetland Islands","Lerwick & Bressay  HMA",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,360000,350000,345000,326500,320000,306900,300000,290000,262000,260000,180000,175000,168000,164995,134000]
["S01012399","Shetland Islands","Lerwick & Bressay  HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,230000,167500,130000,102000,78000,63000]
["S01012413","Shetland Islands","North Isles, Whalsay & Skerries  HMA",100,966,null,"None",0,0,"None",0,0,966,null,null,null,null,null,null,null,null,null,175000,163000,140500,136250,83000]
["S01012388","Shetland Islands","South Mainland  HMA",100,704,null,"None",0,0,"None",0,0,704,null,null,null,null,null,null,null,null,null,235000,218000,212500,205000,200000,145000,145000,138000,133800,100000]
["S01012409","Shetland Islands","West Mainland HMA",100,700,null,"None",0,0,"None",0,0,700,null,null,null,null,null,null,null,null,null,320000,261001,252500,200000,182500,175000,162500,162000,155000,143501,132000,127500,106500,104750,102000,98500,95000,89000,85000,85000,81000,75000,75000,74258,60750,42500]
["S01012435","South Ayrshire","Ayr HMA",100,637,null,"None",0,0,"None",0,0,637,null,null,null,null,null,null,null,null,null,159000,153000,120000,115000,102500,102500,95000,90000,77000,66500,55000]
["S01012442","South Ayrshire","Ayr HMA",100,1000,null,"None",0,0,"None",0,0,1000,null,null,null,null,null,null,null,null,null,100000,83000,80000,58000,47500,41000]
["S01012450","South Ayrshire","Ayr HMA",100,850,null,"None",0,0,"None",0,0,850,null,null,null,null,null,null,null,null,null,151026,136000,131500,120000,106100,105000,94000,90000,85000,67354]
["S01012453","South Ayrshire","Ayr HMA",100,858,null,"None",0,0,"None",0,0,858,null,null,null,null,null,null,null,null,null,250000,248000,238000,237000,235000,234000,228500,224000,217000,216000,215000,210000,190000,180000,160325,140000,117000]
["S01012460","South Ayrshire","Ayr HMA",100,546,null,"None",0,0,"None",0,0,546,null,null,null,null,null,null,null,null,null,240000,240000,151500,148500,138017,127000,125000,120000,101000,99500,98000,95000]
["S01012463","South Ayrshire","Ayr HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,83000,77000,65000,61000,55000,50000,45000]
["S01012470","South Ayrshire","Ayr HMA",100,962,null,"None",0,0,"None",0,0,962,null,null,null,null,null,null,null,null,null,288500,270000,126500,90000]
["S01012478","South Ayrshire","Ayr HMA",100,840,null,"None",0,0,"None",0,0,840,null,null,null,null,null,null,null,null,null,252000,180000,87000,86665,75000]
["S01012481","South Ayrshire","Ayr HMA",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,172100,153250,143500,136000,136000,135235,135000,133000,133000,120000]
["S01012488","South Ayrshire","Ayr HMA",100,903,null,"None",0,0,"None",0,0,903,null,null,null,null,null,null,null,null,null,154000,150000,135000,124000,120000,115000,108000,86000,85000,77000,75000,71000,68500,68250,47500,36750]
["S01012494","South Ayrshire","Ayr HMA",100,949,null,"None",0,0,"None",0,0,949,null,null,null,null,null,null,null,null,null,91000,68500]
["S01012499","South Ayrshire","Ayr HMA",100,775,null,"None",0,0,"None",0,0,775,null,null,null,null,null,null,null,null,null,118250,59000,55000,45000,40000,40000,40000,39999,39000,34000]
["S01012506","South Ayrshire","Ayr HMA",100,493,null,"None",0,0,"None",0,0,493,null,null,null,null,null,null,null,null,null,145000,110000,100000,100000,87000,81000,80000,79995,78000,76500,75000,73000,72500,66500,62500,60000,60000,58000,47500,46000,37500]
["S01012512","South Ayrshire","Ayr HMA",100,677,null,"None",0,0,"None",0,0,677,null,null,null,null,null,null,null,null,null,850000,675000,610000,555000,455000,435000,425000,390000,341000,325000,240000,240000,235000,228000,207500,155000,155000,115000,74000,72000,69500,63000,62500]
["S01012515","South Ayrshire","Ayr HMA",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,685000,308100,260000,245000,235000,235000,230000,230000,229000,220000,125000,95000,90000,83000,81000,79000,75000,60000]
["S01012524","South Ayrshire","Ayr HMA",100,872,null,"None",0,0,"None",0,0,872,null,null,null,null,null,null,null,null,null,440000,170000,129000,96000,93052,85000,85000,85000,82000,75000]
["S01012527","South Ayrshire","Ayr HMA",100,625,null,"None",0,0,"None",0,0,625,null,null,null,null,null,null,null,null,null,531555,375000,375000,342000,275000,241000,218750,216550,201445,183000,181000,160000,150000,147000,142000]
["S01012532","South Ayrshire","Ayr HMA",100,792,null,"None",0,0,"None",0,0,792,null,null,null,null,null,null,null,null,null,195000,193000,191650,190000,175501,170500,110000,97000,84000]
["S01012542","South Ayrshire","Ayr HMA",100,943,null,"None",0,0,"None",0,0,943,null,null,null,null,null,null,null,null,null,215000,210000,190000,155000,152500,145000,137000,132000,126000,113000,109000,107500,106000,105000,105000,105000,104000,102550,100000,100000,98500,98000,95000,92000,92000,80000]
["S01012545","South Ayrshire","Ayr HMA",100,473,null,"None",0,0,"None",0,0,473,null,null,null,null,null,null,null,null,null,168000,136000,125000,80000]
["S01012552","South Ayrshire","Ayr HMA",100,905,null,"None",0,0,"None",0,0,905]
["S01012556","South Ayrshire","Ayr HMA",100,545,null,"None",0,0,"None",0,0,545,null,null,null,null,null,null,null,null,null,255000,214000,210000,196500,75000,65000,47000]
["S01012561","South Ayrshire","Ayr HMA",100,757,null,"None",0,0,"None",0,0,757,null,null,null,null,null,null,null,null,null,230000,185000,135000,130000,125321,110000,110000,73000,60000]
["S01012417","South Ayrshire","Girvan & South Carrick HMA",100,636,null,"None",0,0,"None",0,0,636,null,null,null,null,null,null,null,null,null,120000,110000,108500,107900,107500,101000,95000,89100,87000,86000,76500,71500,65000,62500,56500]
["S01012421","South Ayrshire","Girvan & South Carrick HMA",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,315000,293000,140222,130000,121000,115573,110000,100000,98000,86500,84400,84000,83000,83000,81500,80000,79995,79000,78000,77500,77000]
["S01012427","South Ayrshire","Girvan & South Carrick HMA",100,674,null,"None",0,0,"None",0,0,674,null,null,null,null,null,null,null,null,null,135000,133000,105000,90000,80500,78500,65000,60000]
["S01012572","South Lanarkshire","South Lanarkshire Council HMA",100,520,null,"None",0,0,"None",0,0,520,null,null,null,null,null,null,null,null,null,77500,76000,73000,67500,65000,65000]
["S01012573","South Lanarkshire","South Lanarkshire Council HMA",100,838,null,"None",0,0,"None",0,0,838,null,null,null,null,null,null,null,null,null,128500,123000,81333,80000,70000,60100,55000,39999]
["S01012583","South Lanarkshire","South Lanarkshire Council HMA",100,689,null,"None",0,0,"None",0,0,689,null,null,null,null,null,null,null,null,null,50000,46000,40000]
["S01012584","South Lanarkshire","South Lanarkshire Council HMA",100,739,null,"None",0,0,"None",0,0,739,null,null,null,null,null,null,null,null,null,315000,282500,235000,197800,195000,190000,182000,177500,151182,132500,130000]
["S01012591","South Lanarkshire","South Lanarkshire Council HMA",100,792,null,"None",0,0,"None",0,0,792,null,null,null,null,null,null,null,null,null,80000,75000,74995,70000,66500,57000,55000,55000,45000,42000,40000,40000,40000,32000]
["S01012600","South Lanarkshire","South Lanarkshire Council HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,229995,161500,135000,110100,95000,95000,83000,68979,58500,55000,41500,41000,32100]
["S01012602","South Lanarkshire","South Lanarkshire Council HMA",100,588,null,"None",0,0,"None",0,0,588,null,null,null,null,null,null,null,null,null,110000,98200,92500,92000,90000,88000,85000,85000,83000,75777,68000,65000,64000,59000,52000,42250,40000,35000]
["S01012609","South Lanarkshire","South Lanarkshire Council HMA",100,834,null,"None",0,0,"None",0,0,834,null,null,null,null,null,null,null,null,null,190000,140000,136000,105000,105000,65000]
["S01012618","South Lanarkshire","South Lanarkshire Council HMA",100,529,null,"None",0,0,"None",0,0,529,null,null,null,null,null,null,null,null,null,233000,170000,166000,147500,108500,108000,101000,98000,72500]
["S01012621","South Lanarkshire","South Lanarkshire Council HMA",100,578,null,"None",0,0,"None",0,0,578,null,null,null,null,null,null,null,null,null,131500,130000,130000,125000,115000,109000,75000,62000,57700,54000,50500]
["S01012627","South Lanarkshire","South Lanarkshire Council HMA",100,526,null,"None",0,0,"None",0,0,526,null,null,null,null,null,null,null,null,null,126500,116000,96000,93500,92500,49500,45000]
["S01012630","South Lanarkshire","South Lanarkshire Council HMA",100,823,null,"None",0,0,"None",0,0,823,null,null,null,null,null,null,null,null,null,362357,135000,125750]
["S01012637","South Lanarkshire","South Lanarkshire Council HMA",100,848,null,"None",0,0,"None",0,0,848,null,null,null,null,null,null,null,null,null,225000,212125,207125,202000,190000,185000,159001]
["S01012645","South Lanarkshire","South Lanarkshire Council HMA",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,280000,276000,253700,225000]
["S01012652","South Lanarkshire","South Lanarkshire Council HMA",100,1045,null,"None",0,0,"None",0,0,1045,null,null,null,null,null,null,null,null,null,183300,170250,163500,162000,148000,140000,137000,93000,90000]
["S01012655","South Lanarkshire","South Lanarkshire Council HMA",100,1132,null,"None",0,0,"None",0,0,1132,null,null,null,null,null,null,null,null,null,255000,228000,184665,160000,117300,98000,93000,86500,86000,84500,83000,39999,36750,35000]
["S01012664","South Lanarkshire","South Lanarkshire Council HMA",100,946,null,"None",0,0,"None",0,0,946,null,null,null,null,null,null,null,null,null,208000,185000,178500,170000,166495,163000,133000,130000,121500,92500,72000,63500]
["S01012665","South Lanarkshire","South Lanarkshire Council HMA",100,717,null,"None",0,0,"None",0,0,717,null,null,null,null,null,null,null,null,null,85500,57500]
["S01012673","South Lanarkshire","South Lanarkshire Council HMA",100,582,null,"None",0,0,"None",0,0,582,null,null,null,null,null,null,null,null,null,105000,94000,90000,86500,80000,59500]
["S01012676","South Lanarkshire","South Lanarkshire Council HMA",100,835,null,"None",0,0,"None",0,0,835,null,null,null,null,null,null,null,null,null,91000,80100,71000]
["S01012683","South Lanarkshire","South Lanarkshire Council HMA",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,114000,110000,106000,103000,102000,96000,90000,88000,86068,67500]
["S01012691","South Lanarkshire","South Lanarkshire Council HMA",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,153000,145000,145000,126500,113500,105000,76666,75000,64575,63500,60000,56000,55000,54500,53250,50000,38000,37500]
["S01012698","South Lanarkshire","South Lanarkshire Council HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,130175,105000,93000,87520,73000,59000,56500,53000,38000]
["S01012701","South Lanarkshire","South Lanarkshire Council HMA",100,551,null,"None",0,0,"None",0,0,551,null,null,null,null,null,null,null,null,null,248000,236000,233000,227000,225000,205000,185000,185000,178000,160000,120000,120000,100000]
["S01012707","South Lanarkshire","South Lanarkshire Council HMA",100,898,null,"None",0,0,"None",0,0,898,null,null,null,null,null,null,null,null,null,190000,188000,125000,117000,115000,105250]
["S01012710","South Lanarkshire","South Lanarkshire Council HMA",100,701,null,"None",0,0,"None",0,0,701,null,null,null,null,null,null,null,null,null,330000,204000,190000,160000,150000,145000,125000,110000,101750,95000,95000,85000,83000,83000,68750,66654]
["S01012719","South Lanarkshire","South Lanarkshire Council HMA",100,778,null,"None",0,0,"None",0,0,778,null,null,null,null,null,null,null,null,null,1650000,1000000,800000,725000,675000,655000,655000,635000,483000,414000,405000,390000,378000,335000,321500,317500,308000,250000,249500,234000,195000,195000,193000,192000,116000]
["S01012722","South Lanarkshire","South Lanarkshire Council HMA",100,742,null,"None",0,0,"None",0,0,742,null,null,null,null,null,null,null,null,null,350000,350000,335000,325000,325000,290000,220000,205000,200000,195000,187500,175000,175000,170000,169123,166500,165000,155000,151200,135000,74000,71000]
["S01012732","South Lanarkshire","South Lanarkshire Council HMA",100,678,null,"None",0,0,"None",0,0,678,null,null,null,null,null,null,null,null,null,425000,410000,280000,235000,220000,215000,214000,202000,195000,192500,190000,184600,177500,175000,165000,155500,147000,145000,131250,122000,110000,90000]
["S01012737","South Lanarkshire","South Lanarkshire Council HMA",100,800,null,"None",0,0,"None",0,0,800,null,null,null,null,null,null,null,null,null,202000,200000,197500,175000,175000,172500,147500,147500,126500]
["S01012744","South Lanarkshire","South Lanarkshire Council HMA",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,1200000,920000,545000,500000,370000,339000,270000]
["S01012745","South Lanarkshire","South Lanarkshire Council HMA",100,704,null,"None",0,0,"None",0,0,704,null,null,null,null,null,null,null,null,null,310000,310000,305000,275000,271500,190180,180000]
["S01012755","South Lanarkshire","South Lanarkshire Council HMA",100,524,null,"None",0,0,"None",0,0,524,null,null,null,null,null,null,null,null,null,142500,136000,115000]
["S01012756","South Lanarkshire","South Lanarkshire Council HMA",100,496,null,"None",0,0,"None",0,0,496,null,null,null,null,null,null,null,null,null,280000,235000,185000,165000,150808,145000,130000,130000,125000,119200,113000,105000,105000,102750,100000,99500,98500,94000,91000,84000]
["S01012765","South Lanarkshire","South Lanarkshire Council HMA",100,720,null,"None",0,0,"None",0,0,720,null,null,null,null,null,null,null,null,null,340000,213000,210000,205000,195000,192500,190000,175000,173000,114000,110000,100000,93000]
["S01012770","South Lanarkshire","South Lanarkshire Council HMA",100,839,null,"None",0,0,"None",0,0,839,null,null,null,null,null,null,null,null,null,255000,235000,217500,179000,167000,160000,149000,145000,55000]
["S01012774","South Lanarkshire","South Lanarkshire Council HMA",100,859,null,"None",0,0,"None",0,0,859,null,null,null,null,null,null,null,null,null,265000,180000,148000,140000,125000,107378]
["S01012783","South Lanarkshire","South Lanarkshire Council HMA",100,698,null,"None",0,0,"None",0,0,698,null,null,null,null,null,null,null,null,null,180000,133000,103000,95000,81500,75000,75000,65000]
["S01012790","South Lanarkshire","South Lanarkshire Council HMA",100,609,null,"None",0,0,"None",0,0,609,null,null,null,null,null,null,null,null,null,320000,205000,172500,142500,140000,120000,115000,113000,67000]
["S01012794","South Lanarkshire","South Lanarkshire Council HMA",100,590,null,"None",0,0,"None",0,0,590,null,null,null,null,null,null,null,null,null,146000,142500,128000,125000,123125,122000,120000,120000,118000]
["S01012801","South Lanarkshire","South Lanarkshire Council HMA",100,426,null,"None",0,0,"None",0,0,426,null,null,null,null,null,null,null,null,null,270000,175000,148500,86000,82000]
["S01012802","South Lanarkshire","South Lanarkshire Council HMA",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,110000,96252,92000,90500,81000,80000,78500,68000]
["S01012812","South Lanarkshire","South Lanarkshire Council HMA",100,666,null,"None",0,0,"None",0,0,666,null,null,null,null,null,null,null,null,null,201000,201000,195000]
["S01012817","South Lanarkshire","South Lanarkshire Council HMA",100,563,null,"None",0,0,"None",0,0,563,null,null,null,null,null,null,null,null,null,95000,93565,88500,78500]
["S01012820","South Lanarkshire","South Lanarkshire Council HMA",100,1012,null,"None",0,0,"None",0,0,1012,null,null,null,null,null,null,null,null,null,253100,220777,220000,215000,212500,204000,161111,160000,156000,155000,135000,134000,132000,110000,105000,102500]
["S01012829","South Lanarkshire","South Lanarkshire Council HMA",100,865,null,"None",0,0,"None",0,0,865,null,null,null,null,null,null,null,null,null,165000,135000,120000,120000,119995,119950,119950,119950,119950,119950,119005,118500,114950,114950,114950,114950,114950,113000,110000,105000,105000,98764,95000,94250,92000,90000,90000,85000,81700,80000,80000,80000,79501,78100,72000]
["S01012832","South Lanarkshire","South Lanarkshire Council HMA",100,544,null,"None",0,0,"None",0,0,544,null,null,null,null,null,null,null,null,null,560000,385000,385000,369950,312000,284000,274950,270000,265000,264000,262500,262500,262500,250000,250000,240000,237500,207500,205000,204950,204950,204950,204950,204950,200000,197500,195000,195000,192500,191000,188500,185000,180000,175000,169950,164950,164950,163950,162000,160000,159950,157550,155000,138500,138500,132950,123950,123950,106000,93000,91111,90000,90000,88000,75000,63000]
["S01012838","South Lanarkshire","South Lanarkshire Council HMA",100,917,null,"None",0,0,"None",0,0,917,null,null,null,null,null,null,null,null,null,124000,115000,112500,110000,105000,94000,90000,87750,85000,84000,83000,82000,80000,75000,70510,70000,66550]
["S01012847","South Lanarkshire","South Lanarkshire Council HMA",100,547,null,"None",0,0,"None",0,0,547,null,null,null,null,null,null,null,null,null,140000,138000,127500,125000,120000,120000,102500,99999,98999,98999,98999,83000,64000]
["S01012848","South Lanarkshire","South Lanarkshire Council HMA",100,773,null,"None",0,0,"None",0,0,773,null,null,null,null,null,null,null,null,null,115000,111000,86000,73000,71129,70000,62000,59000,45000]
["S01012856","South Lanarkshire","South Lanarkshire Council HMA",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,261000,242000,133000,115000]
["S01012863","South Lanarkshire","South Lanarkshire Council HMA",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,257000,230000,175000,151000,150000,141000,137200,119000,115000,110000,102500,98500,92000,90000,87000,85000]
["S01012866","South Lanarkshire","South Lanarkshire Council HMA",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,450000,399800,390000,330000,280101,276000,265000,242200,210000,195000,151257,147000,137000,128777.03,105000,100000,85000]
["S01012874","South Lanarkshire","South Lanarkshire Council HMA",100,778,null,"None",0,0,"None",0,0,778,null,null,null,null,null,null,null,null,null,315000,177000,135000,132000,128750,127000,125000,125000,115000,115000,105000,98000,63250]
["S01012881","South Lanarkshire","South Lanarkshire Council HMA",100,864,null,"None",0,0,"None",0,0,864,null,null,null,null,null,null,null,null,null,1500000,505000,432000,405250,362500,286150,240000,200000,199000]
["S01012884","South Lanarkshire","South Lanarkshire Council HMA",100,531,null,"None",0,0,"None",0,0,531,null,null,null,null,null,null,null,null,null,1157500,211000,207500,189500,180000,160000,160000,157000,155000,150000,138000,137000,135000,130000,110000,62000]
["S01012891","South Lanarkshire","South Lanarkshire Council HMA",100,548,null,"None",0,0,"None",0,0,548,null,null,null,null,null,null,null,null,null,351250,315000,255000,242500,220000,185000,145200,130000]
["S01012894","South Lanarkshire","South Lanarkshire Council HMA",100,814,null,"None",0,0,"None",0,0,814,null,null,null,null,null,null,null,null,null,1300000,322500,278000,241500,229000,225500,220000,172000,150000,139000,138000,135000]
["S01012902","South Lanarkshire","South Lanarkshire Council HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,265000,165000,155500,145000,140000,122000,115000,110000,85500,65000]
["S01012909","South Lanarkshire","South Lanarkshire Council HMA",100,610,null,"None",0,0,"None",0,0,610,null,null,null,null,null,null,null,null,null,112550,106000,102000,83000,80000]
["S01012912","South Lanarkshire","South Lanarkshire Council HMA",100,673,null,"None",0,0,"None",0,0,673,null,null,null,null,null,null,null,null,null,175000,125000,111000,88000,39500]
["S01012918","South Lanarkshire","South Lanarkshire Council HMA",100,490,null,"None",0,0,"None",0,0,490,null,null,null,null,null,null,null,null,null,70000]
["S01012927","South Lanarkshire","South Lanarkshire Council HMA",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,270000,245000,188500,183000,168000,130000,125000,115000,88000,65000]
["S01012930","South Lanarkshire","South Lanarkshire Council HMA",100,863,null,"None",0,0,"None",0,0,863,null,null,null,null,null,null,null,null,null,135000,90000]
["S01012937","South Lanarkshire","South Lanarkshire Council HMA",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,423750,415000,330000,255000,243000,233000,217050]
["S01012939","South Lanarkshire","South Lanarkshire Council HMA",100,651,null,"None",0,0,"None",0,0,651,null,null,null,null,null,null,null,null,null,907600,725000,245000,230000,225000,220000,199527,199000,190000,180000,160000,150000,130197,120000,110000,109000]
["S01012948","South Lanarkshire","South Lanarkshire Council HMA",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,1005000,435000,410000,310555,285000,277500,270000,268000,250000,233000,230000,210000,205000,182000,160000,150000,137500,130000,115000]
["S01012955","South Lanarkshire","South Lanarkshire Council HMA",100,941,null,"None",0,0,"None",0,0,941,null,null,null,null,null,null,null,null,null,265000,244000,234123,227000,168000,162000,160000,155000,155000,152500]
["S01012961","South Lanarkshire","South Lanarkshire Council HMA",100,521,null,"None",0,0,"None",0,0,521,null,null,null,null,null,null,null,null,null,2550000,635000,550000,500000,455000,438950,324995,295000,285995,282625,282495,275000,273000,269950,250000,239995,222500,220000,215000,200000,199995,190500,182495,181999,179995,168995,165000,164995,162995,162995,162995,160000,155000,116000,115000,100000,439995,434995,429995,366995,366950,365000,292950,284995,283950,258995,250000,245950,245950,222500,219995]
["S01012964","South Lanarkshire","South Lanarkshire Council HMA",100,644,null,"None",0,0,"None",0,0,644,null,null,null,null,null,null,null,null,null,220000,220000,210000,178500,150000,138500,70000,70000]
["S01012973","South Lanarkshire","South Lanarkshire Council HMA",100,790,null,"None",0,0,"None",0,0,790,null,null,null,null,null,null,null,null,null,375000,220000,200000,183000,172000,90000]
["S01012976","South Lanarkshire","South Lanarkshire Council HMA",100,522,null,"None",0,0,"None",0,0,522,null,null,null,null,null,null,null,null,null,250000,210000,165000,106000,85000,55000]
["S01012981","South Lanarkshire","South Lanarkshire Council HMA",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,258600,237500,229000,215000,192000,187500,185000,180000,177500,168000,135000,129000,110000,105000,100000]
["S01012985","South Lanarkshire","South Lanarkshire Council HMA",100,783,null,"None",0,0,"None",0,0,783,null,null,null,null,null,null,null,null,null,187000,124000,123000,109500,85000,66000,53000,48000,43500,39999]
["S01012994","South Lanarkshire","South Lanarkshire Council HMA",100,871,null,"None",0,0,"None",0,0,871,null,null,null,null,null,null,null,null,null,275657,261500,210000,200000,197000,195000,195000,167500,165000,165000,150000,147500,145000,123000,115000,102500,70000,211500]
["S01012999","South Lanarkshire","South Lanarkshire Council HMA",100,479,null,"None",0,0,"None",0,0,479,null,null,null,null,null,null,null,null,null,400000,400000,310000,290000,258000,240000,220000,213000,170000,170000,168000,166000,165000,163000,140000,132000,120000,120000,115000,95000,70000,70000]
["S01013009","Stirling","National Park HMA",100,634,null,"None",0,0,"None",0,0,634,null,null,null,null,null,null,null,null,null,262000,220000,205000,200000,185000,127000,127000,95000]
["S01013116","Stirling","National Park HMA",100,761,null,"None",0,0,"None",0,0,761,null,null,null,null,null,null,null,null,null,310000,180000,160000,140000,125000,100000,75000,70000]
["S01013023","Stirling","Stirling Core HMA",100,857,null,"None",0,0,"None",0,0,857,null,null,null,null,null,null,null,null,null,79500,75000,72621,72500,52000,52000,50100,34695,33000,32500,31500]
["S01013027","Stirling","Stirling Core HMA",100,1026,null,"None",0,0,"None",0,0,1026,null,null,null,null,null,null,null,null,null,60000,58500,55000,54995,50000,42000,32000]
["S01013032","Stirling","Stirling Core HMA",100,810,null,"None",0,0,"None",0,0,810,null,null,null,null,null,null,null,null,null,150000,142500,140000,110000,110000,105000,100000,100000,90314,83250,81500,74000,55000]
["S01013035","Stirling","Stirling Core HMA",100,676,null,"None",0,0,"None",0,0,676,null,null,null,null,null,null,null,null,null,105000,76000,60000,60000,58000,53000,48000,42000]
["S01013044","Stirling","Stirling Core HMA",100,832,null,"None",0,0,"None",0,0,832,null,null,null,null,null,null,null,null,null,84000,60000,57750,46000,38500]
["S01013047","Stirling","Stirling Core HMA",100,931,null,"None",0,0,"None",0,0,931,null,null,null,null,null,null,null,null,null,60000,56000,40000]
["S01013053","Stirling","Stirling Core HMA",100,618,null,"None",0,0,"None",0,0,618,null,null,null,null,null,null,null,null,null,95000,85000,64015]
["S01013060","Stirling","Stirling Core HMA",100,515,null,"None",0,0,"None",0,0,515,null,null,null,null,null,null,null,null,null,260000,190000,172000,167000,147000,122000]
["S01013065","Stirling","Stirling Core HMA",100,864,null,"None",0,0,"None",0,0,864,null,null,null,null,null,null,null,null,null,270000,236000,235000,225000,225000,220000,215000,195000,195000,182500,180000,172000,170000,168500,156000,154000,150000,145000,133000,125000,120000,105000,100000,73000,70000]
["S01013071","Stirling","Stirling Core HMA",100,962,null,"None",0,0,"None",0,0,962,null,null,null,null,null,null,null,null,null,310000,285000,275000,274950,225000,191000,190000,129000]
["S01013078","Stirling","Stirling Core HMA",100,572,null,"None",0,0,"None",0,0,572,null,null,null,null,null,null,null,null,null,92150,90000,84000,78000,77000,74000,49500]
["S01013081","Stirling","Stirling Core HMA",100,643,null,"None",0,0,"None",0,0,643,null,null,null,null,null,null,null,null,null,214000,214000,184500,173000,135000,107500,95000,80000,68500]
["S01013090","Stirling","Stirling Core HMA",100,789,null,"None",0,0,"None",0,0,789,null,null,null,null,null,null,null,null,null,355000,320000,135000,80000]
["S01013096","Stirling","Stirling Core HMA",100,730,null,"None",0,0,"None",0,0,730,null,null,null,null,null,null,null,null,null,185000,160000,127000,98000,85000,75000,72500,71000,70500,52000]
["S01013099","Stirling","Stirling Core HMA",100,908,null,"None",0,0,"None",0,0,908,null,null,null,null,null,null,null,null,null,222000,175000,165000,161000,157500,150000,148000,130000,98150,39950]
["S01013003","Stirling","Stirling Rural HMA",100,641,null,"None",0,0,"None",0,0,641,null,null,null,null,null,null,null,null,null,130000,71500,62000,60000,45000]
["S01013013","Stirling","Stirling Rural HMA",100,731,null,"None",0,0,"None",0,0,731,null,null,null,null,null,null,null,null,null,165000,120000,118000,117350,92000,90560]
["S01013016","Stirling","Stirling Rural HMA",100,609,null,"None",0,0,"None",0,0,609,null,null,null,null,null,null,null,null,null,247000,246000,243000,230000,203000,195000,165000,160000,159000,156500,153000,129000,78500]
["S01013110","Stirling","Stirling Rural HMA",63.210702341100003,378,null,"National Park HMA",36.789297658899997,220,"None",0,0,598,null,null,null,null,null,null,null,null,null,231000,182000,170000,130000,128000,74000,62000,52000,49000,41500]
["S01013123","West Dunbartonshire","West Dunbartonshire Council HMA",100,774,null,"None",0,0,"None",0,0,774,null,null,null,null,null,null,null,null,null,85000,84500,79000,65000,57000]
["S01013129","West Dunbartonshire","West Dunbartonshire Council HMA",100,1173,null,"None",0,0,"None",0,0,1173,null,null,null,null,null,null,null,null,null,198000,150000,119995,103500,92000,75000,62000,45000]
["S01013138","West Dunbartonshire","West Dunbartonshire Council HMA",100,704,null,"None",0,0,"None",0,0,704,null,null,null,null,null,null,null,null,null,185000,165016,165000,162000,145050,129000,100000,80000]
["S01013141","West Dunbartonshire","West Dunbartonshire Council HMA",100,647,null,"None",0,0,"None",0,0,647,null,null,null,null,null,null,null,null,null,175255,145000,130000,126000,116000,111500,110000,85000,85000,81000,81000,80000,68000,65000,62000,60000,56500,52500,52500,42000,36000]
["S01013148","West Dunbartonshire","West Dunbartonshire Council HMA",100,757,null,"None",0,0,"None",0,0,757,null,null,null,null,null,null,null,null,null,143500,135000,130030,88000,78000,75000,72500,72000,68000,59000,52500,49000]
["S01013156","West Dunbartonshire","West Dunbartonshire Council HMA",100,865,null,"None",0,0,"None",0,0,865,null,null,null,null,null,null,null,null,null,275000,210000,172000,137000,80000,75000,64000,64000,62500,57500,56500,40000]
["S01013157","West Dunbartonshire","West Dunbartonshire Council HMA",100,983,null,"None",0,0,"None",0,0,983,null,null,null,null,null,null,null,null,null,145620,131250,128000,125000,113000,109000,108000,79500,64000,42500]
["S01013166","West Dunbartonshire","West Dunbartonshire Council HMA",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,159000,153055,99000,61500]
["S01013172","West Dunbartonshire","West Dunbartonshire Council HMA",100,749,null,"None",0,0,"None",0,0,749,null,null,null,null,null,null,null,null,null,330000,199000,165000,160000,155265,155000,132000,130000,84500,72000,69500,65500,55000,55000,30441]
["S01013175","West Dunbartonshire","West Dunbartonshire Council HMA",100,867,null,"None",0,0,"None",0,0,867,null,null,null,null,null,null,null,null,null,128000,108100,97500,95000,95000,95000,90000,88200,86000,85000,81000,80000,76500,75000,74000,73000,65000,63500,60000,55000,55000,51000,50000]
["S01013184","West Dunbartonshire","West Dunbartonshire Council HMA",100,572,null,"None",0,0,"None",0,0,572,null,null,null,null,null,null,null,null,null,96000,63000,55500]
["S01013190","West Dunbartonshire","West Dunbartonshire Council HMA",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,178000,145000,133500,117500,116250,110000,106500,105000,88000,39750]
["S01013193","West Dunbartonshire","West Dunbartonshire Council HMA",100,649,null,"None",0,0,"None",0,0,649,null,null,null,null,null,null,null,null,null,157000,150000,144000,140000,115000,112000,105000]
["S01013202","West Dunbartonshire","West Dunbartonshire Council HMA",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,250000,245000,235000,225000,176000,175500,173500,161500,160000,129995,126995,126995,126995,126995,126995,126995,126995,125995,125995,125995,124995,111000,110000,110000,76000,70000,69900,57500,49500,45000,185000,178800,173000,173000]
["S01013203","West Dunbartonshire","West Dunbartonshire Council HMA",97.489539749000002,699,null,"Helensborough & Lomond  HMA",2.51046025105,18,"None",0,0,717,null,null,null,null,null,null,null,null,null,205000,150000,95000,73000,72000,69000,59500,50500,48000,45000,43000]
["S01013210","West Dunbartonshire","West Dunbartonshire Council HMA",100,588,null,"None",0,0,"None",0,0,588,null,null,null,null,null,null,null,null,null,125000,108000,95125,84000,80000,68000,45000,40000]
["S01013214","West Dunbartonshire","West Dunbartonshire Council HMA",100,438,null,"None",0,0,"None",0,0,438,null,null,null,null,null,null,null,null,null,260000,200000,185000,180000,160000,112000,108500,106500,100000,90000,80000,63000,45000,149000,142250,121600]
["S01013221","West Dunbartonshire","West Dunbartonshire Council HMA",100,907,null,"None",0,0,"None",0,0,907,null,null,null,null,null,null,null,null,null,665000,385000,340000,290000,275000,145000]
["S01013230","West Dunbartonshire","West Dunbartonshire Council HMA",100,654,null,"None",0,0,"None",0,0,654,null,null,null,null,null,null,null,null,null,190000,131000,78000]
["S01013232","West Dunbartonshire","West Dunbartonshire Council HMA",100,691,null,"None",0,0,"None",0,0,691,null,null,null,null,null,null,null,null,null,570000,267000,217575,202500,202500,200000,195000,139995,120000,110000,70000]
["S01013233","West Dunbartonshire","West Dunbartonshire Council HMA",100,579,null,"None",0,0,"None",0,0,579,null,null,null,null,null,null,null,null,null,450000,375000,330000,295890,252500,220000,215000,206000,200000,185000,175000,142500,131550,126000,125000,124500,110000,105953,63000]
["S01013234","West Dunbartonshire","West Dunbartonshire Council HMA",100,383,null,"None",0,0,"None",0,0,383,null,null,null,null,null,null,null,null,null,310000,302000,205000,180000,175000,165000,155000,155000,150000,135000,131550,128000,95000,80000,80000,70000,65000]
["S01013235","West Dunbartonshire","West Dunbartonshire Council HMA",100,760,null,"None",0,0,"None",0,0,760,null,null,null,null,null,null,null,null,null,360000,240000,235000,175000,143000,133000,130000,100000,97000]
["S01013236","West Dunbartonshire","West Dunbartonshire Council HMA",100,872,null,"None",0,0,"None",0,0,872,null,null,null,null,null,null,null,null,null,272000,265000,250000,233000,230000,225000,220000,200000,180000,143500,140000]
["S01013237","West Dunbartonshire","West Dunbartonshire Council HMA",100,819,null,"None",0,0,"None",0,0,819,null,null,null,null,null,null,null,null,null,275000,220000,205000,140210,118500,82500]
["S01013238","West Dunbartonshire","West Dunbartonshire Council HMA",100,767,null,"None",0,0,"None",0,0,767,null,null,null,null,null,null,null,null,null,440000,330100,240000,240000,169000,155000,125000,115000,115000]
["S01013239","West Dunbartonshire","West Dunbartonshire Council HMA",100,885,null,"None",0,0,"None",0,0,885,null,null,null,null,null,null,null,null,null,411576,310000,210000,192000,185000,180000,170000,160000,155000,130000,121500,90000]
["S01013240","West Dunbartonshire","West Dunbartonshire Council HMA",100,534,null,"None",0,0,"None",0,0,534,null,null,null,null,null,null,null,null,null,430000,270000,244000,187000,182500,180000,145000,143600,112000,105000]
["S01013241","West Dunbartonshire","West Dunbartonshire Council HMA",100,821,null,"None",0,0,"None",0,0,821,null,null,null,null,null,null,null,null,null,335000,225000,225000,222000,220000,215000,185000,173000,165000,155000,155000,151000,110000,105000,83500,32000]
["S01013242","West Dunbartonshire","West Dunbartonshire Council HMA",100,603,null,"None",0,0,"None",0,0,603,null,null,null,null,null,null,null,null,null,375000,330000,230000,213000,190000,171000,132500,105000,85000,70000]
["S01013256","West Lothian","WLC01",75.464190981399994,569,null,"WLC02",24.535809018599998,185,"None",0,0,754,null,null,null,null,null,null,null,null,null,252600,105000,60000]
["S01013257","West Lothian","WLC01",100,803,null,"None",0,0,"None",0,0,803,null,null,null,null,null,null,null,null,null,220000,192500,180000,128500,127500,102750,94000,93000,92000,75589,75000]
["S01013258","West Lothian","WLC01",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,315000,310000,235000,225000,203100,165000,165000,155000,135000,133000,115000,100000,85000]
["S01013259","West Lothian","WLC01",100,841,null,"None",0,0,"None",0,0,841,null,null,null,null,null,null,null,null,null,300000,112000,102500,100000,97500,80000,80000,55000]
["S01013260","West Lothian","WLC01",100,887,null,"None",0,0,"None",0,0,887,null,null,null,null,null,null,null,null,null,129000,126250,95000,85000,64550]
["S01013261","West Lothian","WLC01",100,812,null,"None",0,0,"None",0,0,812,null,null,null,null,null,null,null,null,null,125000,115000,105000,94000,89995,86000,85000,81000,63000]
["S01013262","West Lothian","WLC01",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,305000,115000,110000,103500,103257,97000,90000,83000,80000,74000]
["S01013263","West Lothian","WLC01",100,557,null,"None",0,0,"None",0,0,557,null,null,null,null,null,null,null,null,null,345000,325000,238000,117500]
["S01013264","West Lothian","WLC01",100,524,null,"None",0,0,"None",0,0,524,null,null,null,null,null,null,null,null,null,275000,260000,245000,205000,205000]
["S01013265","West Lothian","WLC01",100,675,null,"None",0,0,"None",0,0,675,null,null,null,null,null,null,null,null,null,320000,315157,315000,315000,295000,290000]
["S01013266","West Lothian","WLC01",100,566,null,"None",0,0,"None",0,0,566,null,null,null,null,null,null,null,null,null,270000,250000,248000,235000,205500,190000,182500,179000,178500,178000,178000,140000,139000,130000]
["S01013267","West Lothian","WLC01",100,576,null,"None",0,0,"None",0,0,576,null,null,null,null,null,null,null,null,null,172000,165000,135500]
["S01013268","West Lothian","WLC01",100,839,null,"None",0,0,"None",0,0,839,null,null,null,null,null,null,null,null,null,118000,116000,115000,110000,104000,95000,90000,74750]
["S01013269","West Lothian","WLC01",100,949,null,"None",0,0,"None",0,0,949,null,null,null,null,null,null,null,null,null,210000,197500,192500,192000,187000,183000,178000,177500,172000,161250,143000,136200,120000,120000,112000]
["S01013270","West Lothian","WLC01",100,829,null,"None",0,0,"None",0,0,829,null,null,null,null,null,null,null,null,null,412500,350000,335000,297000,295000,256115,230000,227000,225000,225000,187000,187000,172000]
["S01013271","West Lothian","WLC01",100,597,null,"None",0,0,"None",0,0,597,null,null,null,null,null,null,null,null,null,400000,325000,322000,285000,281500,242611,225000]
["S01013272","West Lothian","WLC01",100,777,null,"None",0,0,"None",0,0,777,null,null,null,null,null,null,null,null,null,465000,335000,335000,330000,330000,317000,310000,277000,251500,236037,215000,201000]
["S01013273","West Lothian","WLC01",100,939,null,"None",0,0,"None",0,0,939,null,null,null,null,null,null,null,null,null,340000,325000,245000,240000,239000,230000,195000,195000,167500,142295]
["S01013274","West Lothian","WLC01",100,793,null,"None",0,0,"None",0,0,793,null,null,null,null,null,null,null,null,null,240000,220000,216000,200000,180000,171000,160000,158500,158000,155000,155000,150000,145000,136000,135000,125000,125000,120000,118000,114000,90000]
["S01013275","West Lothian","WLC01",100,727,null,"None",0,0,"None",0,0,727,null,null,null,null,null,null,null,null,null,213500,181000,166000,142000,138500,135000,123000,95500]
["S01013276","West Lothian","WLC01",100,611,null,"None",0,0,"None",0,0,611,null,null,null,null,null,null,null,null,null,375000,346555,235000,192000,180000,175000,161010]
["S01013277","West Lothian","WLC01",100,889,null,"None",0,0,"None",0,0,889,null,null,null,null,null,null,null,null,null,107500,107000,105000,105000,105000,102000,100628,91000,85250,85000]
["S01013278","West Lothian","WLC01",100,879,null,"None",0,0,"None",0,0,879,null,null,null,null,null,null,null,null,null,123000,120000,110000,108000,88000]
["S01013279","West Lothian","WLC01",100,740,null,"None",0,0,"None",0,0,740,null,null,null,null,null,null,null,null,null,135555,125000,117000,110000,102000,90000,90000,87500]
["S01013280","West Lothian","WLC01",100,585,null,"None",0,0,"None",0,0,585,null,null,null,null,null,null,null,null,null,153000,140000,127000,123000,117950,105000]
["S01013281","West Lothian","WLC01",100,963,null,"None",0,0,"None",0,0,963,null,null,null,null,null,null,null,null,null,140000,133000,130000,125000,125000,118000,117000,103000,103000,96100,80000]
["S01013282","West Lothian","WLC01",100,827,null,"None",0,0,"None",0,0,827,null,null,null,null,null,null,null,null,null,120000,117500,115000,110000,95000,94000,91500,89000,85000,69295,62500]
["S01013283","West Lothian","WLC01",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,110000,105000,100000,100000,99950,97500,92500,90000,87000,87000,79000,68000]
["S01013284","West Lothian","WLC01",100,651,null,"None",0,0,"None",0,0,651,null,null,null,null,null,null,null,null,null,243000,195100,156000,147000,144000,140000,136111,121000,108000,73500,73000]
["S01013285","West Lothian","WLC01",100,656,null,"None",0,0,"None",0,0,656,null,null,null,null,null,null,null,null,null,128000,127500,99000,98500,95000]
["S01013286","West Lothian","WLC01",100,667,null,"None",0,0,"None",0,0,667,null,null,null,null,null,null,null,null,null,171500,146146,130590,125000,92000,86000,80000]
["S01013287","West Lothian","WLC01",100,784,null,"None",0,0,"None",0,0,784,null,null,null,null,null,null,null,null,null,270000,238000,235000,235000,212500,192000,169500,165000,159000,145000,130000]
["S01013288","West Lothian","WLC01",100,660,null,"None",0,0,"None",0,0,660,null,null,null,null,null,null,null,null,null,470000,389000,315000,313000,310000,306000,305000,303000,301000,299000,296000,295000,285000,283000,276000,275000,270000,268995,266000,265000,262000,260000,255000,250000,250000,249000,248000,247000,245995,245000,242000,235000,230000,230000,226000,213000,210000,199995,199995,198500,198500,197500,195000,195000,189495,160000,146250,140000,132500,60000]
["S01013289","West Lothian","WLC01",100,762,null,"None",0,0,"None",0,0,762,null,null,null,null,null,null,null,null,null,700000,569000,545000,530000,475000,475000,450000,435000,430000,395000,395000,391726,385000,375000,375000,345000,345000,270000,270000,265000,265000,265000,255000,255000,240000,240000,230000,173000,120100,75000]
["S01013290","West Lothian","WLC01",100,911,null,"None",0,0,"None",0,0,911,null,null,null,null,null,null,null,null,null,376500,175175,175175,166500,166137,161000,160000,160000,156500,155000,155000,155000,150000,135000,100000]
["S01013291","West Lothian","WLC01",100,724,null,"None",0,0,"None",0,0,724,null,null,null,null,null,null,null,null,null,265000,130000,125000,120000,115000]
["S01013292","West Lothian","WLC01",100,726,null,"None",0,0,"None",0,0,726,null,null,null,null,null,null,null,null,null,476000,338000,320000,313500,300000,283000,278000,275000,274000,273000,272000,270000,269000,265000,260500,260500,255000,252000,252000,252000,249995,249995,248000,247000,245000,245000,225000,223000,220000,220000,195000,178000,166000,166000,166000,155000,125000,125000,120000,116561]
["S01013293","West Lothian","WLC01",100,714,null,"None",0,0,"None",0,0,714,null,null,null,null,null,null,null,null,null,380000,240000,225000,197500,190000,135000,130000,109500,48830]
["S01013294","West Lothian","WLC01",100,729,null,"None",0,0,"None",0,0,729,null,null,null,null,null,null,null,null,null,196000,185000,177000,177000,176000,176000,175000,169000,168000,168000,165000,152500,145000,135000,131000,118000,113500,95000,90000,77000,71000]
["S01013295","West Lothian","WLC01",100,746,null,"None",0,0,"None",0,0,746,null,null,null,null,null,null,null,null,null,201000,183000,120000,118000,114500,114000,100000,80000,79000]
["S01013296","West Lothian","WLC01",100,712,null,"None",0,0,"None",0,0,712,null,null,null,null,null,null,null,null,null,92000,84900]
["S01013297","West Lothian","WLC01",100,688,null,"None",0,0,"None",0,0,688,null,null,null,null,null,null,null,null,null,181000,154000,118500,110000,88500]
["S01013298","West Lothian","WLC01",100,684,null,"None",0,0,"None",0,0,684,null,null,null,null,null,null,null,null,null,385000,350000,349000,330000,329000,313000,300000,282000,281000,274995,273000,265995,243495,230000,228000,181000,135000,132500,130000,125000,122500,100000,90000,71500]
["S01013299","West Lothian","WLC01",100,1019,null,"None",0,0,"None",0,0,1019,null,null,null,null,null,null,null,null,null,217000,199750,189750,170000,168000,164500,160000,139500,135000,135000,125750,115000,110000,105000,103000,100000,87000,84000]
["S01013300","West Lothian","WLC01",100,552,null,"None",0,0,"None",0,0,552,null,null,null,null,null,null,null,null,null,330000,234000,210000,153000,130000,110000,105000,90000]
["S01013301","West Lothian","WLC01",100,486,null,"None",0,0,"None",0,0,486,null,null,null,null,null,null,null,null,null,212000,190000,170000,115000,105000,105000]
["S01013302","West Lothian","WLC01",100,614,null,"None",0,0,"None",0,0,614,null,null,null,null,null,null,null,null,null,275000,255000,250000,214000,193755,190000,187000,135000,105000,79000,60000]
["S01013303","West Lothian","WLC01",100,881,null,"None",0,0,"None",0,0,{"$f":"L6786+I6786+E6786","v":881},null,null,null,null,null,null,null,null,null,145000,136000,125000,120000,115000,113500,110000,87450,81750,45000,42012]
["S01013304","West Lothian","WLC01",100,932,null,"None",0,0,"None",0,0,932,null,null,null,null,null,null,null,null,null,115000,98000,70000,43000]
["S01013305","West Lothian","WLC01",100,952,null,"None",0,0,"None",0,0,952,null,null,null,null,null,null,null,null,null,157000,125000,120000,113000,110000,106000,103000,102000,80000,79000,60140,54000,53000]
["S01013306","West Lothian","WLC01",100,931,null,"None",0,0,"None",0,0,931,null,null,null,null,null,null,null,null,null,94000,48000]
["S01013307","West Lothian","WLC01",100,1047,null,"None",0,0,"None",0,0,1047,null,null,null,null,null,null,null,null,null,110000,102000,95000,91100,85199,80000,77500]
["S01013308","West Lothian","WLC01",100,995,null,"None",0,0,"None",0,0,995,null,null,null,null,null,null,null,null,null,100000,80000,75000]
["S01013309","West Lothian","WLC01",100,636,null,"None",0,0,"None",0,0,636,null,null,null,null,null,null,null,null,null,215000,200000,165000,150000,112500,81000,72000]
["S01013310","West Lothian","WLC01",100,649,null,"None",0,0,"None",0,0,649,null,null,null,null,null,null,null,null,null,127000,120000,119500,115000,108000,85000]
["S01013311","West Lothian","WLC01",100,804,null,"None",0,0,"None",0,0,804,null,null,null,null,null,null,null,null,null,130000,128500,123000,115000,112500,100000,98000,65000,38000]
["S01013312","West Lothian","WLC01",100,1042,null,"None",0,0,"None",0,0,1042,null,null,null,null,null,null,null,null,null,150000,146146,134000,126000,108000,105000,101000,100000,100000,93000,89000,82100,52000,50500]
["S01013313","West Lothian","WLC01",100,692,null,"None",0,0,"None",0,0,692,null,null,null,null,null,null,null,null,null,117000,112000,110000,107500,105000,98000,76500,70000]
["S01013314","West Lothian","WLC01",100,670,null,"None",0,0,"None",0,0,670,null,null,null,null,null,null,null,null,null,345000,225050,185000,133000,130000,115000,110000,100000,95000,95000,80000]
["S01013315","West Lothian","WLC01",100,567,null,"None",0,0,"None",0,0,567,null,null,null,null,null,null,null,null,null,330000,320500,310000,297256,295000,277995,274995,274995,270995,266995,265955,261995,260995,260995,260995,255955,255000,250000,247995,245995,243995,241995,240995,238955,238000,236995,234955,231995,229995,229995,229995,229995,229995,229995,217000,215995,210995,205000,203995,203955,195995,186666,174995,169995,169995,168661]
["S01013316","West Lothian","WLC01",100,663,null,"None",0,0,"None",0,0,663,null,null,null,null,null,null,null,null,null,335000,335000,224000,210000,180000,172000,120000]
["S01013317","West Lothian","WLC01",100,521,null,"None",0,0,"None",0,0,521,null,null,null,null,null,null,null,null,null,200000,190250,176016,116000,105000,104000,98500,95000,84000,84000]
["S01013318","West Lothian","WLC01",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,203000,201500,173173,171000,163000,153000,145145,145000,145000,136000,130000,124000,103000,100000,91000]
["S01013319","West Lothian","WLC01",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,222500,207500,186000,185000,172000,160000]
["S01013320","West Lothian","WLC01",100,1040,null,"None",0,0,"None",0,0,1040,null,null,null,null,null,null,null,null,null,245000,227500,225000,215000,210000,207000,205920,200000,187500,178000,170000,170000,135000,130000,128000,125000,124000,123000,116000,114000,109500]
["S01013321","West Lothian","WLC01",100,423,null,"None",0,0,"None",0,0,423,null,null,null,null,null,null,null,null,null,127000,115000,112000,110000,90000,89000]
["S01013322","West Lothian","WLC01",100,801,null,"None",0,0,"None",0,0,801,null,null,null,null,null,null,null,null,null,140000,134021,126300,115750,110000]
["S01013323","West Lothian","WLC01",100,947,null,"None",0,0,"None",0,0,947,null,null,null,null,null,null,null,null,null,159500,147000,110000,105000,90000,90000,88000]
["S01013324","West Lothian","WLC01",100,649,null,"None",0,0,"None",0,0,649,null,null,null,null,null,null,null,null,null,126200,110000,110000,105000,105000,98000]
["S01013325","West Lothian","WLC01",100,915,null,"None",0,0,"None",0,0,915,null,null,null,null,null,null,null,null,null,229000,202000,177500]
["S01013326","West Lothian","WLC01",100,541,null,"None",0,0,"None",0,0,541,null,null,null,null,null,null,null,null,null,120000,100000,100000,88650,88500,80000,73000]
["S01013327","West Lothian","WLC01",100,697,null,"None",0,0,"None",0,0,697,null,null,null,null,null,null,null,null,null,125000,125000,110000,87000]
["S01013328","West Lothian","WLC01",100,652,null,"None",0,0,"None",0,0,652,null,null,null,null,null,null,null,null,null,115000,113500,102500,91000]
["S01013329","West Lothian","WLC01",100,538,null,"None",0,0,"None",0,0,538,null,null,null,null,null,null,null,null,null,137150,135000,130000,130000,128000,105000,105000]
["S01013330","West Lothian","WLC01",100,1055,null,"None",0,0,"None",0,0,1055,null,null,null,null,null,null,null,null,null,310000,207501,200000,190000,180300,140000,125000,120000,116000,115000,115000,115000,112000,110000,110000,105000,104000,102500,100000,93000,89995]
["S01013331","West Lothian","WLC01",100,647,null,"None",0,0,"None",0,0,647,null,null,null,null,null,null,null,null,null,217215,186600,184100,183000,177500,173000,167500,160500,155000,155000,153000,150000,143635,140000,130000,130000,122000,98000]
["S01013332","West Lothian","WLC01",100,673,null,"None",0,0,"None",0,0,673,null,null,null,null,null,null,null,null,null,126000,105000,101000,100500,100000,98000,80000]
["S01013333","West Lothian","WLC01",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,195000,180000,163500,141000,130000,128000,115000]
["S01013334","West Lothian","WLC01",100,784,null,"None",0,0,"None",0,0,784,null,null,null,null,null,null,null,null,null,123000,117500,110000,110000,101555,100000,92000]
["S01013335","West Lothian","WLC01",100,825,null,"None",0,0,"None",0,0,825,null,null,null,null,null,null,null,null,null,142000,115000,95000,82500,75200]
["S01013336","West Lothian","WLC01",100,863,null,"None",0,0,"None",0,0,863,null,null,null,null,null,null,null,null,null,112060,95000,92500,82850]
["S01013337","West Lothian","WLC01",100,950,null,"None",0,0,"None",0,0,950,null,null,null,null,null,null,null,null,null,340000,326000,320150,175000,141500,139500,113500,108000,84000]
["S01013338","West Lothian","WLC01",100,588,null,"None",0,0,"None",0,0,588,null,null,null,null,null,null,null,null,null,290258,290000,285000,275000,223500,193500]
["S01013339","West Lothian","WLC01",100,584,null,"None",0,0,"None",0,0,584,null,null,null,null,null,null,null,null,null,197000,182000,127000,114000,110000,88000]
["S01013340","West Lothian","WLC01",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,347000,312000,275000,220350,215000,205000,185501,180000,180000,170000,160000,142000,132950,102000,95000]
["S01013341","West Lothian","WLC01",100,898,null,"None",0,0,"None",0,0,898,null,null,null,null,null,null,null,null,null,410000,400000,395000,355000,333500,290000,288000,285000,240000,230250,222000,217000,210000,176000,162500,158000,150000,145000,145000,145000,143500,139500,137500,135500,130000,128000,126500,123500,123000,118500,106000]
["S01013342","West Lothian","WLC01",100,644,null,"None",0,0,"None",0,0,644,null,null,null,null,null,null,null,null,null,135055,115000,90000,83000,80000,80000,75000]
["S01013343","West Lothian","WLC01",100,673,null,"None",0,0,"None",0,0,673,null,null,null,null,null,null,null,null,null,120000,115000,115000,110250,110000,110000,105000,100000]
["S01013344","West Lothian","WLC01",100,802,null,"None",0,0,"None",0,0,802,null,null,null,null,null,null,null,null,null,110100,110099,110000,73000]
["S01013345","West Lothian","WLC01",100,762,null,"None",0,0,"None",0,0,762,null,null,null,null,null,null,null,null,null,110000,110000,105000,100000,92500,88500,88000,82000]
["S01013346","West Lothian","WLC01",100,881,null,"None",0,0,"None",0,0,881,null,null,null,null,null,null,null,null,null,305000,248000,245000,225000,215000,200000,185000,175000,165000,160000,131000,129995]
["S01013347","West Lothian","WLC01",100,700,null,"None",0,0,"None",0,0,700,null,null,null,null,null,null,null,null,null,242000,222550,210200,182500,180000,170000,140000,128000,125000,120000,108000,105000,102000,81000,80000,65000,59500,50000,39000]
["S01013348","West Lothian","WLC01",100,470,null,"None",0,0,"None",0,0,470,null,null,null,null,null,null,null,null,null,230000,215500,205000,200000,200000,180000,166000,160000,152879,125000,95000]
["S01013349","West Lothian","WLC01",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,162500,130000,126000,120000,99000,95000,94995,92000,91500,91500,91000,90000,89500,88000,80000]
["S01013350","West Lothian","WLC01",100,662,null,"None",0,0,"None",0,0,662,null,null,null,null,null,null,null,null,null,132000,129100,107500,94000]
["S01013351","West Lothian","WLC01",100,784,null,"None",0,0,"None",0,0,784,null,null,null,null,null,null,null,null,null,135000,127000,120000,115000,110000,92200,84950,76000]
["S01013352","West Lothian","WLC01",100,897,null,"None",0,0,"None",0,0,897,null,null,null,null,null,null,null,null,null,127000,120000,117050,115000,115000,115000,108000,100000,95400,80000,80000]
["S01013353","West Lothian","WLC01",100,669,null,"None",0,0,"None",0,0,669,null,null,null,null,null,null,null,null,null,115000,115000,110527,108000,103000,90000]
["S01013405","West Lothian","WLC01",100,663,null,"None",0,0,"None",0,0,663,null,null,null,null,null,null,null,null,null,225000,162000,135000,105000,94000,82500,82000,60000]
["S01013455","West Lothian","WLC01",100,560,null,"None",0,0,"None",0,0,560,null,null,null,null,null,null,null,null,null,815000,315000,306000,305000,286000,282000,277000,276000,261995,255000,254000,253420,252000,250000,247995,237000,235495,235495,226000,224995,205000,200000,190000,189995,168000,167000,159995,149995,139995,63000,55000,326995,325995,289995,276995,275995,273995,271995,264995,263995,262995,262995,258995,258995,254995,251995,249995,230995,228995,228995,227995,227995,209995,207995,206995,193995,191995,190995,190995,190995,189995,185995,184995,184995,183995,182995,182995,180995,180995]
["S01013456","West Lothian","WLC01",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,135000,110042,100000,87500,83500,79950,76000,62851,60500]
["S01013457","West Lothian","WLC01",100,909,null,"None",0,0,"None",0,0,909,null,null,null,null,null,null,null,null,null,120000,112500,95000,85750,85500,85000,83000,80000,75000]
["S01013458","West Lothian","WLC01",100,711,null,"None",0,0,"None",0,0,711,null,null,null,null,null,null,null,null,null,425000,423000,408000,405000,400000,360000,357000,355000,340000,325000,295000,274995,264995,260000,255000,245995,233995,232995,232995,231995,230000,228995,225995,219000,218000,217000,217000,216000,215000,215000,213000,212000,210000,197500,190995,190995,189995,182000,178995,175995,175995,175000,170995,168995,165995,162500,152995,120000,119995,119995,119995,114995,93139,75000,67000,65000,55000,45500,215000,175995,175995]
["S01013459","West Lothian","WLC01",100,837,null,"None",0,0,"None",0,0,837,null,null,null,null,null,null,null,null,null,199950,167500,120000,100000,80000,70000,70000,69995,62000,50000]
["S01013460","West Lothian","WLC01",100,849,null,"None",0,0,"None",0,0,849,null,null,null,null,null,null,null,null,null,140000,135000,130000,124000,116000,110000,105000,71000]
["S01013461","West Lothian","WLC01",100,1098,null,"None",0,0,"None",0,0,1098,null,null,null,null,null,null,null,null,null,227500,167000,130000,125000,118500,115000,115000,107500,103000,98000,89000,63500]
["S01013462","West Lothian","WLC01",99.879518072300002,829,null,"CEC",0.120481927711,1,"None",0,0,830,null,null,null,null,null,null,null,null,null,150000,132500,129000,120000,116000,115000,112900,110000,105000,97200,83000,78000]
["S01013463","West Lothian","WLC01",100,590,null,"None",0,0,"None",0,0,590,null,null,null,null,null,null,null,null,null,150000,135000,135000,132000,128500,108000,93500]
["S01013464","West Lothian","WLC01",100,706,null,"None",0,0,"None",0,0,706,null,null,null,null,null,null,null,null,null,430000,245000,230000,170000,119000,112700,110000,102500,102500,77500]
["S01013465","West Lothian","WLC01",100,669,null,"None",0,0,"None",0,0,669,null,null,null,null,null,null,null,null,null,150000,150000,145750,140000,117500,110000,110000,105000,86000,85000,84995,82500]
["S01013466","West Lothian","WLC01",100,459,null,"None",0,0,"None",0,0,459,null,null,null,null,null,null,null,null,null,875000,480000]
["S01013467","West Lothian","WLC01",100,950,null,"None",0,0,"None",0,0,{"$f":"L6850+I6850+E6850","v":950},null,null,null,null,null,null,null,null,null,330000,295000,235000,230000,221151,212500,212000,210500,175110,172600,150000,145000,130000,115000,104926,102000]
["S01013468","West Lothian","WLC01",100,668,null,"None",0,0,"None",0,0,668,null,null,null,null,null,null,null,null,null,365000,281050,270000,250000,210000,144000,119000,73000]
["S01013469","West Lothian","WLC01",100,744,null,"None",0,0,"None",0,0,744,null,null,null,null,null,null,null,null,null,400000,310000,243000,220000,195000,138000,135000,135000,130000,127000,121000,115000,103500,100000,100000,95000,88000,68750,47200]
["S01013470","West Lothian","WLC01",100,742,null,"None",0,0,"None",0,0,742,null,null,null,null,null,null,null,null,null,230000,220000,182500,108000,98000,95000,89500,89500,83500,82500,82500,82495,73000,62500]
["S01013471","West Lothian","WLC01",100,935,null,"None",0,0,"None",0,0,935,null,null,null,null,null,null,null,null,null,248258,110000,100000,95000,95000,87000,65000,55000,40320]
["S01013472","West Lothian","WLC01",100,648,null,"None",0,0,"None",0,0,648,null,null,null,null,null,null,null,null,null,315000,285000,280101,277500,245000,245000,242000,235000,230000,227500,225000,220000,180000,175000,135500]
["S01013473","West Lothian","WLC01",100,682,null,"None",0,0,"None",0,0,682,null,null,null,null,null,null,null,null,null,285000,280000,270000,245000,218000,185000,180000,132000]
["S01013474","West Lothian","WLC01",100,639,null,"None",0,0,"None",0,0,639,null,null,null,null,null,null,null,null,null,210000,203000,187950,135000,130000,129000,125000,113000,110000,107500]
["S01013475","West Lothian","WLC01",100,613,null,"None",0,0,"None",0,0,613,null,null,null,null,null,null,null,null,null,190000,172500,160000,147000,143000,109000,92000,60000]
["S01013476","West Lothian","WLC01",100,626,null,"None",0,0,"None",0,0,626,null,null,null,null,null,null,null,null,null,425000,120000,107500,104586,92000,50000]
["S01013477","West Lothian","WLC01",100,605,null,"None",0,0,"None",0,0,605,null,null,null,null,null,null,null,null,null,268000,152000,115000,113000,105000,100000,99593,90000,89995,85000,40000]
["S01013478","West Lothian","WLC01",100,860,null,"None",0,0,"None",0,0,860,null,null,null,null,null,null,null,null,null,194000,185000,185000,176000,140000,136000,135000,135000,135000,100000,88000,74995,74000,68000,63120]
["S01013479","West Lothian","WLC01",100,786,null,"None",0,0,"None",0,0,786,null,null,null,null,null,null,null,null,null,137500,135000,109750,100000,100000,84000,75000,74000,71000,63000,58000,56000,54000,51000,47000]
["S01013480","West Lothian","WLC01",100,671,null,"None",0,0,"None",0,0,671,null,null,null,null,null,null,null,null,null,142000,135000,130000,125000,125000,123000,120000,117000,116000,115000,105000,101500]
["S01013481","West Lothian","WLC01",100,451,null,"None",0,0,"None",0,0,451,null,null,null,null,null,null,null,null,null,260000,225000,200000,200000,156000,70000]
["S01013243","West Lothian","WLC02",100,735,null,"None",0,0,"None",0,0,735,null,null,null,null,null,null,null,null,null,342000,340000,150000,146000,100000,88000,85000,85000,82500,81000,71500]
["S01013244","West Lothian","WLC02",100,752,null,"None",0,0,"None",0,0,752,null,null,null,null,null,null,null,null,null,120000,108500,105000,100000,95000,95000,95000,62500]
["S01013245","West Lothian","WLC02",100,1009,null,"None",0,0,"None",0,0,1009,null,null,null,null,null,null,null,null,null,227000,217000,144000,138000,115000,109000,95500,90000,85000,84500,60000]
["S01013246","West Lothian","WLC02",100,467,null,"None",0,0,"None",0,0,467,null,null,null,null,null,null,null,null,null,290000,249000,183000,175000,133100,128000]
["S01013247","West Lothian","WLC02",100,791,null,"None",0,0,"None",0,0,791,null,null,null,null,null,null,null,null,null,156000,118000,100000,88000,79500,70000,56000]
["S01013248","West Lothian","WLC02",100,629,null,"None",0,0,"None",0,0,629,null,null,null,null,null,null,null,null,null,118000,87500,80000]
["S01013249","West Lothian","WLC02",100,460,null,"None",0,0,"None",0,0,460,null,null,null,null,null,null,null,null,null,226500,140000,133000,115000,60500]
["S01013250","West Lothian","WLC02",69.444444444400006,600,null,"WLC01",30.555555555600002,264,"None",0,0,864,null,null,null,null,null,null,null,null,null,520000,515000,465000,87500,85000]
["S01013251","West Lothian","WLC02",100,780,null,"None",0,0,"None",0,0,780,null,null,null,null,null,null,null,null,null,310000,111250,87000,84000,78000,65507]
["S01013252","West Lothian","WLC02",100,680,null,"None",0,0,"None",0,0,680,null,null,null,null,null,null,null,null,null,510000,121500,115000]
["S01013253","West Lothian","WLC02",100,708,null,"None",0,0,"None",0,0,708,null,null,null,null,null,null,null,null,null,238000,166000,85000,60000]
["S01013254","West Lothian","WLC02",100,633,null,"None",0,0,"None",0,0,633,null,null,null,null,null,null,null,null,null,85000,73000,57000]
["S01013255","West Lothian","WLC02",100,1356,null,"None",0,0,"None",0,0,1356,null,null,null,null,null,null,null,null,null,190000,187000,180000,178000,120000,93000]
["S01013354","West Lothian","WLC02",76.616231086699997,557,null,"WLC01",23.383768913299999,170,"None",0,0,727,null,null,null,null,null,null,null,null,null,240000,220000,163950,114000,112000,105000,90000,80000]
["S01013355","West Lothian","WLC02",100,653,null,"None",0,0,"None",0,0,653,null,null,null,null,null,null,null,null,null,218000,217000,160000,119500,117500,100000,100000,90000,85000,72500]
["S01013356","West Lothian","WLC02",100,754,null,"None",0,0,"None",0,0,754,null,null,null,null,null,null,null,null,null,165000,85000]
["S01013357","West Lothian","WLC02",100,827,null,"None",0,0,"None",0,0,827,null,null,null,null,null,null,null,null,null,305250,245000,205000,180000,170000,169000,166500,166250,82000]
["S01013358","West Lothian","WLC02",100,811,null,"None",0,0,"None",0,0,811,null,null,null,null,null,null,null,null,null,250000,182000,178500,155000,135000,124995,119000,119000,119000,100000,75000,60000,55000]
["S01013359","West Lothian","WLC02",100,621,null,"None",0,0,"None",0,0,621,null,null,null,null,null,null,null,null,null,130000,125125,112500,112000,112000,78000,63100,33000]
["S01013360","West Lothian","WLC02",100,687,null,"None",0,0,"None",0,0,687,null,null,null,null,null,null,null,null,null,135000,120000,91500,70000,60000]
["S01013361","West Lothian","WLC02",100,550,null,"None",0,0,"None",0,0,550,null,null,null,null,null,null,null,null,null,103000,90000]
["S01013362","West Lothian","WLC02",100,494,null,"None",0,0,"None",0,0,494,null,null,null,null,null,null,null,null,null,95000,85000,80000,75000,75000,55550]
["S01013363","West Lothian","WLC02",100,753,null,"None",0,0,"None",0,0,753,null,null,null,null,null,null,null,null,null,90000,80000]
["S01013364","West Lothian","WLC02",100,903,null,"None",0,0,"None",0,0,903,null,null,null,null,null,null,null,null,null,238500,200000,187000,180000,170000,165000,161250,152000,148000,142500,113000,110000,80000,70000]
["S01013365","West Lothian","WLC02",100,779,null,"None",0,0,"None",0,0,779,null,null,null,null,null,null,null,null,null,258000,250000,155000,152500,135000,115000,89000,85000,70000,67000,58000,51500,45000]
["S01013366","West Lothian","WLC02",100,888,null,"None",0,0,"None",0,0,888,null,null,null,null,null,null,null,null,null,169000,145000,128950,125000,122500,120000,115000,94000,93000,81027]
["S01013367","West Lothian","WLC02",100,584,null,"None",0,0,"None",0,0,584,null,null,null,null,null,null,null,null,null,475000,455000,340000,214000,165000,140000,135000,135000,130000,110000]
["S01013368","West Lothian","WLC02",100,766,null,"None",0,0,"None",0,0,766,null,null,null,null,null,null,null,null,null,320000,180000,110000,92500,88000,87500,80000,60000]
["S01013369","West Lothian","WLC02",100,911,null,"None",0,0,"None",0,0,911,null,null,null,null,null,null,null,null,null,100000,100000,98000,88500,85000,75000,75000,73500,68000,62500,62000,61505,58500,58000,58000,55000,48727]
["S01013370","West Lothian","WLC02",100,615,null,"None",0,0,"None",0,0,615,null,null,null,null,null,null,null,null,null,100000,95000,82500,57000]
["S01013371","West Lothian","WLC02",100,661,null,"None",0,0,"None",0,0,661,null,null,null,null,null,null,null,null,null,123000,120000,100000,97000,94000,82000,80000,68000]
["S01013372","West Lothian","WLC02",100,1094,null,"None",0,0,"None",0,0,1094,null,null,null,null,null,null,null,null,null,115000,100000,98000,93520,92000,82500,62180,48500]
["S01013373","West Lothian","WLC02",100,925,null,"None",0,0,"None",0,0,925,null,null,null,null,null,null,null,null,null,100000,100000,97500,92000,88000,85000,80000,80000,75000,72500]
["S01013374","West Lothian","WLC02",100,959,null,"None",0,0,"None",0,0,959,null,null,null,null,null,null,null,null,null,117000,100000,99500,95000,65000,60000,56000,53000,46500,38720]
["S01013375","West Lothian","WLC02",100,574,null,"None",0,0,"None",0,0,574,null,null,null,null,null,null,null,null,null,100000,87000,85000,85000,79000]
["S01013376","West Lothian","WLC02",100,594,null,"None",0,0,"None",0,0,594,null,null,null,null,null,null,null,null,null,135000,115000,97500,83000,70000,65500,62000,61750]
["S01013377","West Lothian","WLC02",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,90000,89000,88500,84000,72500,49000]
["S01013378","West Lothian","WLC02",100,979,null,"None",0,0,"None",0,0,979,null,null,null,null,null,null,null,null,null,163750,160000,140000,140000,130000,130000,127000,120000,120000,75500,74000,73000]
["S01013379","West Lothian","WLC02",100,826,null,"None",0,0,"None",0,0,826,null,null,null,null,null,null,null,null,null,194500,102000,95000,88000,82500,82000,80000,78000,77500,77000,75000,67500,67035]
["S01013380","West Lothian","WLC02",100,147,null,"None",0,0,"None",0,0,147,null,null,null,null,null,null,null,null,null,254000,252000,250000,250000,245000,243500,239000,235000,230000,228995,228995,226995,221495,220495,219995,216995,215995,215000,215000,214995,210000,210000,207995,205995,204995,202995,202995,202995,202000,201995,200000,199995,199995,199995,197995,195000,194495,193000,193000,190995,188000,186995,186995,185995,184995,184995,183995,183995,182995,182995,181995,181000,180995,179995,179000,169995,169000,156995,154995,146500,146000,145000,145000,144000,143500,140995,139950,138995,136995,135000,135000,133995,133995,133995,130995,130995,129995,129500,127995,126995,126995,120000,120000,256000,255000,253000,250000,239995,236000,226000,224995,206995,199995,199995,198995,198995,198995,197995,197995,197995,197995,195495,185995,183995,183995,182995,182995,181995,180995,157995,157995,157995,156995,156995,155995,146995,146995,145995,145995,144995,144995,143995]
["S01013381","West Lothian","WLC02",100,489,null,"None",0,0,"None",0,0,489,null,null,null,null,null,null,null,null,null,140000,105000,93500,80000,74500,72000,58000]
["S01013382","West Lothian","WLC02",100,553,null,"None",0,0,"None",0,0,553,null,null,null,null,null,null,null,null,null,140000,78750,67000]
["S01013383","West Lothian","WLC02",100,679,null,"None",0,0,"None",0,0,679,null,null,null,null,null,null,null,null,null,112500,110000,105000,100000,90000,87500,86500,86000,68000]
["S01013384","West Lothian","WLC02",100,748,null,"None",0,0,"None",0,0,748,null,null,null,null,null,null,null,null,null,136750,116000,115000,107000,105000,100000,70000]
["S01013385","West Lothian","WLC02",100,485,null,"None",0,0,"None",0,0,485,null,null,null,null,null,null,null,null,null,285000,220000,110000,108100,107000,77150]
["S01013386","West Lothian","WLC02",100,860,null,"None",0,0,"None",0,0,860,null,null,null,null,null,null,null,null,null,238000,191500,165000,148000,147500,142000,135256,115000,110000,104000]
["S01013387","West Lothian","WLC02",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,130000,115000,109000,105432,95100,94000,90000,79000]
["S01013388","West Lothian","WLC02",100,759,null,"None",0,0,"None",0,0,759,null,null,null,null,null,null,null,null,null,105000,104000,100995,97000,93000,90000,85000,85000,85000,85000,81000,76000,67500,65000]
["S01013389","West Lothian","WLC02",100,757,null,"None",0,0,"None",0,0,757,null,null,null,null,null,null,null,null,null,110000,108000,105000,105000,100000,90000,85000,80000,50000]
["S01013390","West Lothian","WLC02",100,459,null,"None",0,0,"None",0,0,{"$f":"L6914+I6914+E6914","v":459},null,null,null,null,null,null,null,null,null,239000,100000,93000,92000,90000,85000]
["S01013391","West Lothian","WLC02",100,435,null,"None",0,0,"None",0,0,435,null,null,null,null,null,null,null,null,null,426000,265000,130000,90000,89000,85000,74000,60000]
["S01013392","West Lothian","WLC02",100,761,null,"None",0,0,"None",0,0,761,null,null,null,null,null,null,null,null,null,249995,247995,230000,216995,212995,212995,210495,201995,199000,186123,182495,178000,175000,174000,171000,163995,162995,162995,160000,156500,150133,150000,142000,140000,135000,132500,128000]
["S01013393","West Lothian","WLC02",100,713,null,"None",0,0,"None",0,0,713,null,null,null,null,null,null,null,null,null,202500,202000,135000,132160,129500,96000,95000,87250]
["S01013394","West Lothian","WLC02",100,680,null,"None",0,0,"None",0,0,680,null,null,null,null,null,null,null,null,null,350000,275000,190500,127000,119950,108000,87950,87500,53000,47000]
["S01013395","West Lothian","WLC02",100,728,null,"None",0,0,"None",0,0,728]
["S01013396","West Lothian","WLC02",100,689,null,"None",0,0,"None",0,0,689,null,null,null,null,null,null,null,null,null,215000,205000,193000,182500,170000,170000,160000,145000,128000,127500,122500,122000,122000,117800,110000,106000,101025,100000,99000]
["S01013397","West Lothian","WLC02",100,858,null,"None",0,0,"None",0,0,858,null,null,null,null,null,null,null,null,null,134150,130000,125000,102000,100000,96000,86000,78000,77000,75000,73000]
["S01013398","West Lothian","WLC02",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,225000,182019,170000,170000,169000,164000]
["S01013399","West Lothian","WLC02",100,1094,null,"None",0,0,"None",0,0,1094,null,null,null,null,null,null,null,null,null,199950,180000,155000,155000,148000,142500,124995,112000,100000,63000,60000]
["S01013400","West Lothian","WLC02",100,637,null,"None",0,0,"None",0,0,637,null,null,null,null,null,null,null,null,null,208995,186495,164995,164995,122500,100000,99995,97000,93500,92500,90000,89995,72000,71000,70000,63000]
["S01013401","West Lothian","WLC02",100,805,null,"None",0,0,"None",0,0,805,null,null,null,null,null,null,null,null,null,372000,355000,330000,325000,325000,320000,315000,283500,275000,270000,264995,264995,260000,259995,259950,254995,252995,252995,249995,249995,249995,248495,248000,246000,245495,245000,244995,240995,240000,234500,230000,230000,230000,230000,230000,230000,229995,229900,225000,225000,225000,225000,225000,224000,224000,224000,224000,220000,219000,219000,218000,215000,212995,210495,210000,207000,206495,204995,201995,201995,201500,199995,199000,198000,198000,198000,195000,195000,194000,194000,193000,192500,190000,190000,185995,179950,175000,167750,165000,165000,164995,164995,164000,164000,162495,162020,162000,160995,160495,159995,159995,158000,157500,156000,149995,147500,145000,145000,145000,144500,140000,139200,138950,138950,137950,136000,135000,135000,135000,134000,133950,133950,133950,132950,131000,128000,122000,120000,110000,110000,109000,109000,109000,107500,106000,105500,105000,105000,105000,105000,104000,103250,102500,102000,101000,101000,101000,100000,100000,99995,98500,98000,96500,95000,94995,94500,93000,91500,89995,87500,86500]
["S01013402","West Lothian","WLC02",100,1057,null,"None",0,0,"None",0,0,1057,null,null,null,null,null,null,null,null,null,290000,217000,216000,208000,180000,172000,170000,165000,163000,158000,155000,147000,140000,140000,130000,113500,103000,99000,94950]
["S01013403","West Lothian","WLC02",100,889,null,"None",0,0,"None",0,0,889,null,null,null,null,null,null,null,null,null,243000,220000,205000,180000,178000,170000,163000,161000,144000,140000,123000,122500,115000,104200,102000,96000,93000,92000]
["S01013404","West Lothian","WLC02",100,595,null,"None",0,0,"None",0,0,595,null,null,null,null,null,null,null,null,null,267500,250000,225000,222500,205000,202500,200000,190000,105000]
["S01013406","West Lothian","WLC02",100,612,null,"None",0,0,"None",0,0,612,null,null,null,null,null,null,null,null,null,105000,103000,90000,55000]
["S01013407","West Lothian","WLC02",100,534,null,"None",0,0,"None",0,0,534,null,null,null,null,null,null,null,null,null,123000,110000,95000,87000,76000]
["S01013408","West Lothian","WLC02",100,658,null,"None",0,0,"None",0,0,658,null,null,null,null,null,null,null,null,null,115000,106995,97000,92000,90000,90000,80000,75500]
["S01013409","West Lothian","WLC02",100,1067,null,"None",0,0,"None",0,0,1067,null,null,null,null,null,null,null,null,null,465000,355000,255000,246000,210000,173000,128000,120000,116000,82000]
["S01013410","West Lothian","WLC02",52.983988355199997,364,null,"WLC01",47.016011644800003,323,"None",0,0,687,null,null,null,null,null,null,null,null,null,119000,110000,97000,90000,89950,65000]
["S01013411","West Lothian","WLC02",100,723,null,"None",0,0,"None",0,0,723,null,null,null,null,null,null,null,null,null,368000,234250,209000,193000,193000,187000,185000,130000,125000,124950,92500]
["S01013412","West Lothian","WLC02",100,797,null,"None",0,0,"None",0,0,797,null,null,null,null,null,null,null,null,null,154000,140000,140000,137000,135000,90000,88000,76000]
["S01013413","West Lothian","WLC02",100,776,null,"None",0,0,"None",0,0,776,null,null,null,null,null,null,null,null,null,440000,278000,277000,217700,212000,200000,200000,195000,180000,148000,145000,120000,108000,102500,98000]
["S01013414","West Lothian","WLC02",100,878,null,"None",0,0,"None",0,0,878,null,null,null,null,null,null,null,null,null,240000,188000,185300,125000,100000,99950,93500,92000,90000,88700,85000,83600,83000,81250,80012,70000,59995,45000]
["S01013415","West Lothian","WLC02",100,649,null,"None",0,0,"None",0,0,649,null,null,null,null,null,null,null,null,null,195000,167400,95000,67000,55000]
["S01013416","West Lothian","WLC02",100,576,null,"None",0,0,"None",0,0,576,null,null,null,null,null,null,null,null,null,112000,95000,93000,71000]
["S01013417","West Lothian","WLC02",100,821,null,"None",0,0,"None",0,0,821,null,null,null,null,null,null,null,null,null,276500,267500,230000,126000,117000,114500,99950,90500,71000,69500,69000,60000,48500]
["S01013418","West Lothian","WLC02",100,642,null,"None",0,0,"None",0,0,642,null,null,null,null,null,null,null,null,null,430000,125000,112000,93000]
["S01013419","West Lothian","WLC02",100,468,null,"None",0,0,"None",0,0,468,null,null,null,null,null,null,null,null,null,180000,157000,152500,147500,147000,147000,140000,140000]
["S01013420","West Lothian","WLC02",100,565,null,"None",0,0,"None",0,0,565,null,null,null,null,null,null,null,null,null,150000,138500,127000,93500,93500,93000,90000,87000,68500]
["S01013421","West Lothian","WLC02",100,804,null,"None",0,0,"None",0,0,804,null,null,null,null,null,null,null,null,null,227500,225000,220000,215500,215000,204950,182500,181000,146500,136000,135000,116000]
["S01013422","West Lothian","WLC02",100,724,null,"None",0,0,"None",0,0,724,null,null,null,null,null,null,null,null,null,235000,165000,112000,110500,110000,100000,100000,92000,90000]
["S01013423","West Lothian","WLC02",100,820,null,"None",0,0,"None",0,0,820,null,null,null,null,null,null,null,null,null,369923,242050,222500,212000,186000,110000,108750,105000,87500]
["S01013424","West Lothian","WLC02",100,494,null,"None",0,0,"None",0,0,494,null,null,null,null,null,null,null,null,null,185000,165000,135000,135000,129000]
["S01013425","West Lothian","WLC02",100,429,null,"None",0,0,"None",0,0,429,null,null,null,null,null,null,null,null,null,137000,105000]
["S01013426","West Lothian","WLC02",100,830,null,"None",0,0,"None",0,0,830,null,null,null,null,null,null,null,null,null,295000,157500,130000,115000,102000,97500,86000,84000,42800]
["S01013427","West Lothian","WLC02",100,452,null,"None",0,0,"None",0,0,452,null,null,null,null,null,null,null,null,null,355000,330000,320000,250000,249500,212000,183000,142000,116000,110000]
["S01013428","West Lothian","WLC02",100,944,null,"None",0,0,"None",0,0,944,null,null,null,null,null,null,null,null,null,150000,106000,97500,92000,78000,70000]
["S01013429","West Lothian","WLC02",100,681,null,"None",0,0,"None",0,0,681,null,null,null,null,null,null,null,null,null,210500,180000,156000,87011,80000,72500,46000]
["S01013430","West Lothian","WLC02",100,693,null,"None",0,0,"None",0,0,693,null,null,null,null,null,null,null,null,null,250000,168000,165000,155000,153000,130000,95093]
["S01013431","West Lothian","WLC02",100,683,null,"None",0,0,"None",0,0,683,null,null,null,null,null,null,null,null,null,170000,133400,130000,86000,65000]
["S01013432","West Lothian","WLC02",100,728,null,"None",0,0,"None",0,0,728,null,null,null,null,null,null,null,null,null,296000,230000,185000,87000,53000,52500]
["S01013433","West Lothian","WLC02",100,746,null,"None",0,0,"None",0,0,746,null,null,null,null,null,null,null,null,null,397500,280000,180000,120000,104000]
["S01013434","West Lothian","WLC03",64.981273408199996,347,null,"WLC02",17.602996254699999,94,"WLC01",17.415730337100001,93,534,null,null,null,null,null,null,null,null,null,840000,785000,439500,430000]
["S01013435","West Lothian","WLC03",100,664,null,"None",0,0,"None",0,0,664,null,null,null,null,null,null,null,null,null,550000,499000,460000,415000,117000,92000,61600]
["S01013436","West Lothian","WLC03",100,884,null,"None",0,0,"None",0,0,884,null,null,null,null,null,null,null,null,null,455000,250000,110000]
["S01013437","West Lothian","WLC03",100,645,null,"None",0,0,"None",0,0,645,null,null,null,null,null,null,null,null,null,225000,175000,153153,140000,135000,106000,105000,105000]
["S01013438","West Lothian","WLC03",100,575,null,"None",0,0,"None",0,0,575,null,null,null,null,null,null,null,null,null,631000,487500,165000,160000,132500,131131,123000,110000,99000,98000,92000,86100,85000,83000]
["S01013439","West Lothian","WLC03",100,899,null,"None",0,0,"None",0,0,899,null,null,null,null,null,null,null,null,null,332000,320000,298007,295000,255000]
["S01013440","West Lothian","WLC03",100,1024,null,"None",0,0,"None",0,0,1024,null,null,null,null,null,null,null,null,null,623200,420000,375000,356456,350450,340000,315000,313500,263900]
["S01013441","West Lothian","WLC03",100,771,null,"None",0,0,"None",0,0,771,null,null,null,null,null,null,null,null,null,430000,295000,295000,273000,262000,250000,185000,177000,140000]
["S01013442","West Lothian","WLC03",100,785,null,"None",0,0,"None",0,0,785,null,null,null,null,null,null,null,null,null,282000,227000,225000,225000,223000,215000,215000,205000,117000,113000,107000,105000,100000,99500,93000]
["S01013443","West Lothian","WLC03",100,635,null,"None",0,0,"None",0,0,635,null,null,null,null,null,null,null,null,null,400000,338000,311665,225000,210000,205000,198000,190500,168500,166200,157000,152150,145000,143000,136000,132510,131000,130000,118000,74000,74000]
["S01013444","West Lothian","WLC03",100,928,null,"None",0,0,"None",0,0,928,null,null,null,null,null,null,null,null,null,417640,345950,325000,322500,283450,279950,258950,209950,201000,192950,190950,185950,185450,185450,185000,177450,176000,145000,137525,115000,112500,105000,100000,95000,94000,92250,85000,77000]
["S01013445","West Lothian","WLC03",100,717,null,"None",0,0,"None",0,0,717,null,null,null,null,null,null,null,null,null,680000,518800,510000,440000,300000,205000,130100]
["S01013446","West Lothian","WLC03",100,713,null,"None",0,0,"None",0,0,713,null,null,null,null,null,null,null,null,null,219000,156000,135000,134000,115000,98200,80000,76000,65000]
["S01013447","West Lothian","WLC03",100,645,null,"None",0,0,"None",0,0,645,null,null,null,null,null,null,null,null,null,480000,377000,370000,360000,341000,340000,325000,295000,265000,265000,259000,222000]
["S01013448","West Lothian","WLC03",100,798,null,"None",0,0,"None",0,0,798,null,null,null,null,null,null,null,null,null,265000,265000,240000,215000,190000,165000,157500,155000,154000,150000,145000,110100,90000,85000]
["S01013449","West Lothian","WLC03",100,640,null,"None",0,0,"None",0,0,640,null,null,null,null,null,null,null,null,null,278500,238550,220000,216536,216000,178500,91500,90000]
["S01013450","West Lothian","WLC03",100,588,null,"None",0,0,"None",0,0,588,null,null,null,null,null,null,null,null,null,228110,175000,172000,170000,155277,138000,137500,135000,130000,83250]
["S01013451","West Lothian","WLC03",100,871,null,"None",0,0,"None",0,0,871,null,null,null,null,null,null,null,null,null,300000,300000,285500,282000,275000,270000,220000,160000,159000,131000]
["S01013452","West Lothian","WLC03",100,779,null,"None",0,0,"None",0,0,779,null,null,null,null,null,null,null,null,null,475000,465000,380000,232500,226226,73750,52500]
["S01013453","West Lothian","WLC03",100,772,null,"None",0,0,"None",0,0,772,null,null,null,null,null,null,null,null,null,390000,89500,84500,77500,70000,64000,55000]
["S01013454","West Lothian","WLC03",100,753,null,"None",0,0,"None",0,0,753,null,null,null,null,null,null,null,null,null,413000,381550,274600,250000,238000,225000,194000,169500,110000,102000,94000,87500]

{"sheet":"DataZoneHMASubareas","index":18,"n_rows":485,"n_cols":4,"rows_kept":485,"cut":false,"hidden":true,"merged":[]}
["2011Data Zone","Primary HMA Sub Area",null,"HMA Sub-Areas"]
["S01007129","South Angus HMA Sub Area"]
["S01007130","South Angus HMA Sub Area"]
["S01007131","South Angus HMA Sub Area"]
["S01007132","South Angus HMA Sub Area"]
["S01007133","South Angus HMA Sub Area"]
["S01007134","South Angus HMA Sub Area"]
["S01007135","South Angus HMA Sub Area"]
["S01007136","South Angus HMA Sub Area"]
["S01007137","South Angus HMA Sub Area"]
["S01007138","South Angus HMA Sub Area"]
["S01007139","South Angus HMA Sub Area"]
["S01007140","South Angus HMA Sub Area"]
["S01007141","South Angus HMA Sub Area"]
["S01007142","South Angus HMA Sub Area"]
["S01007143","South Angus HMA Sub Area"]
["S01007144","South Angus HMA Sub Area"]
["S01007145","South Angus HMA Sub Area"]
["S01007146","South Angus HMA Sub Area"]
["S01007147","South Angus HMA Sub Area"]
["S01007148","South Angus HMA Sub Area"]
["S01007149","South Angus HMA Sub Area"]
["S01007150","South Angus HMA Sub Area"]
["S01007151","South Angus HMA Sub Area"]
["S01007152","South Angus HMA Sub Area"]
["S01007153","South Angus HMA Sub Area"]
["S01007154","South Angus HMA Sub Area"]
["S01007155","South Angus HMA Sub Area"]
["S01007156","South Angus HMA Sub Area"]
["S01007157","South Angus HMA Sub Area"]
["S01007158","South Angus HMA Sub Area"]
["S01007159","South Angus HMA Sub Area"]
["S01007160","South Angus HMA Sub Area"]
["S01007161","South Angus HMA Sub Area"]
["S01007162","South Angus HMA Sub Area"]
["S01007163","South Angus HMA Sub Area"]
["S01007164","South Angus HMA Sub Area"]
["S01007165","South Angus HMA Sub Area"]
["S01007166","South Angus HMA Sub Area"]
["S01007167","South Angus HMA Sub Area"]
["S01007168","South Angus HMA Sub Area"]
["S01007169","South Angus HMA Sub Area"]
["S01007266","South Angus HMA Sub Area"]
["S01007682","Dundee City West MAA Sub Area"]
["S01007683","Dundee City West MAA Sub Area"]
["S01007684","Dundee City West MAA Sub Area"]
["S01007685","Dundee City West MAA Sub Area"]
["S01007686","Dundee City West MAA Sub Area"]
["S01007687","Dundee City West MAA Sub Area"]
["S01007688","Dundee City West MAA Sub Area"]
["S01007689","Dundee City West MAA Sub Area"]
["S01007690","Dundee City West MAA Sub Area"]
["S01007691","Dundee City West MAA Sub Area"]
["S01007692","Dundee City West MAA Sub Area"]
["S01007693","Dundee City West MAA Sub Area"]
["S01007694","Dundee City West MAA Sub Area"]
["S01007695","Dundee City West MAA Sub Area"]
["S01007696","Dundee City West MAA Sub Area"]
["S01007697","Dundee City West MAA Sub Area"]
["S01007698","Dundee City West MAA Sub Area"]
["S01007699","Dundee City West MAA Sub Area"]
["S01007700","Dundee City Centre MAA Sub Area"]
["S01007701","Dundee City Centre MAA Sub Area"]
["S01007702","Dundee City Centre MAA Sub Area"]
["S01007703","Dundee City Centre MAA Sub Area"]
["S01007704","Dundee City Centre MAA Sub Area"]
["S01007705","Dundee City Centre MAA Sub Area"]
["S01007706","Dundee City Centre MAA Sub Area"]
["S01007707","Dundee City Centre MAA Sub Area"]
["S01007708","Dundee City Centre MAA Sub Area"]
["S01007709","Dundee City Centre MAA Sub Area"]
["S01007710","Dundee City Centre MAA Sub Area"]
["S01007711","Dundee City Centre MAA Sub Area"]
["S01007712","Dundee City Centre MAA Sub Area"]
["S01007713","Dundee City Centre MAA Sub Area"]
["S01007714","Dundee City Centre MAA Sub Area"]
["S01007715","Dundee City Centre MAA Sub Area"]
["S01007716","Dundee City Centre MAA Sub Area"]
["S01007717","Dundee City Centre MAA Sub Area"]
["S01007718","Dundee City Centre MAA Sub Area"]
["S01007719","Dundee City Centre MAA Sub Area"]
["S01007720","Dundee City Centre MAA Sub Area"]
["S01007721","Dundee City Centre MAA Sub Area"]
["S01007722","Dundee City Centre MAA Sub Area"]
["S01007723","Dundee City Centre MAA Sub Area"]
["S01007724","Dundee City Centre MAA Sub Area"]
["S01007725","Dundee City Centre MAA Sub Area"]
["S01007726","Dundee City Centre MAA Sub Area"]
["S01007727","Dundee City Centre MAA Sub Area"]
["S01007728","Dundee City Centre MAA Sub Area"]
["S01007729","Dundee City Centre MAA Sub Area"]
["S01007730","Dundee City Centre MAA Sub Area"]
["S01007731","Dundee City Centre MAA Sub Area"]
["S01007732","Dundee City Centre MAA Sub Area"]
["S01007733","Dundee City Centre MAA Sub Area"]
["S01007734","Dundee City Centre MAA Sub Area"]
["S01007735","Dundee City Centre MAA Sub Area"]
["S01007736","Dundee City Centre MAA Sub Area"]
["S01007737","Dundee City Centre MAA Sub Area"]
["S01007738","Dundee City East MAA Sub Area"]
["S01007739","Dundee City East MAA Sub Area"]
["S01007740","Dundee City East MAA Sub Area"]
["S01007741","Dundee City East MAA Sub Area"]
["S01007742","Dundee City East MAA Sub Area"]
["S01007743","Dundee City East MAA Sub Area"]
["S01007744","Dundee City East MAA Sub Area"]
["S01007745","Dundee City East MAA Sub Area"]
["S01007746","Dundee City East MAA Sub Area"]
["S01007747","Dundee City East MAA Sub Area"]
["S01007748","Dundee City East MAA Sub Area"]
["S01007749","Dundee City East MAA Sub Area"]
["S01007750","Dundee City East MAA Sub Area"]
["S01007751","Dundee City East MAA Sub Area"]
["S01007752","Dundee City East MAA Sub Area"]
["S01007753","Dundee City East MAA Sub Area"]
["S01007754","Dundee City East MAA Sub Area"]
["S01007755","Dundee City East MAA Sub Area"]
["S01007756","Dundee City East MAA Sub Area"]
["S01007757","Dundee City East MAA Sub Area"]
["S01007758","Dundee City East MAA Sub Area"]
["S01007759","Dundee City East MAA Sub Area"]
["S01007760","Dundee City East MAA Sub Area"]
["S01007761","Dundee City East MAA Sub Area"]
["S01007762","Dundee City East MAA Sub Area"]
["S01007763","Dundee City East MAA Sub Area"]
["S01007764","Dundee City East MAA Sub Area"]
["S01007765","Dundee City East MAA Sub Area"]
["S01007766","Dundee City East MAA Sub Area"]
["S01007767","Dundee City East MAA Sub Area"]
["S01007768","Dundee City East MAA Sub Area"]
["S01007769","Dundee City East MAA Sub Area"]
["S01007770","Dundee City East MAA Sub Area"]
["S01007771","Dundee City East MAA Sub Area"]
["S01007772","Dundee City East MAA Sub Area"]
["S01007773","Dundee City East MAA Sub Area"]
["S01007774","Dundee City East MAA Sub Area"]
["S01007775","Dundee City East MAA Sub Area"]
["S01007776","Dundee City East MAA Sub Area"]
["S01007777","Dundee City East MAA Sub Area"]
["S01007778","Dundee City East MAA Sub Area"]
["S01007779","Dundee City North MAA Sub Area"]
["S01007780","Dundee City North MAA Sub Area"]
["S01007781","Dundee City North MAA Sub Area"]
["S01007782","Dundee City North MAA Sub Area"]
["S01007783","Dundee City North MAA Sub Area"]
["S01007784","Dundee City North MAA Sub Area"]
["S01007785","Dundee City North MAA Sub Area"]
["S01007786","Dundee City North MAA Sub Area"]
["S01007787","Dundee City North MAA Sub Area"]
["S01007788","Dundee City North MAA Sub Area"]
["S01007789","Dundee City North MAA Sub Area"]
["S01007790","Dundee City North MAA Sub Area"]
["S01007791","Dundee City North MAA Sub Area"]
["S01007792","Dundee City North MAA Sub Area"]
["S01007793","Dundee City North MAA Sub Area"]
["S01007794","Dundee City North MAA Sub Area"]
["S01007795","Dundee City North MAA Sub Area"]
["S01007796","Dundee City North MAA Sub Area"]
["S01007797","Dundee City North MAA Sub Area"]
["S01007798","Dundee City North MAA Sub Area"]
["S01007799","Dundee City North MAA Sub Area"]
["S01007800","Dundee City East MAA Sub Area"]
["S01007801","Dundee City East MAA Sub Area"]
["S01007802","Dundee City East MAA Sub Area"]
["S01007803","Dundee City East MAA Sub Area"]
["S01007804","Dundee City East MAA Sub Area"]
["S01007805","Dundee City East MAA Sub Area"]
["S01007806","Dundee City North MAA Sub Area"]
["S01007807","Dundee City North MAA Sub Area"]
["S01007808","Dundee City North MAA Sub Area"]
["S01007809","Dundee City North MAA Sub Area"]
["S01007810","Dundee City North MAA Sub Area"]
["S01007811","Dundee City North MAA Sub Area"]
["S01007812","Dundee City North MAA Sub Area"]
["S01007813","Dundee City North MAA Sub Area"]
["S01007814","Dundee City North MAA Sub Area"]
["S01007815","Dundee City North MAA Sub Area"]
["S01007816","Dundee City North MAA Sub Area"]
["S01007817","Dundee City North MAA Sub Area"]
["S01007818","Dundee City North MAA Sub Area"]
["S01007819","Dundee City North MAA Sub Area"]
["S01007820","Dundee City North MAA Sub Area"]
["S01007821","Dundee City North MAA Sub Area"]
["S01007822","Dundee City North MAA Sub Area"]
["S01007823","Dundee City North MAA Sub Area"]
["S01007824","Dundee City Centre MAA Sub Area"]
["S01007825","Dundee City Centre MAA Sub Area"]
["S01007826","Dundee City West MAA Sub Area"]
["S01007827","Dundee City West MAA Sub Area"]
["S01007828","Dundee City Centre MAA Sub Area"]
["S01007829","Dundee City Centre MAA Sub Area"]
["S01007830","Dundee City Centre MAA Sub Area"]
["S01007831","Dundee City Centre MAA Sub Area"]
["S01007832","Dundee City Centre MAA Sub Area"]
["S01007833","Dundee City Centre MAA Sub Area"]
["S01007834","Dundee City West MAA Sub Area"]
["S01007835","Dundee City West MAA Sub Area"]
["S01007836","Dundee City West MAA Sub Area"]
["S01007837","Dundee City West MAA Sub Area"]
["S01007838","Dundee City West MAA Sub Area"]
["S01007839","Dundee City West MAA Sub Area"]
["S01007840","Dundee City West MAA Sub Area"]
["S01007841","Dundee City West MAA Sub Area"]
["S01007842","Dundee City West MAA Sub Area"]
["S01007843","Dundee City West MAA Sub Area"]
["S01007844","Dundee City West MAA Sub Area"]
["S01007845","Dundee City West MAA Sub Area"]
["S01007846","Dundee City West MAA Sub Area"]
["S01007847","Dundee City West MAA Sub Area"]
["S01007848","Dundee City West MAA Sub Area"]
["S01007849","Dundee City West MAA Sub Area"]
["S01007850","Dundee City West MAA Sub Area"]
["S01007851","Dundee City West MAA Sub Area"]
["S01007852","Dundee City West MAA Sub Area"]
["S01007853","Dundee City West MAA Sub Area"]
["S01007854","Dundee City West MAA Sub Area"]
["S01007855","Dundee City West MAA Sub Area"]
["S01007856","Dundee City West MAA Sub Area"]
["S01007857","Dundee City North MAA Sub Area"]
["S01007858","Dundee City North MAA Sub Area"]
["S01007859","Dundee City North MAA Sub Area"]
["S01007860","Dundee City North MAA Sub Area"]
["S01007861","Dundee City North MAA Sub Area"]
["S01007862","Dundee City North MAA Sub Area"]
["S01007863","Dundee City North MAA Sub Area"]
["S01007864","Dundee City North MAA Sub Area"]
["S01007865","Dundee City West MAA Sub Area"]
["S01007866","Dundee City North MAA Sub Area"]
["S01007867","Dundee City West MAA Sub Area"]
["S01007868","Dundee City West MAA Sub Area"]
["S01007869","Dundee City West MAA Sub Area"]
["S01009742","St Andrews & North East Fife Sub Area"]
["S01009743","St Andrews & North East Fife Sub Area"]
["S01009746","St Andrews & North East Fife Sub Area"]
["S01009747","St Andrews & North East Fife Sub Area"]
["S01009748","St Andrews & North East Fife Sub Area"]
["S01009749","St Andrews & North East Fife Sub Area"]
["S01009750","St Andrews & North East Fife Sub Area"]
["S01009751","St Andrews & North East Fife Sub Area"]
["S01009752","St Andrews & North East Fife Sub Area"]
["S01009753","St Andrews & North East Fife Sub Area"]
["S01009754","St Andrews & North East Fife Sub Area"]
["S01009755","St Andrews & North East Fife Sub Area"]
["S01009756","St Andrews & North East Fife Sub Area"]
["S01009757","St Andrews & North East Fife Sub Area"]
["S01011960","St Andrews & North East Fife Sub Area"]
["S01011961","St Andrews & North East Fife Sub Area"]
["S01011965","St Andrews & North East Fife Sub Area"]
["S01011966","St Andrews & North East Fife Sub Area"]
["S01011967","St Andrews & North East Fife Sub Area"]
["S01011968","St Andrews & North East Fife Sub Area"]
["S01009050","Denny & Bonnybridge"]
["S01009051","Denny & Bonnybridge"]
["S01009052","Denny & Bonnybridge"]
["S01009053","Denny & Bonnybridge"]
["S01009054","Denny & Bonnybridge"]
["S01009055","Denny & Bonnybridge"]
["S01009056","Denny & Bonnybridge"]
["S01009057","Denny & Bonnybridge"]
["S01009058","Denny & Bonnybridge"]
["S01009059","Denny & Bonnybridge"]
["S01009060","Denny & Bonnybridge"]
["S01009061","Denny & Bonnybridge"]
["S01009062","Denny & Bonnybridge"]
["S01009063","Denny & Bonnybridge"]
["S01009064","Denny & Bonnybridge"]
["S01009065","Denny & Bonnybridge"]
["S01009066","Denny & Bonnybridge"]
["S01009067","Denny & Bonnybridge"]
["S01009068","Denny & Bonnybridge"]
["S01009069","Denny & Bonnybridge"]
["S01009070","Denny & Bonnybridge"]
["S01009071","Denny & Bonnybridge"]
["S01009072","Denny & Bonnybridge"]
["S01009073","Denny & Bonnybridge"]
["S01009074","Denny & Bonnybridge"]
["S01009075","Denny & Bonnybridge"]
["S01009076","Denny & Bonnybridge"]
["S01009077","Denny & Bonnybridge"]
["S01009078","Denny & Bonnybridge"]
["S01009079","Denny & Bonnybridge"]
["S01009080","Denny & Bonnybridge"]
["S01009081","Denny & Bonnybridge"]
["S01009082","Denny & Bonnybridge"]
["S01009083","Denny & Bonnybridge"]
["S01009084","Denny & Bonnybridge"]
["S01009085","Denny & Bonnybridge"]
["S01009086","Denny & Bonnybridge"]
["S01009087","Denny & Bonnybridge"]
["S01009088","Stenhousemuir Larbert & Rural North"]
["S01009089","Stenhousemuir Larbert & Rural North"]
["S01009090","Stenhousemuir Larbert & Rural North"]
["S01009091","Stenhousemuir Larbert & Rural North"]
["S01009092","Stenhousemuir Larbert & Rural North"]
["S01009093","Stenhousemuir Larbert & Rural North"]
["S01009094","Stenhousemuir Larbert & Rural North"]
["S01009095","Stenhousemuir Larbert & Rural North"]
["S01009096","Stenhousemuir Larbert & Rural North"]
["S01009097","Stenhousemuir Larbert & Rural North"]
["S01009098","Stenhousemuir Larbert & Rural North"]
["S01009099","Stenhousemuir Larbert & Rural North"]
["S01009100","Stenhousemuir Larbert & Rural North"]
["S01009101","Stenhousemuir Larbert & Rural North"]
["S01009102","Stenhousemuir Larbert & Rural North"]
["S01009103","Stenhousemuir Larbert & Rural North"]
["S01009104","Stenhousemuir Larbert & Rural North"]
["S01009105","Stenhousemuir Larbert & Rural North"]
["S01009106","Stenhousemuir Larbert & Rural North"]
["S01009107","Stenhousemuir Larbert & Rural North"]
["S01009108","Stenhousemuir Larbert & Rural North"]
["S01009109","Stenhousemuir Larbert & Rural North"]
["S01009110","Stenhousemuir Larbert & Rural North"]
["S01009111","Stenhousemuir Larbert & Rural North"]
["S01009112","Stenhousemuir Larbert & Rural North"]
["S01009113","Stenhousemuir Larbert & Rural North"]
["S01009114","Stenhousemuir Larbert & Rural North"]
["S01009115","Stenhousemuir Larbert & Rural North"]
["S01009116","Stenhousemuir Larbert & Rural North"]
["S01009117","Stenhousemuir Larbert & Rural North"]
["S01009118","Stenhousemuir Larbert & Rural North"]
["S01009119","Stenhousemuir Larbert & Rural North"]
["S01009120","Stenhousemuir Larbert & Rural North"]
["S01009121","Grangemouth"]
["S01009122","Stenhousemuir Larbert & Rural North"]
["S01009123","Stenhousemuir Larbert & Rural North"]
["S01009124","Stenhousemuir Larbert & Rural North"]
["S01009125","Stenhousemuir Larbert & Rural North"]
["S01009126","Falkirk"]
["S01009127","Falkirk"]
["S01009128","Falkirk"]
["S01009129","Falkirk"]
["S01009130","Falkirk"]
["S01009131","Falkirk"]
["S01009132","Falkirk"]
["S01009133","Falkirk"]
["S01009134","Falkirk"]
["S01009135","Falkirk"]
["S01009136","Falkirk"]
["S01009137","Falkirk"]
["S01009138","Falkirk"]
["S01009139","Falkirk"]
["S01009140","Falkirk"]
["S01009141","Falkirk"]
["S01009142","Falkirk"]
["S01009143","Falkirk"]
["S01009144","Falkirk"]
["S01009145","Falkirk"]
["S01009146","Falkirk"]
["S01009147","Falkirk"]
["S01009148","Falkirk"]
["S01009149","Falkirk"]
["S01009150","Falkirk"]
["S01009151","Falkirk"]
["S01009152","Falkirk"]
["S01009153","Falkirk"]
["S01009154","Falkirk"]
["S01009155","Falkirk"]
["S01009156","Falkirk"]
["S01009157","Falkirk"]
["S01009158","Falkirk"]
["S01009159","Falkirk"]
["S01009160","Falkirk"]
["S01009161","Falkirk"]
["S01009162","Falkirk"]
["S01009163","Falkirk"]
["S01009164","Falkirk"]
["S01009165","Falkirk"]
["S01009166","Falkirk"]
["S01009167","Falkirk"]
["S01009168","Falkirk"]
["S01009169","Falkirk"]
["S01009170","Falkirk"]
["S01009171","Falkirk"]
["S01009172","Falkirk"]
["S01009173","Falkirk"]
["S01009174","Falkirk"]
["S01009175","Falkirk"]
["S01009176","Falkirk"]
["S01009177","Falkirk"]
["S01009178","Falkirk"]
["S01009179","Falkirk"]
["S01009180","Falkirk"]
["S01009181","Polmont & Rural South"]
["S01009182","Polmont & Rural South"]
["S01009183","Polmont & Rural South"]
["S01009184","Polmont & Rural South"]
["S01009185","Polmont & Rural South"]
["S01009186","Polmont & Rural South"]
["S01009187","Polmont & Rural South"]
["S01009188","Polmont & Rural South"]
["S01009189","Polmont & Rural South"]
["S01009190","Polmont & Rural South"]
["S01009191","Polmont & Rural South"]
["S01009192","Polmont & Rural South"]
["S01009193","Polmont & Rural South"]
["S01009194","Polmont & Rural South"]
["S01009195","Polmont & Rural South"]
["S01009196","Polmont & Rural South"]
["S01009197","Polmont & Rural South"]
["S01009198","Polmont & Rural South"]
["S01009199","Polmont & Rural South"]
["S01009200","Polmont & Rural South"]
["S01009201","Polmont & Rural South"]
["S01009202","Polmont & Rural South"]
["S01009203","Polmont & Rural South"]
["S01009204","Polmont & Rural South"]
["S01009205","Polmont & Rural South"]
["S01009206","Polmont & Rural South"]
["S01009207","Polmont & Rural South"]
["S01009208","Polmont & Rural South"]
["S01009209","Polmont & Rural South"]
["S01009210","Polmont & Rural South"]
["S01009211","Polmont & Rural South"]
["S01009212","Polmont & Rural South"]
["S01009213","Polmont & Rural South"]
["S01009214","Polmont & Rural South"]
["S01009215","Polmont & Rural South"]
["S01009216","Polmont & Rural South"]
["S01009217","Polmont & Rural South"]
["S01009218","Polmont & Rural South"]
["S01009219","Grangemouth"]
["S01009220","Grangemouth"]
["S01009221","Grangemouth"]
["S01009222","Grangemouth"]
["S01009223","Grangemouth"]
["S01009224","Grangemouth"]
["S01009225","Grangemouth"]
["S01009226","Grangemouth"]
["S01009227","Grangemouth"]
["S01009228","Grangemouth"]
["S01009229","Grangemouth"]
["S01009230","Grangemouth"]
["S01009231","Grangemouth"]
["S01009232","Grangemouth"]
["S01009233","Grangemouth"]
["S01009234","Grangemouth"]
["S01009235","Grangemouth"]
["S01009236","Grangemouth"]
["S01009237","Grangemouth"]
["S01009238","Grangemouth"]
["S01009239","Grangemouth"]
["S01009240","Grangemouth"]
["S01009241","Grangemouth"]
["S01009242","Grangemouth"]
["S01009243","Bo'ness"]
["S01009244","Bo'ness"]
["S01009245","Bo'ness"]
["S01009246","Bo'ness"]
["S01009247","Bo'ness"]
["S01009248","Bo'ness"]
["S01009249","Bo'ness"]
["S01009250","Bo'ness"]
["S01009251","Bo'ness"]
["S01009252","Bo'ness"]
["S01009253","Bo'ness"]
["S01009254","Bo'ness"]
["S01009255","Bo'ness"]
["S01009256","Bo'ness"]
["S01009257","Bo'ness"]
["S01009258","Bo'ness"]
["S01009259","Bo'ness"]
["S01009260","Bo'ness"]
["S01009261","Bo'ness"]
["S01009262","Bo'ness"]
["S01009263","Bo'ness"]
["S01009742","St Andrews & North East Fife Sub Area"]
["S01009743","St Andrews & North East Fife Sub Area"]
["S01009746","St Andrews & North East Fife Sub Area"]
["S01009747","St Andrews & North East Fife Sub Area"]
["S01009748","St Andrews & North East Fife Sub Area"]
["S01009749","St Andrews & North East Fife Sub Area"]
["S01009750","St Andrews & North East Fife Sub Area"]
["S01009751","St Andrews & North East Fife Sub Area"]
["S01009752","St Andrews & North East Fife Sub Area"]
["S01009753","St Andrews & North East Fife Sub Area"]
["S01009754","St Andrews & North East Fife Sub Area"]
["S01009755","St Andrews & North East Fife Sub Area"]
["S01009756","St Andrews & North East Fife Sub Area"]
["S01009757","St Andrews & North East Fife Sub Area"]
["S01011960","St Andrews & North East Fife Sub Area"]
["S01011961","St Andrews & North East Fife Sub Area"]
["S01011965","St Andrews & North East Fife Sub Area"]
["S01011966","St Andrews & North East Fife Sub Area"]
["S01011967","St Andrews & North East Fife Sub Area"]
["S01011968","St Andrews & North East Fife Sub Area"]

{"sheet":"DatzoneNPAreas","index":19,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["2011 Data Zone","Identity",null,"National Park Areas"]
["S01006789","CNP Aberdeenshire"]
["S01006790","CNP Aberdeenshire"]
["S01006791","CNP Aberdeenshire"]
["S01006792","CNP Aberdeenshire"]
["S01006793","CNP Aberdeenshire"]
["S01007355","LLTNP Argyll & Bute"]
["S01007356","LLTNP Argyll & Bute"]
["S01007358","LLTNP Argyll & Bute"]
["S01007404","LLTNP Argyll & Bute"]
["S01010531","CNP Highland"]
["S01010532","CNP Highland"]
["S01010533","CNP Highland"]
["S01010534","CNP Highland"]
["S01010535","CNP Highland"]
["S01010536","CNP Highland"]
["S01010537","CNP Highland"]
["S01010538","CNP Highland"]
["S01010539","CNP Highland"]
["S01010540","CNP Highland"]
["S01010541","CNP Highland"]
["S01010542","CNP Highland"]
["S01010543","CNP Highland"]
["S01010544","CNP Highland"]
["S01010545","CNP Highland"]
["S01010546","CNP Highland"]
["S01010547","CNP Highland"]
["S01011045","CNP Moray"]
["S01011983","CNP Highland"]
["S01013001","LLTNP Stirling"]
["S01013002","LLTNP Stirling"]
["S01013009","LLTNP Stirling"]
["S01013010","LLTNP Stirling"]
["S01013111","LLTNP Stirling"]
["S01013112","LLTNP Stirling"]
["S01013113","LLTNP Stirling"]
["S01013114","LLTNP Stirling"]
["S01013115","LLTNP Stirling"]
["S01013116","LLTNP Stirling"]
["S01013117","LLTNP Stirling"]
["S01013118","LLTNP Stirling"]
["S01013119","LLTNP Stirling"]
["S01013120","LLTNP Stirling"]
["S01013121","LLTNP Stirling"]
["S01013233","LLTNP West Dunbartonshire"]
["S01013234","LLTNP West Dunbartonshire"]
["S01013236","LLTNP West Dunbartonshire"]
["S01013241","LLTNP West Dunbartonshire"]
["S01013242","LLTNP West Dunbartonshire"]

{"sheet":"Sheet7","index":20,"n_rows":2,"n_cols":14,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["This is the whole council","This is the whole LA","This is whole LA ","This is whole LA ","This is whole LA ","This is whole LA ","This is the whole LA","This is the whole LA","This is the whole LA","This is the whole LA","This is the whole LA","This is the whole LA","This is the whole LA","This is the whole LA"]
["2-Aberdeen City Council-Aberdeen HMA","2-East Dunbartonshire Council-East Dunbartonshire Council HMA","2-East Lothian Council -East Lothian Council HMA","2-East Renfrewshire Council-East Renfrewshire Council HMA","2-Edinburgh City Council-Edinburgh City Council HMA","2-Glasgow City Council-Glasgow City Council HMA","2-Inverclyde Council-Inverclyde Council HMA","2-Midlothian Council-Midlothian Council HMA","2-North Lanarkshire Council -North Lanarkshire Council HMA","2-Orkney Council-Orkney Island HMA","2-Perth & Kinross Council-Kinross HMA","2-Renfrewshire Council-Renfrewshire Council HMA","2-South Lanarkshire Council-South Lanarkshire Council HMA","2-West Dunbartonshire Council-West Dunbartonshire Council HMA"]

{"sheet":"Data","index":21,"n_rows":415,"n_cols":277,"rows_kept":415,"cut":false,"hidden":false,"merged":[]}
[null,"Red Updated","Selected",{"$f":"IF(Map!$O12<>\"\",Map!$O12,\"Blank\")","v":"2-Aberdeen City Council-Aberdeen HMA"},{"$f":"IF(Map!$O13<>\"\",Map!$O13,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O14<>\"\",Map!$O14,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O15<>\"\",Map!$O15,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O16<>\"\",Map!$O16,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O17<>\"\",Map!$O17,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O18<>\"\",Map!$O18,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O19<>\"\",Map!$O19,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O20<>\"\",Map!$O20,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O21<>\"\",Map!$O21,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O22<>\"\",Map!$O22,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O23<>\"\",Map!$O23,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O24<>\"\",Map!$O24,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O25<>\"\",Map!$O25,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O26<>\"\",Map!$O26,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O27<>\"\",Map!$O27,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O28<>\"\",Map!$O28,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O29<>\"\",Map!$O29,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O30<>\"\",Map!$O30,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O31<>\"\",Map!$O31,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O32<>\"\",Map!$O32,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O33<>\"\",Map!$O33,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O34<>\"\",Map!$O34,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O35<>\"\",Map!$O35,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O36<>\"\",Map!$O36,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O37<>\"\",Map!$O37,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O38<>\"\",Map!$O38,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O39<>\"\",Map!$O39,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O40<>\"\",Map!$O40,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O41<>\"\",Map!$O41,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O42<>\"\",Map!$O42,\"Blank\")","v":"Blank"},{"$f":"IF(Map!$O43<>\"\",Map!$O43,\"Blank\")","v":"Blank"},"Scotland","AberdeenCity","Aberdeenshire","Angus","ArgyllBute","Clackmannanshire","DumfriesGalloway","DundeeCity","EastAyrshire","EastDunbartonshire","EastLothian","EastRenfrewshire","Edinburgh","EileanSiar","Falkirk","Fife","GlasgowCity","Highland","Inverclyde","Midlothian","Moray","NorthAyrshire","NorthLanarkshire","OrkneyIslands","PerthKinross","Renfrewshire","ScottishBorders","ShetlandIslands","SouthAyrshire","SouthLanarkshire","Stirling","WestDunbartonshire","WestLothian",0,null,null,null,null,"Blank","AberdeenCity","Aberdeenshire","Angus","ArgyllBute","Clackmannanshire","DumfriesGalloway","DundeeCity","EastAyrshire","EastDunbartonshire","EastLothian","EastRenfrewshire","Edinburgh","EileanSiar","Falkirk","Fife","GlasgowCity","Highland","Inverclyde","Midlothian","Moray","NorthAyrshire","NorthLanarkshire","OrkneyIslands","PerthKinross","Renfrewshire","ScottishBorders","ShetlandIslands","SouthAyrshire","SouthLanarkshire","Stirling","WestDunbartonshire","WestLothian","1-Aberdeen City & Shire SDPA-Aberdeen HMA","1-Aberdeen City & Shire SDPA-Rural HMA ","1-Glasgow & the Clyde Valley SDPA-East Dunbartonshire Council HMA","1-Glasgow & the Clyde Valley SDPA-East Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Glasgow City Council HMA","1-Glasgow & the Clyde Valley SDPA-Inverclyde Council HMA","1-Glasgow & the Clyde Valley SDPA-North Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-South Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-West Dunbartonshire Council HMA","1-SESPlan SDPA-East Lothian Council HMA","1-SESPlan SDPA-Edinburgh City Council HMA","1-SESPlan SDPA-Mid and East Fife HMA","1-SESPlan SDPA-Midlothian Council HMA","1-SESPlan SDPA-Scottish Borders Council","1-SESPlan SDPA-West Lothian Council HMA","1-TayPlan SDPA-Cupar & North West Fife HMA","1-TayPlan SDPA-East Angus HMA","1-TayPlan SDPA-Greater Dundee HMA","1-TayPlan SDPA-Greater Perth HMA","1-TayPlan SDPA-Highland Perthshire HMA","1-TayPlan SDPA-Kinross HMA","1-TayPlan SDPA-North Angus HMA","1-TayPlan SDPA-St Andrews and North East Fife HMA","1-TayPlan SDPA-Strathearn HMA","1-TayPlan SDPA-Strathmore & Glens HMA","1-TayPlan SDPA-West Angus HMA","2-Aberdeen City Council-Aberdeen HMA","2-Aberdeenshire Council-Aberdeen HMA","2-Aberdeenshire Council-Rural HMA ","2-Angus Council-East Angus HMA","2-Angus Council-Greater Dundee HMA","2-Angus Council-North Angus HMA","2-Angus Council-West Angus HMA","2-Argyll & Bute Council-Bute HMA","2-Argyll & Bute Council-Coll & Tiree HMA","2-Argyll & Bute Council-Cowal HMA","2-Argyll & Bute Council-Helensburgh & Lomond  HMA","2-Argyll & Bute Council-Islay, Jura & Colonsay HMA","2-Argyll & Bute Council-Kintyre HMA","2-Argyll & Bute Council-Lorn & Inner Isles HMA","2-Argyll & Bute Council-Mid Argyll HMA","2-Argyll & Bute Council-Mull & Iona HMA","2-Clackmannanshire Council-Alloa HMA","2-Clackmannanshire Council-Dollar HMA","2-Clackmannanshire Council-Hillsfoot HMA","2-Dumfries & Galloway Council-Annan HMA","2-Dumfries & Galloway Council-Dumfries HMA","2-Dumfries & Galloway Council-Eskdale HMA","2-Dumfries & Galloway Council-Mid Galloway HMA","2-Dumfries & Galloway Council-Stewarty HMA","2-Dumfries & Galloway Council-Stranraer HMA","2-Dundee City HMA","2-East Ayrshire Council -Cummnock HMA","2-East Ayrshire Council -Doon Valley HMA","2-East Ayrshire Council -Kilmarnock & Loudoun HMA","2-East Dunbartonshire Council-East Dunbartonshire Council HMA","2-East Lothian Council -East Lothian Council HMA","2-East Renfrewshire Council-East Renfrewshire Council HMA","2-Edinburgh City Council-Edinburgh City Council HMA","2-Eilean Siar Council-Rural HMA","2-Eilean Siar Council-Stornoway HMA","2-Falkirk Council-Falkirk HMA","2-Fife Council (South)-Mid and East Fife HMA","2-Fife Council North-Cupar & North West Fife HMA","2-Fife Council North-Greater Dundee HMA","2-Fife Council North-St Andrews and North East Fife HMA","2-Glasgow City Council-Glasgow City Council HMA","2-Highland Council-Badenoch & Strathspey HMA","2-Highland Council-Caithness HMA","2-Highland Council-East Ross HMA","2-Highland Council-Inverness HMA","2-Highland Council-Lochaber HMA","2-Highland Council-Mid Ross HMA","2-Highland Council-Nairn HMA","2-Highland Council-Skye & Lochalsh HMA","2-Highland Council-Sutherland HMA","2-Highland Council-West Ross HMA","2-Inverclyde Council-Inverclyde Council HMA","2-Midlothian Council-Midlothian Council HMA","2-Moray Council-Buckie HMA","2-Moray Council-Cairngorms National Park HMA","2-Moray Council-Elgin HMA","2-Moray Council-Forres HMA","2-Moray Council-Keith HMA","2-Moray Council-Speyside HMA","2-North Ayrshire Council-Arran HMA","2-North Ayrshire Council-Garnock Valley HMA","2-North Ayrshire Council-Irvine/  Kilwinning HMA","2-North Ayrshire Council-North Coast HMA","2-North Ayrshire Council-Three Towns HMA","2-North Lanarkshire Council -North Lanarkshire Council HMA","2-Orkney Council-Orkney Island HMA","2-Perth & Kinross Council -Strathearn HMA","2-Perth & Kinross Council -Strathmore & Glens HMA","2-Perth & Kinross Council-Greater Dundee HMA","2-Perth & Kinross Council-Greater Perth HMA","2-Perth & Kinross Council-Highland Perthshire HMA","2-Perth & Kinross Council-Kinross HMA","2-Renfrewshire Council-Renfrewshire Council HMA","2-Scottish Borders Council-Berwickshire HMA","2-Scottish Borders Council-Central Borders HMA","2-Scottish Borders Council-Northern HMA","2-Scottish Borders Council-Sourthern HMA","2-Shetland Council-Central Mainland HMA","2-Shetland Council-Lerwick & Bressay  HMA","2-Shetland Council-North Isles, Whalsay & Skerries  HMA","2-Shetland Council-North Mainland  HMA","2-Shetland Council-South Mainland  HMA","2-Shetland Council-West Mainland HMA","2-South Ayrshire Council-Ayr HMA","2-South Ayrshire Council-Girvan & South Carrick HMA","2-South Lanarkshire Council-South Lanarkshire Council HMA","2-Stirling Council-National Park HMA","2-Stirling Council-Stirling Core HMA","2-Stirling Council-Stirling Rural HMA","2-West Dunbartonshire Council-West Dunbartonshire Council HMA","2-West Lothian Council-West Lothian Council HMA",null,null,null,null,null,null,null,"5-CNP Aberdeenshire","5-CNP Highland","5-CNP Moray","5-LLTNP Argyll & Bute","5-LLTNP Stirling","5-LLTNP West Dunbartonshire","Polmont & Rural South","Falkirk HMA","Denny & Bonnybridge","Bo'ness","Grangemouth","Stenhousemuir Larbert & Rural North","ELC01","ELC03","ELC02","CEC","FC01","FC02","MC01","MC02","MC03","SBC04","SBC01","SBC03","SBC02","WLC02","WLC01","WLC03","Kirkwall","Stromness Parish","West Mainland","East Mainland","Isles"]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,null,null,null,null,"HHS",105857,106617,51414,41754,23708,69243,71252,54463,43239,44075,36192,226580,12159,70125,164758,288203,104524,36624,35907,39776,62759,147210,9569,66789,79761,53254,10030,51973,139737,38737,41859,75086,151729,58985,43239,36192,288203,36624,147210,79761,139737,40873,44075,226580,130683,35907,53254,75086,12776,12935,90420,35161,5821,4968,12035,16967,9061,9533,13853,105857,45872,60745,12935,12591,12035,13853,3893,488,7540,10760,1846,3841,7252,4654,1480,14480,1597,7631,9018,33222,1705,5674,11343,8281,71252,14621,3346,36496,43239,44075,36192,226580,6897,5262,70125,130683,12776,4332,16967,288203,6549,12204,9330,34061,8994,9564,5558,6644,7145,4475,36624,35907,6680,392,19278,6933,3337,3156,2642,9261,23972,11226,15658,147210,9569,9061,9533,2245,35161,5821,4968,79761,10037,31134,10275,1808,1518,3340,1230,1355,1751,836,46443,5530,139737,4105,28439,6193,41859,75086,null,null,null,null,null,null,null,1760,6549,392,1493,4105,986,null,null,null,null,null,null,166629.72210849539,167799.23616473615,1022999.0819217081,251965.50630434777,123522.61561219845,145889.53859496964,150634.10209664211,170820.48047619048,null,246019.38039215686,320943.42284403666,227236.32225433525,190745.17181015451,123426.89508928571,132624.43635055036,144309.81919642858]
[{"$f":"A2+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"AJ3+1","v":3},{"$f":"AK3+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[{"$f":"A3+1","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aberdeen City ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2-East Dunbartonshire Council-East Dunbartonshire Council HMA","2-East Lothian Council -East Lothian Council HMA","2-East Renfrewshire Council-East Renfrewshire Council HMA","2-Edinburgh City Council-Edinburgh City Council HMA",null,null,null,null,null,null,null,"2-Glasgow City Council-Glasgow City Council HMA",null,null,null,null,null,null,null,null,null,null,"2-Inverclyde Council-Inverclyde Council HMA","2-Midlothian Council-Midlothian Council HMA",null,null,null,null,null,null,null,null,null,null,null,"2-North Lanarkshire Council -North Lanarkshire Council HMA","2-Orkney Council-Orkney Island HMA",null,null,null,null,null,"2-Perth & Kinross Council-Kinross HMA","2-Renfrewshire Council-Renfrewshire Council HMA",null,null,null,null,null,null,null,null,null,null,null,null,"2-South Lanarkshire Council-South Lanarkshire Council HMA",null,null,null,"2-West Dunbartonshire Council-West Dunbartonshire Council HMA"]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aberdeen HMA","Rural HMA","East Dunbartonshire Council HMA","East Renfrewshire Council HMA","Glasgow City Council HMA","Inverclyde Council HMA","North Lanarkshire Council HMA","Renfrewshire Council HMA","South Lanarkshire Council HMA","West Dunbartonshire Council HMA","EastLothian","Edinburgh","Fife","Midlothian","ScottishBorders","WestLothian","Cupar & North West Fife HMA","East Angus HMA","Greater Dundee HMA","Greater Perth HMA","Highland Perthshire HMA","Kinross HMA","North Angus HMA","St Andrews and North East Fife HMA","Strathearn HMA","Strathmore & Glens HMA","West Angus HMA","Aberdeen HMA","Aberdeen HMA","Rural HMA","East Angus HMA","Greater Dundee HMA","North Coast HMA","West Angus HMA","Bute HMA","Coll & Tiree HMA","Cowal HMA","Helensborough & Lomond  HMA","Islay, Jura & Colonsay HMA","Kintyre HMA","Lorn & Inner Isles HMA","Mid Argyll HMA","Mull & Iona HMA","Alloa HMA","Dollar HMA","Hillsfoot HMA","Annan HMA","Dumfries HMA","Eskdale HMA","Mid Galloway HMA","Stewarty HMA","Stranraer HMA","Greater Dundee HMA","Cummnock HMA","Doon Valley HMA","Kilmarnock & Loudoun HMA","East Dunbartonshire Council HMA","East Lothian","East Renfrewshire Council HMA","Edinburgh, City of","Siar Rural HMA","Stornoway HMA","Falkirk HMA","FC02","Fife","Greater Dundee HMA","St Andrews and North East Fife HMA","Glasgow City Council HMA","Badenoch & Strathspey HMA","Caithness HMA","East Ross HMA","Inverness HMA","Lochaber HMA","Mid Ross HMA","Nairn HMA","Skye & Lochalsh HMA","Sutherland HMA","West Ross HMA","Inverclyde Council HMA","Midlothian","Buckie HMA","Cairngorms National Park HMA","Elgin HMA","Forres HMA","Keith HMA","Speyside HMA","Arran HMA","Garnock Valley HMA","Irvine/  Kilwinning HMA","North Coast HMA","Three Towns HMA","North Lanarkshire Council HMA","Orkney Islands","Strathearn HMA","Strathmore & Glens HMA","Greater Dundee HMA","Greater Perth HMA","Highland Perthshire HMA","Kinross HMA","Renfrewshire Council HMA","SBC01","SBC02","SBC03","SBC04","Central Mainland HMA","Lerwick & Bressay  HMA","North Isles, Whalsay & Skerries  HMA","North Mainland  HMA","South Mainland  HMA","West Mainland HMA","Ayr HMA","Girvan & South Carrick HMA","South Lanarkshire Council HMA","National Park HMA","Stirling Core HMA","Stirling Rural HMA","West Dunbartonshire Council HMA","West Lothian","Aberdeen HMA","Aberdeen HMA","Aberdeen HMA","Aberdeen HMA","Aberdeen HMA","Aberdeen HMA","Aberdeen HMA","Cairngorms National Park HMA","Cairngorms National Park HMA","Cairngorms National Park HMA","National Park HMA","National Park HMA","National Park HMA","Polmont & Rural South","Falkirk HMA","Denny & Bonnybridge","Bo'ness","Grangemouth","Stenhousemuir Larbert & Rural North","ELC01","ELC03","ELC02","CEC","FC01","FC02","MC01","MC02","MC03","SBC04","SBC01","SBC03","SBC02","WLC02","WLC01","WLC03","Kirkwall","Stromness Parish","West Mainland","East Mainland","Isles"]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aberdeen City","Aberdeenshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East Dunbartonshire ","East Lothian ","East Refrewshire ","City of Edinburgh",null,null,null,null,null,null,null,"Glasgow City",null,null,null,null,null,null,null,null,null,null,"Inverclyde ","Midlothian",null,null,null,null,null,null,null,null,null,null,null,"North Lanarkshire ","Orkney ",null,null,null,null,null,"Perth and Kinross","Refrewhire",null,null,null,null,null,null,null,null,null,null,null,null,"South Lanarkshire ",null,null,null,"West Dunbartonshire ","West Lothian"]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17,"User 1",null,{"$f":"HLOOKUP(D$1,$AJ$1:$KA$480,$A17,FALSE)","v":0},{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A17,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A17,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A17,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"Map!$T$13","v":2018},{"$f":"SUM(D18:AI18)","v":108547},{"$f":"HLOOKUP(D$1,$BV$1:$KA$480,$A18,FALSE)","v":108547},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AJ$3)","v":2483102},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AK$3)","v":108547},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AL$3)","v":112001},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AM$3)","v":53906},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AN$3)","v":41537},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AO$3)","v":23691},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AP$3)","v":69718},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AQ$3)","v":70426},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AR$3)","v":55062},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AS$3)","v":46030},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AT$3)","v":45862},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AU$3)","v":39279},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AV$3)","v":236702},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AW$3)","v":12807},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AX$3)","v":72415},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AY$3)","v":167862},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,AZ$3)","v":294311},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BA$3)","v":108955},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BB$3)","v":37666},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BC$3)","v":39123},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BD$3)","v":42674},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BE$3)","v":63923},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BF$3)","v":152151},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BG$3)","v":10455},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BH$3)","v":68197},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BI$3)","v":85588},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BJ$3)","v":54585},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BK$3)","v":10398},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BL$3)","v":52320},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BM$3)","v":146174},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BN$3)","v":39648},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BO$3)","v":42875},{"$f":"HLOOKUP($B18,User1!$B$4:$CN$37,BP$3)","v":78216},null,null,null,null,null,null,{"$f":"$AK18*BW$381+$AL18*BW$382+$AM18*BW$383+$AN18*BW$384+$AO18*BW$385+$AP18*BW$386+$AQ18*BW$387+$AR18*BW$388+$AS18*BW$389+$AT18*BW$390+$AU18*BW$391+$AV18*BW$392+$AW18*BW$393+$AX18*BW$394+$AY18*BW$395+$AZ18*BW$396+$BA18*BW$397+$BB18*BW$398+$BC18*BW$399+$BD18*BW$400+$BE18*BW$401+$BF18*BW$402+$BG18*BW$403+$BH18*BW$404+$BI18*BW$405+$BJ18*BW$406+$BK18*BW$407+$BL18*BW$408+$BM18*BW$409+$BN18*BW$410+$BO18*BW$411+$BP18*BW$412","v":108547},112001,53906,41537,23691,69718,70426,55062,46030,45862,{"$f":"$AK18*CG$381+$AL18*CG$382+$AM18*CG$383+$AN18*CG$384+$AO18*CG$385+$AP18*CG$386+$AQ18*CG$387+$AR18*CG$388+$AS18*CG$389+$AT18*CG$390+$AU18*CG$391+$AV18*CG$392+$AW18*CG$393+$AX18*CG$394+$AY18*CG$395+$AZ18*CG$396+$BA18*CG$397+$BB18*CG$398+$BC18*CG$399+$BD18*CG$400+$BE18*CG$401+$BF18*CG$402+$BG18*CG$403+$BH18*CG$404+$BI18*CG$405+$BJ18*CG$406+$BK18*CG$407+$BL18*CG$408+$BM18*CG$409+$BN18*CG$410+$BO18*CG$411+$BP18*CG$412","v":39279},236702,12807,72415,167862,294311,108955,37666,39123,42674,{"$f":"$AK18*CQ$381+$AL18*CQ$382+$AM18*CQ$383+$AN18*CQ$384+$AO18*CQ$385+$AP18*CQ$386+$AQ18*CQ$387+$AR18*CQ$388+$AS18*CQ$389+$AT18*CQ$390+$AU18*CQ$391+$AV18*CQ$392+$AW18*CQ$393+$AX18*CQ$394+$AY18*CQ$395+$AZ18*CQ$396+$BA18*CQ$397+$BB18*CQ$398+$BC18*CQ$399+$BD18*CQ$400+$BE18*CQ$401+$BF18*CQ$402+$BG18*CQ$403+$BH18*CQ$404+$BI18*CQ$405+$BJ18*CQ$406+$BK18*CQ$407+$BL18*CQ$408+$BM18*CQ$409+$BN18*CQ$410+$BO18*CQ$411+$BP18*CQ$412","v":63923},152151,10455,68197,85588,54585,10398,52320,146174,39648,{"$f":"$AK18*DA$381+$AL18*DA$382+$AM18*DA$383+$AN18*DA$384+$AO18*DA$385+$AP18*DA$386+$AQ18*DA$387+$AR18*DA$388+$AS18*DA$389+$AT18*DA$390+$AU18*DA$391+$AV18*DA$392+$AW18*DA$393+$AX18*DA$394+$AY18*DA$395+$AZ18*DA$396+$BA18*DA$397+$BB18*DA$398+$BC18*DA$399+$BD18*DA$400+$BE18*DA$401+$BF18*DA$402+$BG18*DA$403+$BH18*DA$404+$BI18*DA$405+$BJ18*DA$406+$BK18*DA$407+$BL18*DA$408+$BM18*DA$409+$BN18*DA$410+$BO18*DA$411+$BP18*DA$412","v":42875},78216,158894.92766539613,61653.072334603887,46030,39279,294589.33930371568,37666,151872.66069628435,85588,146174,42875,{"$f":"$AT18*DM$390","v":45862},{"$f":"$AK18*DN$381+$AL18*DN$382+$AM18*DN$383+$AN18*DN$384+$AO18*DN$385+$AP18*DN$386+$AQ18*DN$387+$AR18*DN$388+$AS18*DN$389+$AT18*DN$390+$AU18*DN$391+$AV18*DN$392+$AW18*DN$393+$AX18*DN$394+$AY18*DN$395+$AZ18*DN$396+$BA18*DN$397+$BB18*DN$398+$BC18*DN$399+$BD18*DN$400+$BE18*DN$401+$BF18*DN$402+$BG18*DN$403+$BH18*DN$404+$BI18*DN$405+$BJ18*DN$406+$BK18*DN$407+$BL18*DN$408+$BM18*DN$409+$BN18*DN$410+$BO18*DN$411+$BP18*DN$412","v":236702},133145.03542164873,39123,54585,78216,13016.696682406926,13496.845484268915,91516.327961911389,36233.434586640476,5133.4225445271795,{"$f":"$AK18*DX$381+$AL18*DX$382+$AM18*DX$383+$AN18*DX$384+$AO18*DX$385+$AP18*DX$386+$AQ18*DX$387+$AR18*DX$388+$AS18*DX$389+$AT18*DX$390+$AU18*DX$391+$AV18*DX$392+$AW18*DX$393+$AX18*DX$394+$AY18*DX$395+$AZ18*DX$396+$BA18*DX$397+$BB18*DX$398+$BC18*DX$399+$BD18*DX$400+$BE18*DX$401+$BF18*DX$402+$BG18*DX$403+$BH18*DX$404+$BI18*DX$405+$BJ18*DX$406+$BK18*DX$407+$BL18*DX$408+$BM18*DX$409+$BN18*DX$410+$BO18*DX$411+$BP18*DX$412","v":5500.3280964460082},11925.476539247909,17286.654086599741,9242.8577312276666,9610.2283091945555,14283.6925558805,108547,50347.927665396113,61653.072334603887,13476.5,{"$f":"$AK18*EH$381+$AL18*EH$382+$AM18*EH$383+$AN18*EH$384+$AO18*EH$385+$AP18*EH$386+$AQ18*EH$387+$AR18*EH$388+$AS18*EH$389+$AT18*EH$390+$AU18*EH$391+$AV18*EH$392+$AW18*EH$393+$AX18*EH$394+$AY18*EH$395+$AZ18*EH$396+$BA18*EH$397+$BB18*EH$398+$BC18*EH$399+$BD18*EH$400+$BE18*EH$401+$BF18*EH$402+$BG18*EH$403+$BH18*EH$404+$BI18*EH$405+$BJ18*EH$406+$BK18*EH$407+$BL18*EH$408+$BM18*EH$409+$BN18*EH$410+$BO18*EH$411+$BP18*EH$412","v":14015.560000000001},11859.32,14554.62,3061.3550121361977,399.51201143297874,7070.6088061157361,12115.861318422069,1675.3121611505569,3723.2823423995642,7607.6886328062974,{"$f":"$AK18*ER$381+$AL18*ER$382+$AM18*ER$383+$AN18*ER$384+$AO18*ER$385+$AP18*ER$386+$AQ18*ER$387+$AR18*ER$388+$AS18*ER$389+$AT18*ER$390+$AU18*ER$391+$AV18*ER$392+$AW18*ER$393+$AX18*ER$394+$AY18*ER$395+$AZ18*ER$396+$BA18*ER$397+$BB18*ER$398+$BC18*ER$399+$BD18*ER$400+$BE18*ER$401+$BF18*ER$402+$BG18*ER$403+$BH18*ER$404+$BI18*ER$405+$BJ18*ER$406+$BK18*ER$407+$BL18*ER$408+$BM18*ER$409+$BN18*ER$410+$BO18*ER$411+$BP18*ER$412","v":4471.8962411814073},1411.4834743551935,14351.292149267096,1622.8733916022659,7716.8344591306386,9500.3080171848833,34166.033641593247,1690.0717978591713,5418.1984999635915,10825.782130634239,{"$f":"$AK18*FB$381+$AL18*FB$382+$AM18*FB$383+$AN18*FB$384+$AO18*FB$385+$AP18*FB$386+$AQ18*FB$387+$AR18*FB$388+$AS18*FB$389+$AT18*FB$390+$AU18*FB$391+$AV18*FB$392+$AW18*FB$393+$AX18*FB$394+$AY18*FB$395+$AZ18*FB$396+$BA18*FB$397+$BB18*FB$398+$BC18*FB$399+$BD18*FB$400+$BE18*FB$401+$BF18*FB$402+$BG18*FB$403+$BH18*FB$404+$BI18*FB$405+$BJ18*FB$406+$BK18*FB$407+$BL18*FB$408+$BM18*FB$409+$BN18*FB$410+$BO18*FB$411+$BP18*FB$412","v":8117.6059127648732},70426,14821.848819308119,3339.1431736541581,36901.008007037723,46030,45862,39279,236702,7116.8504551365413,{"$f":"$AK18*FL$381+$AL18*FL$382+$AM18*FL$383+$AN18*FL$384+$AO18*FL$385+$AP18*FL$386+$AQ18*FL$387+$AR18*FL$388+$AS18*FL$389+$AT18*FL$390+$AU18*FL$391+$AV18*FL$392+$AW18*FL$393+$AX18*FL$394+$AY18*FL$395+$AZ18*FL$396+$BA18*FL$397+$BB18*FL$398+$BC18*FL$399+$BD18*FL$400+$BE18*FL$401+$BF18*FL$402+$BG18*FL$403+$BH18*FL$404+$BI18*FL$405+$BJ18*FL$406+$BK18*FL$407+$BL18*FL$408+$BM18*FL$409+$BN18*FL$410+$BO18*FL$411+$BP18*FL$412","v":5690.1495448634596},17980.033111096865,133145.0354216487,13436.554903080763,74839.613809344621,17952.404925168612,294311,6378.4123769969146,12432.928335085391,10226.677365709067,{"$f":"$AK18*FV$381+$AL18*FV$382+$AM18*FV$383+$AN18*FV$384+$AO18*FV$385+$AP18*FV$386+$AQ18*FV$387+$AR18*FV$388+$AS18*FV$389+$AT18*FV$390+$AU18*FV$391+$AV18*FV$392+$AW18*FV$393+$AX18*FV$394+$AY18*FV$395+$AZ18*FV$396+$BA18*FV$397+$BB18*FV$398+$BC18*FV$399+$BD18*FV$400+$BE18*FV$401+$BF18*FV$402+$BG18*FV$403+$BH18*FV$404+$BI18*FV$405+$BJ18*FV$406+$BK18*FV$407+$BL18*FV$408+$BM18*FV$409+$BN18*FV$410+$BO18*FV$411+$BP18*FV$412","v":36811.062716494045},9382.1996010477869,10767.912975856067,6110.3763549726855,6048.8829768900687,6498.5826425629448,4297.9646543850276,37666,39123,6881.2654054343757,{"$f":"$AK18*GF$381+$AL18*GF$382+$AM18*GF$383+$AN18*GF$384+$AO18*GF$385+$AP18*GF$386+$AQ18*GF$387+$AR18*GF$388+$AS18*GF$389+$AT18*GF$390+$AU18*GF$391+$AV18*GF$392+$AW18*GF$393+$AX18*GF$394+$AY18*GF$395+$AZ18*GF$396+$BA18*GF$397+$BB18*GF$398+$BC18*GF$399+$BD18*GF$400+$BE18*GF$401+$BF18*GF$402+$BG18*GF$403+$BH18*GF$404+$BI18*GF$405+$BJ18*GF$406+$BK18*GF$407+$BL18*GF$408+$BM18*GF$409+$BN18*GF$410+$BO18*GF$411+$BP18*GF$412","v":374.61821105096732},21169.359494077926,7317.1764617610806,3592.0351787341228,3339.5452489415297,2167.3227979802391,9610.1697370527199,25911.134704093365,10348.26872426187,15886.104036611809,{"$f":"$AK18*GP$381+$AL18*GP$382+$AM18*GP$383+$AN18*GP$384+$AO18*GP$385+$AP18*GP$386+$AQ18*GP$387+$AR18*GP$388+$AS18*GP$389+$AT18*GP$390+$AU18*GP$391+$AV18*GP$392+$AW18*GP$393+$AX18*GP$394+$AY18*GP$395+$AZ18*GP$396+$BA18*GP$397+$BB18*GP$398+$BC18*GP$399+$BD18*GP$400+$BE18*GP$401+$BF18*GP$402+$BG18*GP$403+$BH18*GP$404+$BI18*GP$405+$BJ18*GP$406+$BK18*GP$407+$BL18*GP$408+$BM18*GP$409+$BN18*GP$410+$BO18*GP$411+$BP18*GP$412","v":152151},0,9242.8577312276666,9610.2283091945555,2476.7287319641055,36233.434586640476,5133.4225445271795,5500.3280964460082,85588,32431.607014076228,{"$f":"$AK18*GZ$381+$AL18*GZ$382+$AM18*GZ$383+$AN18*GZ$384+$AO18*GZ$385+$AP18*GZ$386+$AQ18*GZ$387+$AR18*GZ$388+$AS18*GZ$389+$AT18*GZ$390+$AU18*GZ$391+$AV18*GZ$392+$AW18*GZ$393+$AX18*GZ$394+$AY18*GZ$395+$AZ18*GZ$396+$BA18*GZ$397+$BB18*GZ$398+$BC18*GZ$399+$BD18*GZ$400+$BE18*GZ$401+$BF18*GZ$402+$BG18*GZ$403+$BH18*GZ$404+$BI18*GZ$405+$BJ18*GZ$406+$BK18*GZ$407+$BL18*GZ$408+$BM18*GZ$409+$BN18*GZ$410+$BO18*GZ$411+$BP18*GZ$412","v":10183.931862496327},10978.526402948797,990.93472047864532,1448.1957279860508,3309.3198779424583,1266.4346992153444,1487.6301656495204,1905.0912816041848,981.32824760244114,47061.515084353588,{"$f":"$AK18*HJ$381+$AL18*HJ$382+$AM18*HJ$383+$AN18*HJ$384+$AO18*HJ$385+$AP18*HJ$386+$AQ18*HJ$387+$AR18*HJ$388+$AS18*HJ$389+$AT18*HJ$390+$AU18*HJ$391+$AV18*HJ$392+$AW18*HJ$393+$AX18*HJ$394+$AY18*HJ$395+$AZ18*HJ$396+$BA18*HJ$397+$BB18*HJ$398+$BC18*HJ$399+$BD18*HJ$400+$BE18*HJ$401+$BF18*HJ$402+$BG18*HJ$403+$BH18*HJ$404+$BI18*HJ$405+$BJ18*HJ$406+$BK18*HJ$407+$BL18*HJ$408+$BM18*HJ$409+$BN18*HJ$410+$BO18*HJ$411+$BP18*HJ$412","v":5258.4849156464152},146174,3651.1105326930847,29588.763451958894,6408.1260153480225,42875,0,158894.92766539613,158894.92766539613,158894.92766539613,{"$f":"$AK18*HT$381+$AL18*HT$382+$AM18*HT$383+$AN18*HT$384+$AO18*HT$385+$AP18*HT$386+$AQ18*HT$387+$AR18*HT$388+$AS18*HT$389+$AT18*HT$390+$AU18*HT$391+$AV18*HT$392+$AW18*HT$393+$AX18*HT$394+$AY18*HT$395+$AZ18*HT$396+$BA18*HT$397+$BB18*HT$398+$BC18*HT$399+$BD18*HT$400+$BE18*HT$401+$BF18*HT$402+$BG18*HT$403+$BH18*HT$404+$BI18*HT$405+$BJ18*HT$406+$BK18*HT$407+$BL18*HT$408+$BM18*HT$409+$BN18*HT$410+$BO18*HT$411+$BP18*HT$412","v":158894.92766539613},158894.92766539613,158894.92766539613,163308.54147474075,1848.8773835317072,6826.6263728904369,420.56033789219629,1485.2407194520288,4201.5396132896194,1009.9321531809169,{"$f":"$AK18*ID$381+$AL18*ID$382+$AM18*ID$383+$AN18*ID$384+$AO18*ID$385+$AP18*ID$386+$AQ18*ID$387+$AR18*ID$388+$AS18*ID$389+$AT18*ID$390+$AU18*ID$391+$AV18*ID$392+$AW18*ID$393+$AX18*ID$394+$AY18*ID$395+$AZ18*ID$396+$BA18*ID$397+$BB18*ID$398+$BC18*ID$399+$BD18*ID$400+$BE18*ID$401+$BF18*ID$402+$BG18*ID$403+$BH18*ID$404+$BI18*ID$405+$BJ18*ID$406+$BK18*ID$407+$BL18*ID$408+$BM18*ID$409+$BN18*ID$410+$BO18*ID$411+$BP18*ID$412","v":12779.117647058825},19450.075222816402,11941.633654188949,7281.2572549019606,8904.5924420677366,12058.323778966133,28014.716765285997,8686.5353993247081,9160.7478353892948,236702,{"$f":"$AK18*IN$381+$AL18*IN$382+$AM18*IN$383+$AN18*IN$384+$AO18*IN$385+$AP18*IN$386+$AQ18*IN$387+$AR18*IN$388+$AS18*IN$389+$AT18*IN$390+$AU18*IN$391+$AV18*IN$392+$AW18*IN$393+$AX18*IN$394+$AY18*IN$395+$AZ18*IN$396+$BA18*IN$397+$BB18*IN$398+$BC18*IN$399+$BD18*IN$400+$BE18*IN$401+$BF18*IN$402+$BG18*IN$403+$BH18*IN$404+$BI18*IN$405+$BJ18*IN$406+$BK18*IN$407+$BL18*IN$408+$BM18*IN$409+$BN18*IN$410+$BO18*IN$411+$BP18*IN$412","v":65045.054904487632},71427.985267262993,25060.309021601017,12414.160864040661,1648.5301143583229,990.93472047864532,32431.607014076228,10978.526402948797,10183.931862496327,29398.657010828334,{"$f":"$AK18*IX$381+$AL18*IX$382+$AM18*IX$383+$AN18*IX$384+$AO18*IX$385+$AP18*IX$386+$AQ18*IX$387+$AR18*IX$388+$AS18*IX$389+$AT18*IX$390+$AU18*IX$391+$AV18*IX$392+$AW18*IX$393+$AX18*IX$394+$AY18*IX$395+$AZ18*IX$396+$BA18*IX$397+$BB18*IX$398+$BC18*IX$399+$BD18*IX$400+$BE18*IX$401+$BF18*IX$402+$BG18*IX$403+$BH18*IX$404+$BI18*IX$405+$BJ18*IX$406+$BK18*IX$407+$BL18*IX$408+$BM18*IX$409+$BN18*IX$410+$BO18*IX$411+$BP18*IX$412","v":41879.464928615766},6937.8780605559004,3170.5325514600286,1028.4837242699857,2552.4413595021542,2037.9492580181904,1665.5931067496408]
[19,{"$f":"B18+1","v":2019},109290,109290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AJ$3)","v":2501209},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AK$3)","v":109290},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AL$3)","v":113082},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AM$3)","v":54193},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AN$3)","v":41611},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AO$3)","v":23785},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AP$3)","v":69884},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AQ$3)","v":70709},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AR$3)","v":55277},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AS$3)","v":46365},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AT$3)","v":46401},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AU$3)","v":39639},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AV$3)","v":239756},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AW$3)","v":12818},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AX$3)","v":72981},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AY$3)","v":168801},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,AZ$3)","v":297010},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BA$3)","v":109553},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BB$3)","v":37662},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BC$3)","v":39720},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BD$3)","v":43065},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BE$3)","v":64054},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BF$3)","v":153109},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BG$3)","v":10515},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BH$3)","v":68764},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BI$3)","v":86161},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BJ$3)","v":54833},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BK$3)","v":10447},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BL$3)","v":52487},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BM$3)","v":147135},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BN$3)","v":40021},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BO$3)","v":42981},{"$f":"HLOOKUP($B19,User1!$B$4:$CN$37,BP$3)","v":79101},null,null,null,null,null,null,109290,113082,54193,41611,23785,69884,70709,55277,46365,46401,39639,239756,12818,72981,168801,297010,109553,37662,39720,43065,64054,153109,10515,68764,86161,54833,10447,52487,147135,40021,42981,79101,160123.87073560344,62248.129264396543,46365,39639,297290.09183280164,37662,152828.90816719839,86161,147135,42981,46401,239756,133889.83286395806,39720,54833,79101,13089.510530596392,13568.703805308969,91920.210978154108,36534.684750293207,5176.1025829855716,5546.0586422278593,11988.968762131524,17383.353567049853,9319.7042249679507,9690.1291765540191,14359.740115772493,109290,50833.870735603457,62248.129264396543,13548.25,14090.18,11922.460000000001,14632.11,3066.8089512964184,400.22375972597149,7083.2054079804002,12137.446260463217,1678.2968037565502,3729.9155343329626,7621.2420661025799,4479.8631218383498,1413.9980945035502,14408.23450974285,1629.3125498822292,7747.4529403749202,9522.9284470717521,34247.38367436103,1694.0958937661769,5431.0993426583609,10851.558541800441,8136.9341003422414,70709,14879.723533197031,3352.1814901398584,37045.094976663109,46365,46401,39639,239756,7122.9631556133509,5695.03684438665,18120.566132444386,133889.83286395803,13511.717388062432,75147.303038395708,18052.828536377423,297010,6413.4203215744392,12501.166517310907,10282.806529718924,37013.100397228874,9433.6938451065871,10827.012713909042,6143.9131826563498,6082.0822978958076,6534.250142175194,4321.5540524238713,37662,39720,6944.3149150543977,378.05064580095393,21363.323490004823,7384.2200010718689,3624.9471568679992,3370.1437911999574,2171.7643806114579,9629.8642481919651,25964.235444769431,10369.475851631962,15918.660074795187,153109,0,9319.7042249679507,9690.1291765540191,2497.3206229713878,36534.684750293207,5176.1025829855716,5546.0586422278593,86161,32578.955892696562,10230.201260717433,11028.405940329603,995.43690625639931,1455.0202702702704,3324.9148648648647,1272.4027027027028,1494.6405405405405,1914.0689189189188,985.9527027027026,47211.73054725663,5275.269452743375,147135,3685.4594085177041,29867.128281649686,6468.4123098326072,42981,0,160123.87073560344,160123.87073560344,160123.87073560344,160123.87073560344,160123.87073560344,160123.87073560344,164562.17377399915,1866.7221925208928,6864.0943419693085,424.41371681415927,1487.8867413900466,4241.0668095102874,1012.4290116820755,12879,19602.098181818183,12034.970181818182,7338.1680000000006,8974.191272727272,12152.572363636364,28343.963905325447,8788.6252030889591,9268.4108915855977,239756,65408.909180948736,71827.544894611419,25442.718460700675,12603.595570884008,1673.6859684153203,995.43690625639931,32578.955892696562,11028.405940329603,10230.201260717433,29731.297537761224,42353.323556797019,7016.3789054417548,3188.7278602202009,1034.3860698898995,2567.0895165150787,2049.6448061273336,1675.1517472474868]
[20,{"$f":"B19+1","v":2020},109936,109936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AJ$3)","v":2518232},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AK$3)","v":109936},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AL$3)","v":114094},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AM$3)","v":54432},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AN$3)","v":41658},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AO$3)","v":23888},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AP$3)","v":70025},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AQ$3)","v":70996},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AR$3)","v":55466},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AS$3)","v":46664},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AT$3)","v":46950},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AU$3)","v":39978},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AV$3)","v":242603},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AW$3)","v":12828},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AX$3)","v":73565},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AY$3)","v":169612},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,AZ$3)","v":299597},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BA$3)","v":110129},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BB$3)","v":37654},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BC$3)","v":40288},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BD$3)","v":43440},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BE$3)","v":64164},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BF$3)","v":153979},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BG$3)","v":10560},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BH$3)","v":69296},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BI$3)","v":86694},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BJ$3)","v":55095},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BK$3)","v":10506},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BL$3)","v":52644},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BM$3)","v":148038},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BN$3)","v":40407},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BO$3)","v":43124},{"$f":"HLOOKUP($B20,User1!$B$4:$CN$37,BP$3)","v":79924},null,null,null,null,null,null,109936,114094,54432,41658,23888,70025,70996,55466,46664,46950,39978,242603,12828,73565,169612,299597,110129,37654,40288,43440,64164,153979,10560,69296,86694,55095,10506,52644,148038,40407,43124,79924,161224.7961630316,62805.203836968387,46664,39978,299878.68337800493,37654,153697.31662199504,86694,148038,43124,46950,242603,134533.10307238495,40288,55095,79924,13152.398742397942,13628.544009938143,92310.813152531657,36817.339224831572,5216.1480511687532,5588.9663148132995,12041.842076658299,17466.871435681423,9391.8071079835245,9765.0978916073418,14423.068920003105,109936,51288.796163031613,62805.203836968387,13608,14152.32,11975.04,14696.640000000001,3070.2729396819636,400.67581607422363,7091.2059524079577,12151.155615543408,1680.1924551414377,3734.1285075879591,7629.8503277907585,4484.9231676610025,1415.59521811129,14470.628798349262,1636.3682233166571,7781.0029783340797,9542.1421857105979,34316.482196169811,1697.513951132971,5442.0572873569308,10873.45296333318,8153.3514162965121,70996,14930.59944447612,3363.6430799807767,37171.757475543105,46664,46950,39978,242603,7128.5201560468149,5699.479843953186,18265.56840182063,134533.10307238495,13576.634081694096,75455.626749535688,18139.562880030611,299597,6447.1403484584762,12566.894264738828,10336.87074120668,37207.705253588851,9483.2936520929907,10883.938214107226,6176.2162140038263,6114.0602391989933,6568.6054595274609,4344.2756130766711,37654,40288,7004.7843935902247,381.34262286296155,21549.350340318346,7448.5200707433414,3656.5123532879575,3399.4902191971705,2175.4939538132448,9646.4016239577431,26008.823852970709,10387.283363164099,15945.997206094207,153979,0,9391.8071079835245,9765.0978916073418,2516.6414095955051,36817.339224831572,5216.1480511687532,5588.9663148132995,86694,32734.622853174496,10279.082641096184,11081.101258046421,1000.1932476828975,1463.2375762859635,3343.6925021795987,1279.5886660854403,1503.08160418483,1924.878727114211,991.52092414995639,47352.951072261283,5291.0489277387205,148038,3721.0054301485438,30155.194834627295,6530.7997352241619,43124,0,161224.7961630316,161224.7961630316,161224.7961630316,161224.7961630316,161224.7961630316,161224.7961630316,165684.42291256727,1883.4279711490665,6900.1838907810643,428.10941271118259,1489.5673228912201,4281.9716291917284,1015.7974151317518,12982.058823529413,19758.955793226382,12131.275008912657,7396.8886274509805,9046.0034937611399,12249.818253119431,28679.31952662722,8892.609066292247,9378.0714070805334,242603,65723.164578403434,72172.638459871872,25806.551896895991,12783.828256791916,1697.6198463120954,1000.1932476828975,32734.622853174496,11081.101258046421,10279.082641096184,30040.634434558706,42793.985309331678,7089.3802561096172,3202.3743417903302,1038.8128291048349,2578.0756342747727,2058.4164672091911,1682.3207276208711]
[21,2021,110563,110563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AJ$3)","v":2534461},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AK$3)","v":110563},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AL$3)","v":114996},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AM$3)","v":54658},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AN$3)","v":41679},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AO$3)","v":23958},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AP$3)","v":70149},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AQ$3)","v":71273},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AR$3)","v":55612},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AS$3)","v":46973},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AT$3)","v":47493},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AU$3)","v":40321},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AV$3)","v":245348},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AW$3)","v":12829},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AX$3)","v":74114},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AY$3)","v":170435},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,AZ$3)","v":302106},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BA$3)","v":110663},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BB$3)","v":37656},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BC$3)","v":40843},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BD$3)","v":43784},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BE$3)","v":64219},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BF$3)","v":154834},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BG$3)","v":10612},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BH$3)","v":69847},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BI$3)","v":87224},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BJ$3)","v":55342},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BK$3)","v":10545},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BL$3)","v":52763},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BM$3)","v":148879},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BN$3)","v":40756},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BO$3)","v":43253},{"$f":"HLOOKUP($B21,User1!$B$4:$CN$37,BP$3)","v":80734},null,null,null,null,null,null,110563,114996,54658,41679,23958,70149,71273,55612,46973,47493,40321,245348,12829,74114,170435,302106,110663,37656,40843,43784,64219,154834,10612,69847,87224,55342,10545,52763,148879,40756,43253,80734,162257.27317443496,63301.726825565027,46973,40321,302389.24748277373,37656,154550.75251722624,87224,148879,43253,47493,245348,135185.89145898834,40843,55342,80734,13216.21748261086,13685.129308039372,92688.996396173272,37110.08850203202,5257.6237146441918,5633.4064042767914,12091.839436838427,17551.625080420981,9466.4850939639418,9842.7440607697135,14482.953061242095,110563,51694.273174434973,63301.726825565027,13664.5,14211.08,12024.76,14757.660000000002,3071.8206791733778,400.87779869791075,7094.7806637479298,12157.281072068599,1681.0394483134087,3736.0108998933829,7633.696572374839,4487.1840391987835,1416.3088265317697,14513.032683809932,1641.1633411847149,7803.8039750053531,9559.039374300788,34377.249690526471,1700.519902292421,5451.6940614180839,10892.707631915162,8167.7893395470765,71273,14969.900412977428,3372.4970065245548,37269.602580498016,46973,47493,40321,245348,7129.0758560901604,5699.9241439098396,18401.880466696584,135185.89145898834,13642.511318264824,75754.265977979827,18227.580592517141,302106,6478.4016233822185,12627.829363916797,10386.992770606787,37388.120172505907,9529.2768064866341,10936.712896582625,6206.1638159822151,6143.7064556154892,6600.4557016561257,4365.3403932652045,37656,40843,7060.2550619004242,384.36246315450984,21719.998971005949,7507.5046679886382,3685.468160137199,3426.4106758132807,2177.3587404141385,9654.6703118406313,26031.118057071348,10396.187118930167,15959.665771743717,154834,0,9466.4850939639418,9842.7440607697135,2536.6522243133404,37110.08850203202,5257.6237146441918,5633.4064042767914,87224,32881.377583090718,10325.165469163172,11130.779668260369,1004.6772794857413,1468.6693548387098,3356.1048387096771,1284.3387096774193,1508.6612903225807,1932.0241935483871,995.20161290322574,47459.990833252072,5303.0091667479319,148879,3753.1441906386035,30415.648790557825,6587.2070188035723,43253,0,162257.27317443496,162257.27317443496,162257.27317443496,162257.27317443496,162257.27317443496,162257.27317443496,166738.53915241477,1898.3179042741779,6933.641909991964,431.49959774738534,1490.3182210087657,4318.9555205617371,1018.8360448171242,13078.941176470589,19906.412691622107,12221.808142602495,7452.0900392156864,9113.5119001782532,12341.236049910874,29011.0100591716,8995.4564938321128,9486.5334469962891,245348,66042.069870764972,72522.838218453064,26162.058159375571,12959.935898832213,1721.0059417922189,1004.6772794857413,32881.377583090718,11130.779668260369,10325.165469163172,30345.085086327792,43227.686426650114,7161.2284870220938,3218.1436093824796,1043.9281953087602,2590.7707036859742,2068.5526089037817,1690.6048827190043]
[22,2022,111179,111179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AJ$3)","v":2550015},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AK$3)","v":111179},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AL$3)","v":115976},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AM$3)","v":54886},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AN$3)","v":41687},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AO$3)","v":24033},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AP$3)","v":70262},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AQ$3)","v":71556},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AR$3)","v":55780},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AS$3)","v":47269},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AT$3)","v":48027},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AU$3)","v":40684},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AV$3)","v":248070},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AW$3)","v":12825},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AX$3)","v":74634},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AY$3)","v":171192},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,AZ$3)","v":304100},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BA$3)","v":111175},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BB$3)","v":37610},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BC$3)","v":41393},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BD$3)","v":44135},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BE$3)","v":64255},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BF$3)","v":155637},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BG$3)","v":10670},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BH$3)","v":70362},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BI$3)","v":87771},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BJ$3)","v":55638},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BK$3)","v":10590},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BL$3)","v":52905},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BM$3)","v":149821},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BN$3)","v":41075},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BO$3)","v":43342},{"$f":"HLOOKUP($B22,User1!$B$4:$CN$37,BP$3)","v":81477},null,null,null,null,null,null,111179,115976,54886,41687,24033,70262,71556,55780,47269,48027,40684,248070,12825,74634,171192,304100,111175,37610,41393,44135,64255,155637,10670,70362,87771,55638,10590,52905,149821,41075,43342,81477,163313.81360811047,63841.18639188954,47269,40684,304384.71646070282,37610,155352.2835392972,87771,149821,43342,48027,248070,135786.32986562111,41393,55638,81477,13274.918316561261,13742.215360991053,93070.663715472852,37383.710784714829,5296.3895344079865,5674.9429670239751,12142.279251533424,17629.581956566599,9536.2839374846571,9915.317158988626,14543.367150633643,111179,52134.81360811046,63841.18639188954,13721.5,14270.36,12074.92,14819.220000000001,3072.410294217726,400.95474445931541,7096.14245854411,12159.61457931629,1681.3621123789217,3736.7280017240205,7635.1618084068696,4488.0453235941286,1416.5806773586189,14558.465418232076,1646.3009674719199,7828.2336142960039,9574.4376187418493,34432.626520061167,1703.2591964941778,5460.4759603609091,10910.254225058421,8180.9464792834779,71556,15015.123445225507,3382.6850863831487,37382.191468391349,47269,48027,40684,248070,7126.8530559167757,5698.1469440832252,18530.992076415154,135786.32986562108,13703.105568670706,76057.169861251052,18308.539776420304,304100,6508.3749806124733,12686.254028297171,10435.049847484792,37561.102267048103,9573.3655238078827,10987.313341203233,6234.877621624416,6172.1312923294327,6630.9937615248073,4385.5373360676931,37610,41393,7116.8544938099585,387.44375368454899,21894.120102899404,7567.6895332011363,3715.0131839862797,3453.8789324186719,2178.5793280074504,9660.0825439094315,26045.710627028129,10402.01503179523,15968.61246925976,155637,0,9536.2839374846571,9915.317158988626,2555.3556173799197,37383.710784714829,5296.3895344079865,5674.9429670239751,87771,33057.245599508533,10380.390234781911,11190.313309650364,1010.0508560591896,1474.9367916303402,3370.4267654751525,1289.8195292066259,1515.099389712293,1940.2689625108978,999.44856146469044,47587.718951409144,5317.2810485908558,149821,3782.5203069604631,30653.714154288024,6638.7655387515142,43342,0,163313.81360811047,163313.81360811047,163313.81360811047,163313.81360811047,163313.81360811047,163313.81360811047,167814.98346936153,1914.4954369378245,6965.7215089357469,434.95876910699917,1490.6042774344974,4352.7602808684205,1020.9324637473422,13170.705882352942,20046.080427807487,12307.55901604278,7504.3755294117645,9177.4542887700536,12427.824855614974,29337.202958579885,9096.5992678768434,9593.1977735432756,248070,66335.40074113883,72844.953913770165,26514.361662733711,13134.456985538814,1744.1813517274763,1010.0508560591896,33057.245599508533,11190.313309650364,10380.390234781911,30624.352782950547,43625.513500931098,7227.1337161183528,3235.7324078506463,1049.6337960746769,2604.9305887984683,2079.8583054092865,1699.8449018669219]
[23,2023,111654,111654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AJ$3)","v":2564015},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AK$3)","v":111654},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AL$3)","v":116878},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AM$3)","v":55118},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AN$3)","v":41659},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AO$3)","v":24101},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AP$3)","v":70357},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AQ$3)","v":71770},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AR$3)","v":55912},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AS$3)","v":47564},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AT$3)","v":48541},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AU$3)","v":41055},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AV$3)","v":250551},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AW$3)","v":12814},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AX$3)","v":75154},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AY$3)","v":171815},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,AZ$3)","v":305822},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BA$3)","v":111641},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BB$3)","v":37548},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BC$3)","v":41949},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BD$3)","v":44460},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BE$3)","v":64291},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BF$3)","v":156361},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BG$3)","v":10724},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BH$3)","v":70886},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BI$3)","v":88248},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BJ$3)","v":55882},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BK$3)","v":10629},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BL$3)","v":53007},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BM$3)","v":150627},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BN$3)","v":41373},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BO$3)","v":43421},{"$f":"HLOOKUP($B23,User1!$B$4:$CN$37,BP$3)","v":82206},null,null,null,null,null,null,111654,116878,55118,41659,24101,70357,71770,55912,47564,48541,41055,250551,12814,75154,171815,305822,111641,37548,41949,44460,64291,156361,10724,70886,88248,55882,10629,53007,150627,41373,43421,82206,164194.29061951381,64337.709380486187,47564,41055,306108.04091900995,37548,156074.95908099005,88248,150627,43421,48541,250551,136280.48194928319,41949,55882,82206,13323.228249918062,13800.30292364364,93381.188298586276,37662.114816027053,5335.8328150996922,5717.2054114502362,12193.603975258158,17693.739332839679,9607.3025666202975,9989.1585249434029,14604.841136330306,111654,52540.290619513813,64337.709380486187,13779.5,14330.68,12125.960000000001,14881.86,3070.3466415625076,400.68543429439922,7091.3761767574797,12151.44730394937,1680.2327881496269,3734.2181453167887,7630.0334822947625,4485.0308282104206,1415.6291994646463,14599.657764108153,1650.9590819723189,7850.3831539195271,9587.3830454843337,34479.182261705384,1705.5621429469822,5467.8589727464705,10925.005785665584,8192.0077914512494,71770,15050.655827706141,3390.6900062720438,37470.654166021814,47564,48541,41055,250551,7120.7403554399662,5693.2596445600348,18660.103686133727,136280.48194928319,13752.973756257052,76287.550467959067,18375.168008351175,305822,6535.6554190290726,12739.429601737122,10478.78929636204,37718.54300153377,9613.4931454322978,11033.367652127457,6261.0116712909512,6198.0023351198579,6658.7881675771623,4403.9197097902697,37548,41949,7169.261375207675,390.29680047162225,22055.343373171123,7623.4162602497454,3742.3696875502437,3479.3125033495899,2179.7999156007627,9665.4947759782317,26060.303196984911,10407.842944660293,15977.559166775804,156361,0,9607.3025666202975,9989.1585249434029,2574.3858658593131,37662.114816027053,5335.8328150996922,5717.2054114502362,88248,33202.217883312405,10425.913352386549,11239.388338363739,1014.4804259373025,1480.3685701830864,3382.8391020052309,1294.5695727986051,1520.6790758500435,1947.414428945074,1003.1292502179598,47679.467317972681,5327.5326820273231,150627,3809.9625723645831,30876.107503477986,6686.929924157429,43421,0,164194.29061951381,164194.29061951381,164194.29061951381,164194.29061951381,164194.29061951381,164194.29061951381,168711.84108747286,1929.3853700629359,6994.9189564119242,438.16170555108607,1489.6030799444366,4384.3396494307763,1022.7933299887718,13262.470588235296,20185.74816399287,12393.309889483065,7556.6610196078436,9241.396677361854,12514.413661319073,29651.178895463512,9193.953923043493,9695.8671814929967,250551,66576.80778505285,73110.050450338924,26870.508477037576,13310.881938645853,1767.6095843165729,1014.4804259373025,33202.217883312405,11239.388338363739,10425.913352386549,30898.358369542726,44015.844506517693,7291.797123939582,3252.1081857348013,1054.9459071325994,2618.1139301101002,2090.3842987075154,1708.4476783149832]
[24,2024,112129,112129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AJ$3)","v":2577783},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AK$3)","v":112129},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AL$3)","v":117761},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AM$3)","v":55332},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AN$3)","v":41635},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AO$3)","v":24159},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AP$3)","v":70435},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AQ$3)","v":71947},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AR$3)","v":56025},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AS$3)","v":47842},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AT$3)","v":49045},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AU$3)","v":41421},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AV$3)","v":253069},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AW$3)","v":12815},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AX$3)","v":75630},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AY$3)","v":172468},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,AZ$3)","v":307442},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BA$3)","v":112105},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BB$3)","v":37521},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BC$3)","v":42511},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BD$3)","v":44785},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BE$3)","v":64297},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BF$3)","v":157117},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BG$3)","v":10758},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BH$3)","v":71377},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BI$3)","v":88710},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BJ$3)","v":56105},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BK$3)","v":10656},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BL$3)","v":53114},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BM$3)","v":151450},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BN$3)","v":41690},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BO$3)","v":43502},{"$f":"HLOOKUP($B24,User1!$B$4:$CN$37,BP$3)","v":82931},null,null,null,null,null,null,112129,117761,55332,41635,24159,70435,71947,56025,47842,49045,41421,253069,12815,75630,172468,307442,112105,37521,42511,44785,64297,157117,10758,71377,88710,56105,10656,53114,151450,41690,43502,82931,165066.22654087652,64823.773459123477,47842,41421,307729.42391691078,37521,156829.57608308922,88710,151450,43502,49045,253069,136798.4294783865,42511,56105,82931,13373.864504303283,13853.883692642148,93649.561622774054,37922.985769031446,5372.7920723890575,5756.8062897198815,12240.946608349077,17760.98614938273,9673.8486485012127,10058.349575866678,14661.545588653951,112129,52937.226540876523,64823.773459123477,13833,14386.32,12173.04,14939.640000000001,3068.577796429463,400.45459701018535,7087.2907923689399,12144.446782206292,1679.2647959530884,3732.0668398248758,7625.6377741986707,4482.4469750243852,1414.8136469840981,14634.792412061279,1654.9321796344241,7869.2754083042964,9598.0119221781642,34517.406975897473,1707.4529831924428,5473.9208144946151,10937.117593321993,8201.0897109153138,71947,15081.073700587291,3397.5427028435979,37546.383596569111,47842,49045,41421,253069,7121.2960554833126,5693.7039445166884,18778.290467337651,136798.42947838648,13805.243301191056,76481.719867927502,18445.004662365398,307442,6562.8187740189906,12792.376953831836,10522.341022282732,37875.308024712635,9653.4485455046779,11079.224305064883,6287.0335576541956,6223.7623433918698,6686.4632843331556,4422.2231892050249,37521,42511,7221.6682566053923,393.1498472586955,22216.566643442842,7679.1429872983545,3769.7261911142073,3504.7460742805083,2180.0033468663146,9666.3968146563639,26062.735291977708,10408.814263471137,15979.050283028479,157117,0,9673.8486485012127,10058.349575866678,2592.2176444917218,37922.985769031446,5372.7920723890575,5756.8062897198815,88710,33334.713044329888,10467.518496754721,11284.239696573091,1018.528762342299,1484.1290322580646,3391.4322580645162,1297.8580645161289,1524.5419354838709,1952.3612903225805,1005.6774193548387,47775.713153485405,5338.2868465145966,151450,3839.1545124085628,31112.680294394831,6738.1651931966071,43502,0,165066.22654087652,165066.22654087652,165066.22654087652,165066.22654087652,165066.22654087652,165066.22654087652,169600.94640880404,1943.961657146609,7023.9910929547277,441.36464199517297,1488.7449106672416,4417.9324676665719,1024.7013067679591,13346.470588235296,20313.597860962567,12471.804919786096,7604.5223529411769,9299.9285561497327,12593.675721925134,29959.046351084813,9289.4145187711038,9796.5391301440832,253069,66829.839566234004,73387.912470209543,27230.498602287167,13489.210758153324,1791.2906395595087,1018.528762342299,33334.713044329888,11284.239696573091,10467.518496754721,31170.86049612617,44404.033778191602,7356.1057256822314,3262.4188606988987,1058.2905696505507,2626.4145524174246,2097.011775969363,1713.8642412637626]
[25,2025,112623,112623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AJ$3)","v":2590889},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AK$3)","v":112623},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AL$3)","v":118623},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AM$3)","v":55522},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AN$3)","v":41577},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AO$3)","v":24202},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AP$3)","v":70529},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AQ$3)","v":72175},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AR$3)","v":56120},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AS$3)","v":48117},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AT$3)","v":49559},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AU$3)","v":41783},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AV$3)","v":255552},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AW$3)","v":12793},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AX$3)","v":76106},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AY$3)","v":173059},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,AZ$3)","v":309056},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BA$3)","v":112512},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BB$3)","v":37462},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BC$3)","v":43060},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BD$3)","v":45074},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BE$3)","v":64301},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BF$3)","v":157769},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BG$3)","v":10791},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BH$3)","v":71840},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BI$3)","v":89116},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BJ$3)","v":56315},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BK$3)","v":10687},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BL$3)","v":53200},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BM$3)","v":152199},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BN$3)","v":41978},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BO$3)","v":43583},{"$f":"HLOOKUP($B25,User1!$B$4:$CN$37,BP$3)","v":83605},null,null,null,null,null,null,112623,118623,55522,41577,24202,70529,72175,56120,48117,49559,41783,255552,12793,76106,173059,309056,112512,37462,43060,45074,64301,157769,10791,71840,89116,56315,10687,53200,152199,41978,43583,83605,165947.72231008904,65298.277689910959,48117,41783,309344.61666113214,37462,157480.38333886786,89116,152199,43583,49559,255552,137267.199753578,43060,56315,83605,13419.693028563106,13901.455403435215,93959.965780931656,38168.980170744348,5407.6436734582549,5794.148869432398,12282.979787261575,17821.848122701173,9736.599841802361,10123.594904945039,14711.890663146907,112623,53324.722310089041,65298.277689910959,13880.5,14435.720000000001,12214.84,14990.94,3064.3030873579387,399.8967402400018,7077.4177800966354,12127.528854660528,1676.9254814781209,3726.8678515527527,7615.0148129664503,4476.202663158133,1412.8427284894403,14660.840513129975,1657.8777520390881,7883.2817348309363,9610.8210812707275,34563.472657103332,1709.7316881036388,5481.2261109603278,10951.713874343817,8212.0345882181609,72175,15106.646248584717,3403.3038194303031,37610.049931984984,48117,49559,41783,255552,7109.0706545296925,5683.9293454703084,18896.477248541574,137267.19975357797,13852.550040939901,76725.259095157744,18508.210577407364,309056,6586.6452513485101,12838.81999758733,10560.542643941613,38012.815275647547,9688.4956313440289,11119.44770537853,6309.8587898736796,6246.3578678890863,6710.7386561428302,4438.2781808468471,37462,43060,7268.2700680636699,395.686864247816,22359.931336084464,7728.6969076585028,3794.0524358218554,3527.3623881236936,2180.138967710016,9666.9981737751204,26064.356688639571,10409.461809345034,15980.044360530261,157769,0,9736.599841802361,10123.594904945039,2609.0325396175981,38168.980170744348,5407.6436734582549,5794.148869432398,89116,33459.484272193877,10506.698229119367,11326.47640161329,1022.3410970734618,1488.4465998256321,3401.2984742807321,1301.6337401918047,1528.9770706190061,1958.0410200523104,1008.6030950305143,47853.069619411523,5346.9303805884801,152199,3865.6758964232827,31327.610779518018,6784.7133240586991,43583,0,165947.72231008904,165947.72231008904,165947.72231008904,165947.72231008904,165947.72231008904,165947.72231008904,170497.9814052468,1958.1912828160614,7049.4918678963686,444.21279163314563,1486.6710015806871,4448.4521258744871,1026.6092835471463,13430.470588235296,20441.447557932264,12550.299950089127,7652.3836862745102,9358.4604349376114,12672.937782531195,30273.022287968444,9386.7691739377533,9899.2085380938042,255552,67058.846890396424,73639.392491256309,27582.161553821021,13663.414533793186,1814.4239123857931,1022.3410970734618,33459.484272193877,11326.47640161329,10506.698229119367,31424.193507598226,44764.915942478794,7415.8905499229832,3272.4262805169938,1061.5368597415031,2634.4710387745331,2103.4443274293922,1719.1214935375776]
[26,2026,113128,113128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AJ$3)","v":2603641},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AK$3)","v":113128},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AL$3)","v":119431},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AM$3)","v":55705},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AN$3)","v":41531},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AO$3)","v":24228},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AP$3)","v":70563},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AQ$3)","v":72385},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AR$3)","v":56196},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AS$3)","v":48400},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AT$3)","v":50070},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AU$3)","v":42150},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AV$3)","v":257994},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AW$3)","v":12776},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AX$3)","v":76556},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AY$3)","v":173678},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,AZ$3)","v":310742},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BA$3)","v":112902},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BB$3)","v":37405},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BC$3)","v":43618},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BD$3)","v":45393},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BE$3)","v":64280},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BF$3)","v":158375},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BG$3)","v":10821},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BH$3)","v":72266},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BI$3)","v":89527},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BJ$3)","v":56497},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BK$3)","v":10722},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BL$3)","v":53260},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BM$3)","v":152891},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BN$3)","v":42246},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BO$3)","v":43642},{"$f":"HLOOKUP($B26,User1!$B$4:$CN$37,BP$3)","v":84262},null,null,null,null,null,null,113128,119431,55705,41531,24228,70563,72385,56196,48400,50070,42150,257994,12776,76556,173678,310742,112902,37405,43618,45393,64280,158375,10821,72266,89527,56497,10722,53260,152891,42246,43642,84262,166815.94340234392,65743.056597656061,48400,42150,311031.72525468754,37405,158085.27474531246,89527,152891,43642,50070,257994,137758.17911118126,43618,56497,84262,13467.692785782785,13947.274472251696,94249.918458525528,38395.316272536344,5439.7101573793743,5828.5072689087092,12323.464375372034,17885.593573604925,9794.3363609088174,10183.626244442627,14760.380919105912,113128,53687.943402343932,65743.056597656061,13926.25,14483.300000000001,12255.1,15040.35,3060.9128008529369,399.45430211192524,7069.5874600186007,12114.1111879863,1675.0701631014224,3722.7445160265861,7606.5897057822749,4471.2502778848984,1411.2795862350565,14676.590527729652,1659.6587958186524,7891.7506764516947,9615.4541813680389,34580.134712007573,1710.5559005183268,5483.8684522351605,10956.993380245329,8215.9933736255734,72385,15127.104286982658,3407.9127126996668,37660.983000317676,48400,50070,42150,257994,7099.6237537928046,5676.3762462071954,19008.208449259568,137758.17911118123,13902.09804754656,76951.534529431039,18574.411019727122,310742,6609.4765195512427,12883.323159908317,10597.148620469781,38144.578980474609,9722.0788339910723,11157.991012804383,6331.7306340151999,6268.0095989797856,6734.0000689334274,4453.6625708721804,37405,43618,7319.7094378048132,398.48723940189717,22518.178176751167,7783.3948335923687,3820.9038962430996,3552.3264162066562,2179.4269582805837,9663.8410384016533,26055.844356164784,10406.062193507079,15974.825453645903,158375,0,9794.3363609088174,10183.626244442627,2624.503695824128,38395.316272536344,5439.7101573793743,5828.5072689087092,89527,33567.619336342672,10540.653997168727,11363.081545981462,1025.6451205071362,1493.3212728857891,3412.4377506538794,1305.8965998256319,1533.9844812554491,1964.4536181342633,1011.9062772449869,47907.039246801833,5352.9607531981665,152891,3890.3555176592022,31527.615536507652,6828.0289458331463,43642,0,166815.94340234392,166815.94340234392,166815.94340234392,166815.94340234392,166815.94340234392,166815.94340234392,171382.47793177498,1971.5294934203741,7073.9274999043282,447.35659694288012,1485.02617713273,4476.8523633735185,1027.9990444109987,13509.882352941177,20562.313868092693,12624.507436720143,7697.6307450980394,9413.7951942959007,12747.870402852051,30585.165680473376,9483.5556112726917,10001.278708253936,257994,67298.703969341499,73902.786963384817,27939.589471773463,13840.474109033703,1837.936419192836,1025.6451205071362,33567.619336342672,11363.081545981462,10540.653997168727,31671.136814033151,45116.695737637077,7474.1674483297702,3281.5239348970799,1064.48803255146,2641.7951172809958,2109.2921014839635,1723.9008137865007]
[27,2027,113687,113687,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A27,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A27,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A27,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AJ$3)","v":2616908},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AK$3)","v":113687},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AL$3)","v":120260},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AM$3)","v":55887},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AN$3)","v":41474},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AO$3)","v":24239},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AP$3)","v":70609},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AQ$3)","v":72647},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AR$3)","v":56274},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AS$3)","v":48660},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AT$3)","v":50582},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AU$3)","v":42552},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AV$3)","v":260563},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AW$3)","v":12768},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AX$3)","v":77029},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AY$3)","v":174298},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,AZ$3)","v":312465},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BA$3)","v":113319},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BB$3)","v":37336},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BC$3)","v":44177},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BD$3)","v":45706},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BE$3)","v":64270},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BF$3)","v":159021},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BG$3)","v":10854},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BH$3)","v":72709},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BI$3)","v":89959},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BJ$3)","v":56664},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BK$3)","v":10755},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BL$3)","v":53336},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BM$3)","v":153635},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BN$3)","v":42533},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BO$3)","v":43714},{"$f":"HLOOKUP($B27,User1!$B$4:$CN$37,BP$3)","v":84925},null,null,null,null,null,null,113687,120260,55887,41474,24239,70609,72647,56274,48660,50582,42552,260563,12768,77029,174298,312465,113319,37336,44177,45706,64270,159021,10854,72709,89959,56664,10755,53336,153635,42533,43714,84925,167747.60464674901,66199.395353250991,48660,42552,312755.9070227351,37336,158730.09297726493,89959,153635,43714,50582,260563,138249.95165029925,44177,56664,84925,13515.770087036746,13992.84316364295,94592.251401544578,38630.684566183889,5473.0562897198806,5864.2367782232768,12363.727736225057,17949.442005851004,9854.3769195101322,10246.053200774622,14808.606200988637,113687,54060.604646749016,66199.395353250991,13971.75,14530.62,12295.14,15089.490000000002,3056.7117936619561,398.90606356191734,7059.884672095819,12097.484948846495,1672.7711816346437,3717.6351654832929,7596.1498990540576,4465.1136265680643,1409.342649093755,14683.2539954449,1660.4123143407758,7895.3336902143237,9621.7224932644003,34602.677492172144,1711.6710114323164,5487.443384548169,10964.136241170903,8221.3493774120725,72647,15148.100694812123,3412.6428926340141,37713.256412553863,48660,50582,42552,260563,7095.1781534460342,5672.8218465539667,19125.650355792037,138249.95165029922,13951.726099398142,77229.836256813025,18640.718409449659,312465,6633.8884140141654,12930.90731038999,10636.288856911438,38285.464787943543,9757.9870275906032,11199.202703052028,6355.1166827511333,6291.1602960690716,6758.8718872249128,4470.1120340531133,37336,44177,7370.1812958893834,401.23494292298619,22673.448587812851,7837.0639584114906,3847.2503135216248,3576.8209014416634,2179.0879061713304,9662.3376406047646,26051.790864510123,10404.443328822339,15972.340259891445,159021,0,9854.3769195101322,10246.053200774622,2640.5922455881951,38630.684566183889,5473.0562897198806,5864.2367782232768,89959,33666.842169929747,10571.811212906328,11396.669782846764,1028.6768343171559,1497.9173931996513,3422.9404969485613,1309.9158674803837,1538.705754141238,1970.4997820401045,1015.020706190061,47975.400774829563,5360.5992251704356,153635,3916.7848135349818,31741.799735224162,6874.4154512408559,43714,0,167747.60464674901,167747.60464674901,167747.60464674901,167747.60464674901,167747.60464674901,167747.60464674901,172330.44090356203,1985.2143654389076,7100.0548295128392,450.44127111826225,1482.9880250993917,4507.2660505459899,1029.6950237702765,13593.352941176472,20689.357789661321,12702.507750445633,7745.190431372549,9471.9581746880558,12826.632912655972,30897.919921104538,9580.5314545515339,10103.54862434393,260563,67538.948539528807,74166.606951623398,28297.657941550191,14017.850995340958,1861.4910631088521,1028.6768343171559,33666.842169929747,11396.669782846764,10571.811212906328,31920.335310481183,45471.688133664393,7532.9765558544268,3291.5313547151745,1067.7343226424127,2649.8516036381043,2115.7246529439922,1729.1580660603158]
[28,2028,114241,114241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AJ$3)","v":2629703},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AK$3)","v":114241},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AL$3)","v":121057},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AM$3)","v":56080},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AN$3)","v":41407},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AO$3)","v":24260},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AP$3)","v":70661},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AQ$3)","v":72910},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AR$3)","v":56352},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AS$3)","v":48952},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AT$3)","v":51052},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AU$3)","v":42949},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AV$3)","v":263016},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AW$3)","v":12746},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AX$3)","v":77495},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AY$3)","v":174919},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,AZ$3)","v":314185},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BA$3)","v":113680},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BB$3)","v":37252},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BC$3)","v":44734},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BD$3)","v":46017},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BE$3)","v":64236},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BF$3)","v":159608},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BG$3)","v":10879},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BH$3)","v":73141},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BI$3)","v":90381},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BJ$3)","v":56827},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BK$3)","v":10781},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BL$3)","v":53398},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BM$3)","v":154308},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BN$3)","v":42820},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BO$3)","v":43798},{"$f":"HLOOKUP($B28,User1!$B$4:$CN$37,BP$3)","v":85560},null,null,null,null,null,null,{"$f":"$AK28*BW$381+$AL28*BW$382+$AM28*BW$383+$AN28*BW$384+$AO28*BW$385+$AP28*BW$386+$AQ28*BW$387+$AR28*BW$388+$AS28*BW$389+$AT28*BW$390+$AU28*BW$391+$AV28*BW$392+$AW28*BW$393+$AX28*BW$394+$AY28*BW$395+$AZ28*BW$396+$BA28*BW$397+$BB28*BW$398+$BC28*BW$399+$BD28*BW$400+$BE28*BW$401+$BF28*BW$402+$BG28*BW$403+$BH28*BW$404+$BI28*BW$405+$BJ28*BW$406+$BK28*BW$407+$BL28*BW$408+$BM28*BW$409+$BN28*BW$410+$BO28*BW$411+$BP28*BW$412","v":114241},121057,56080,41407,24260,70661,72910,56352,48952,51052,{"$f":"$AK28*CG$381+$AL28*CG$382+$AM28*CG$383+$AN28*CG$384+$AO28*CG$385+$AP28*CG$386+$AQ28*CG$387+$AR28*CG$388+$AS28*CG$389+$AT28*CG$390+$AU28*CG$391+$AV28*CG$392+$AW28*CG$393+$AX28*CG$394+$AY28*CG$395+$AZ28*CG$396+$BA28*CG$397+$BB28*CG$398+$BC28*CG$399+$BD28*CG$400+$BE28*CG$401+$BF28*CG$402+$BG28*CG$403+$BH28*CG$404+$BI28*CG$405+$BJ28*CG$406+$BK28*CG$407+$BL28*CG$408+$BM28*CG$409+$BN28*CG$410+$BO28*CG$411+$BP28*CG$412","v":42949},263016,12746,77495,174919,314185,113680,37252,44734,46017,{"$f":"$AK28*CQ$381+$AL28*CQ$382+$AM28*CQ$383+$AN28*CQ$384+$AO28*CQ$385+$AP28*CQ$386+$AQ28*CQ$387+$AR28*CQ$388+$AS28*CQ$389+$AT28*CQ$390+$AU28*CQ$391+$AV28*CQ$392+$AW28*CQ$393+$AX28*CQ$394+$AY28*CQ$395+$AZ28*CQ$396+$BA28*CQ$397+$BB28*CQ$398+$BC28*CQ$399+$BD28*CQ$400+$BE28*CQ$401+$BF28*CQ$402+$BG28*CQ$403+$BH28*CQ$404+$BI28*CQ$405+$BJ28*CQ$406+$BK28*CQ$407+$BL28*CQ$408+$BM28*CQ$409+$BN28*CQ$410+$BO28*CQ$411+$BP28*CQ$412","v":64236},159608,10879,73141,90381,56827,10781,53398,154308,42820,{"$f":"$AK28*DA$381+$AL28*DA$382+$AM28*DA$383+$AN28*DA$384+$AO28*DA$385+$AP28*DA$386+$AQ28*DA$387+$AR28*DA$388+$AS28*DA$389+$AT28*DA$390+$AU28*DA$391+$AV28*DA$392+$AW28*DA$393+$AX28*DA$394+$AY28*DA$395+$AZ28*DA$396+$BA28*DA$397+$BB28*DA$398+$BC28*DA$399+$BD28*DA$400+$BE28*DA$401+$BF28*DA$402+$BG28*DA$403+$BH28*DA$404+$BI28*DA$405+$BJ28*DA$406+$BK28*DA$407+$BL28*DA$408+$BM28*DA$409+$BN28*DA$410+$BO28*DA$411+$BP28*DA$412","v":43798},85560,168659.88089740142,66638.119102598575,48952,42949,314476.98085840675,37252,159316.01914159325,90381,154308,43798,51052,{"$f":"$AK28*DN$381+$AL28*DN$382+$AM28*DN$383+$AN28*DN$384+$AO28*DN$385+$AP28*DN$386+$AQ28*DN$387+$AR28*DN$388+$AS28*DN$389+$AT28*DN$390+$AU28*DN$391+$AV28*DN$392+$AW28*DN$393+$AX28*DN$394+$AY28*DN$395+$AZ28*DN$396+$BA28*DN$397+$BB28*DN$398+$BC28*DN$399+$BD28*DN$400+$BE28*DN$401+$BF28*DN$402+$BG28*DN$403+$BH28*DN$404+$BI28*DN$405+$BJ28*DN$406+$BK28*DN$407+$BL28*DN$408+$BM28*DN$409+$BN28*DN$410+$BO28*DN$411+$BP28*DN$412","v":263016},138742.51737093192,44734,56827,85560,13563.924932324986,14041.166006711697,94938.108781374976,38860.208500395493,5505.5744142596077,{"$f":"$AK28*DX$381+$AL28*DX$382+$AM28*DX$383+$AN28*DX$384+$AO28*DX$385+$AP28*DX$386+$AQ28*DX$387+$AR28*DX$388+$AS28*DX$389+$AT28*DX$390+$AU28*DX$391+$AV28*DX$392+$AW28*DX$393+$AX28*DX$394+$AY28*DX$395+$AZ28*DX$396+$BA28*DX$397+$BB28*DX$398+$BC28*DX$399+$BD28*DX$400+$BE28*DX$401+$BF28*DX$402+$BG28*DX$403+$BH28*DX$404+$BI28*DX$405+$BJ28*DX$406+$BK28*DX$407+$BL28*DX$408+$BM28*DX$409+$BN28*DX$410+$BO28*DX$411+$BP28*DX$412","v":5899.0790988189729},12406.424596909857,18013.393419439421,9912.9266290265386,10306.930052096119,14859.74619771043,114241,54418.880897401425,66638.119102598575,14020,{"$f":"$AK28*EH$381+$AL28*EH$382+$AM28*EH$383+$AN28*EH$384+$AO28*EH$385+$AP28*EH$386+$AQ28*EH$387+$AR28*EH$388+$AS28*EH$389+$AT28*EH$390+$AU28*EH$391+$AV28*EH$392+$AW28*EH$393+$AX28*EH$394+$AY28*EH$395+$AZ28*EH$396+$BA28*EH$397+$BB28*EH$398+$BC28*EH$399+$BD28*EH$400+$BE28*EH$401+$BF28*EH$402+$BG28*EH$403+$BH28*EH$404+$BI28*EH$405+$BJ28*EH$406+$BK28*EH$407+$BL28*EH$408+$BM28*EH$409+$BN28*EH$410+$BO28*EH$411+$BP28*EH$412","v":14580.800000000001},12337.6,15141.6,3051.7737676655402,398.2616428101536,7048.4796406778123,12077.941825647076,1670.0688700859741,3711.6294376517026,7583.8785472858026,{"$f":"$AK28*ER$381+$AL28*ER$382+$AM28*ER$383+$AN28*ER$384+$AO28*ER$385+$AP28*ER$386+$AQ28*ER$387+$AR28*ER$388+$AS28*ER$389+$AT28*ER$390+$AU28*ER$391+$AV28*ER$392+$AW28*ER$393+$AX28*ER$394+$AY28*ER$395+$AZ28*ER$396+$BA28*ER$397+$BB28*ER$398+$BC28*ER$399+$BD28*ER$400+$BE28*ER$401+$BF28*ER$402+$BG28*ER$403+$BH28*ER$404+$BI28*ER$405+$BJ28*ER$406+$BK28*ER$407+$BL28*ER$408+$BM28*ER$409+$BN28*ER$410+$BO28*ER$411+$BP28*ER$412","v":4457.9003697570488},1407.0658984188917,14695.975161083101,1661.8508497011933,7902.1739892157057,9628.8084110602867,34628.160634966873,1712.9315715959567,5491.4846123802654,10972.210779608509,{"$f":"$AK28*FB$381+$AL28*FB$382+$AM28*FB$383+$AN28*FB$384+$AO28*FB$385+$AP28*FB$386+$AQ28*FB$387+$AR28*FB$388+$AS28*FB$389+$AT28*FB$390+$AU28*FB$391+$AV28*FB$392+$AW28*FB$393+$AX28*FB$394+$AY28*FB$395+$AZ28*FB$396+$BA28*FB$397+$BB28*FB$398+$BC28*FB$399+$BD28*FB$400+$BE28*FB$401+$BF28*FB$402+$BG28*FB$403+$BH28*FB$404+$BI28*FB$405+$BJ28*FB$406+$BK28*FB$407+$BL28*FB$408+$BM28*FB$409+$BN28*FB$410+$BO28*FB$411+$BP28*FB$412","v":8227.4039903881167},72910,15169.097102641588,3417.3730725683613,37765.52982479005,48952,51052,42949,263016,7082.9527524924151,{"$f":"$AK28*FL$381+$AL28*FL$382+$AM28*FL$383+$AN28*FL$384+$AO28*FL$385+$AP28*FL$386+$AQ28*FL$387+$AR28*FL$388+$AS28*FL$389+$AT28*FL$390+$AU28*FL$391+$AV28*FL$392+$AW28*FL$393+$AX28*FL$394+$AY28*FL$395+$AZ28*FL$396+$BA28*FL$397+$BB28*FL$398+$BC28*FL$399+$BD28*FL$400+$BE28*FL$401+$BF28*FL$402+$BG28*FL$403+$BH28*FL$404+$BI28*FL$405+$BJ28*FL$406+$BK28*FL$407+$BL28*FL$408+$BM28*FL$409+$BN28*FL$410+$BO28*FL$411+$BP28*FL$412","v":5663.0472475075858},19241.354221424452,138742.51737093189,14001.434196494645,77509.164277303687,18707.132746574975,314185,6655.0219725300285,12972.101263205059,10670.172850569563,{"$f":"$AK28*FV$381+$AL28*FV$382+$AM28*FV$383+$AN28*FV$384+$AO28*FV$385+$AP28*FV$386+$AQ28*FV$387+$AR28*FV$388+$AS28*FV$389+$AT28*FV$390+$AU28*FV$391+$AV28*FV$392+$AW28*FV$393+$AX28*FV$394+$AY28*FV$395+$AZ28*FV$396+$BA28*FV$397+$BB28*FV$398+$BC28*FV$399+$BD28*FV$400+$BE28*FV$401+$BF28*FV$402+$BG28*FV$403+$BH28*FV$404+$BI28*FV$405+$BJ28*FV$406+$BK28*FV$407+$BL28*FV$408+$BM28*FV$409+$BN28*FV$410+$BO28*FV$411+$BP28*FV$412","v":38407.430678821933},9789.0730177331243,11234.879969669291,6375.3621589949507,6311.2020266427699,6780.4036052182601,4484.3524566150245,37252,44734,7420.33065008843,{"$f":"$AK28*GF$381+$AL28*GF$382+$AM28*GF$383+$AN28*GF$384+$AO28*GF$385+$AP28*GF$386+$AQ28*GF$387+$AR28*GF$388+$AS28*GF$389+$AT28*GF$390+$AU28*GF$391+$AV28*GF$392+$AW28*GF$393+$AX28*GF$394+$AY28*GF$395+$AZ28*GF$396+$BA28*GF$397+$BB28*GF$398+$BC28*GF$399+$BD28*GF$400+$BE28*GF$401+$BF28*GF$402+$BG28*GF$403+$BH28*GF$404+$BI28*GF$405+$BJ28*GF$406+$BK28*GF$407+$BL28*GF$408+$BM28*GF$409+$BN28*GF$410+$BO28*GF$411+$BP28*GF$412","v":403.96508923307783},22827.726855672867,7890.3901495256978,3873.4283830859099,3601.158872394019,2177.935128999869,9657.2260880953418,26038.008992884272,10398.939188894225,15963.890601126293,{"$f":"$AK28*GP$381+$AL28*GP$382+$AM28*GP$383+$AN28*GP$384+$AO28*GP$385+$AP28*GP$386+$AQ28*GP$387+$AR28*GP$388+$AS28*GP$389+$AT28*GP$390+$AU28*GP$391+$AV28*GP$392+$AW28*GP$393+$AX28*GP$394+$AY28*GP$395+$AZ28*GP$396+$BA28*GP$397+$BB28*GP$398+$BC28*GP$399+$BD28*GP$400+$BE28*GP$401+$BF28*GP$402+$BG28*GP$403+$BH28*GP$404+$BI28*GP$405+$BJ28*GP$406+$BK28*GP$407+$BL28*GP$408+$BM28*GP$409+$BN28*GP$410+$BO28*GP$411+$BP28*GP$412","v":159608},0,9912.9266290265386,10306.930052096119,2656.2813054032677,38860.208500395493,5505.5744142596077,5899.0790988189729,90381,33763.688408700371,{"$f":"$AK28*GZ$381+$AL28*GZ$382+$AM28*GZ$383+$AN28*GZ$384+$AO28*GZ$385+$AP28*GZ$386+$AQ28*GZ$387+$AR28*GZ$388+$AS28*GZ$389+$AT28*GZ$390+$AU28*GZ$391+$AV28*GZ$392+$AW28*GZ$393+$AX28*GZ$394+$AY28*GZ$395+$AZ28*GZ$396+$BA28*GZ$397+$BB28*GZ$398+$BC28*GZ$399+$BD28*GZ$400+$BE28*GZ$401+$BF28*GZ$402+$BG28*GZ$403+$BH28*GZ$404+$BI28*GZ$405+$BJ28*GZ$406+$BK28*GZ$407+$BL28*GZ$408+$BM28*GZ$409+$BN28*GZ$410+$BO28*GZ$411+$BP28*GZ$412","v":10602.222148027458},11429.453511044632,1031.6359322275346,1501.5385789014822,3431.2153879686134,1313.0825632083697,1542.4255448997385,1975.2634263295554,1017.4744986922406,48031.169389799557,{"$f":"$AK28*HJ$381+$AL28*HJ$382+$AM28*HJ$383+$AN28*HJ$384+$AO28*HJ$385+$AP28*HJ$386+$AQ28*HJ$387+$AR28*HJ$388+$AS28*HJ$389+$AT28*HJ$390+$AU28*HJ$391+$AV28*HJ$392+$AW28*HJ$393+$AX28*HJ$394+$AY28*HJ$395+$AZ28*HJ$396+$BA28*HJ$397+$BB28*HJ$398+$BC28*HJ$399+$BD28*HJ$400+$BE28*HJ$401+$BF28*HJ$402+$BG28*HJ$403+$BH28*HJ$404+$BI28*HJ$405+$BJ28*HJ$406+$BK28*HJ$407+$BL28*HJ$408+$BM28*HJ$409+$BN28*HJ$410+$BO28*HJ$411+$BP28*HJ$412","v":5366.8306102004444},154308,3943.2141094107619,31955.983933940672,6920.8019566485655,43798,0,168659.88089740142,168659.88089740142,168659.88089740142,{"$f":"$AK28*HT$381+$AL28*HT$382+$AM28*HT$383+$AN28*HT$384+$AO28*HT$385+$AP28*HT$386+$AQ28*HT$387+$AR28*HT$388+$AS28*HT$389+$AT28*HT$390+$AU28*HT$391+$AV28*HT$392+$AW28*HT$393+$AX28*HT$394+$AY28*HT$395+$AZ28*HT$396+$BA28*HT$397+$BB28*HT$398+$BC28*HT$399+$BD28*HT$400+$BE28*HT$401+$BF28*HT$402+$BG28*HT$403+$BH28*HT$404+$BI28*HT$405+$BJ28*HT$406+$BK28*HT$407+$BL28*HT$408+$BM28*HT$409+$BN28*HT$410+$BO28*HT$411+$BP28*HT$412","v":168659.88089740142},168659.88089740142,168659.88089740142,173259.0451747051,1998.3709914929141,7122.6734529868736,453.50623491552693,1480.5923025338891,4537.6797377184603,1031.6736663561003,{"$f":"$AK28*ID$381+$AL28*ID$382+$AM28*ID$383+$AN28*ID$384+$AO28*ID$385+$AP28*ID$386+$AQ28*ID$387+$AR28*ID$388+$AS28*ID$389+$AT28*ID$390+$AU28*ID$391+$AV28*ID$392+$AW28*ID$393+$AX28*ID$394+$AY28*ID$395+$AZ28*ID$396+$BA28*ID$397+$BB28*ID$398+$BC28*ID$399+$BD28*ID$400+$BE28*ID$401+$BF28*ID$402+$BG28*ID$403+$BH28*ID$404+$BI28*ID$405+$BJ28*ID$406+$BK28*ID$407+$BL28*ID$408+$BM28*ID$409+$BN28*ID$410+$BO28*ID$411+$BP28*ID$412","v":13675.588235294119},20814.521568627453,12779.353725490197,7792.0462745098039,9529.2603921568625,12904.229803921569,31185.018540433928,9669.5522481864082,10197.429211379667,263016,{"$f":"$AK28*IN$381+$AL28*IN$382+$AM28*IN$383+$AN28*IN$384+$AO28*IN$385+$AP28*IN$386+$AQ28*IN$387+$AR28*IN$388+$AS28*IN$389+$AT28*IN$390+$AU28*IN$391+$AV28*IN$392+$AW28*IN$393+$AX28*IN$394+$AY28*IN$395+$AZ28*IN$396+$BA28*IN$397+$BB28*IN$398+$BC28*IN$399+$BD28*IN$400+$BE28*IN$401+$BF28*IN$402+$BG28*IN$403+$BH28*IN$404+$BI28*IN$405+$BJ28*IN$406+$BK28*IN$407+$BL28*IN$408+$BM28*IN$409+$BN28*IN$410+$BO28*IN$411+$BP28*IN$412","v":67779.580600958361},74430.852455972024,28654.445307678347,14194.593259514733,1884.9614328069219,1031.6359322275346,33763.688408700371,11429.453511044632,10602.222148027458,32159.009586868058,{"$f":"$AK28*IX$381+$AL28*IX$382+$AM28*IX$383+$AN28*IX$384+$AO28*IX$385+$AP28*IX$386+$AQ28*IX$387+$AR28*IX$388+$AS28*IX$389+$AT28*IX$390+$AU28*IX$391+$AV28*IX$392+$AW28*IX$393+$AX28*IX$394+$AY28*IX$395+$AZ28*IX$396+$BA28*IX$397+$BB28*IX$398+$BC28*IX$399+$BD28*IX$400+$BE28*IX$401+$BF28*IX$402+$BG28*IX$403+$BH28*IX$404+$BI28*IX$405+$BJ28*IX$406+$BK28*IX$407+$BL28*IX$408+$BM28*IX$409+$BN28*IX$410+$BO28*IX$411+$BP28*IX$412","v":45811.688392302916},7589.3020208290227,3299.1127333652466,1070.1936333173767,2655.9550023934898,2120.5977979894687,1733.1408329344183]
[29,2029,114818,114818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AJ$3)","v":2642191},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AK$3)","v":114818},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AL$3)","v":121810},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AM$3)","v":56247},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AN$3)","v":41336},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AO$3)","v":24279},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AP$3)","v":70679},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AQ$3)","v":73186},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AR$3)","v":56428},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AS$3)","v":49242},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AT$3)","v":51547},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AU$3)","v":43340},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AV$3)","v":265519},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AW$3)","v":12729},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AX$3)","v":77926},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AY$3)","v":175530},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,AZ$3)","v":315872},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BA$3)","v":114008},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BB$3)","v":37189},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BC$3)","v":45300},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BD$3)","v":46293},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BE$3)","v":64190},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BF$3)","v":160169},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BG$3)","v":10899},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BH$3)","v":73511},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BI$3)","v":90795},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BJ$3)","v":56971},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BK$3)","v":10806},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BL$3)","v":53454},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BM$3)","v":154992},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BN$3)","v":43087},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BO$3)","v":43850},{"$f":"HLOOKUP($B29,User1!$B$4:$CN$37,BP$3)","v":86191},null,null,null,null,null,null,114818,121810,56247,41336,24279,70679,73186,56428,49242,51547,43340,265519,12729,77926,175530,315872,114008,37189,45300,46293,64190,160169,10899,73511,90795,56971,10806,53454,154992,43087,43850,86191,169575.37778164391,67052.622218356089,49242,43340,316165.00713065855,37189,159875.99286934143,90795,154992,43850,51547,265519,139227.15127641754,45300,56971,86191,13611.304337270421,14082.979036724551,95287.602607229361,39056.7914996045,5533.4255857403923,5928.9209011810271,12443.369548901368,18076.31501960451,9963.0733709734595,10359.069947903881,14903.996868448976,114818,54757.377781643918,67052.622218356089,14061.75,14624.220000000001,12374.34,15186.69,3046.5409341469503,397.57874917768754,7036.393711861715,12057.23194882381,1667.2052265045481,3705.2651589047932,7570.8745775015313,4450.2564707483607,1404.6532223306035,14707.484787136711,1663.1523816939518,7908.3628311693374,9631.2612287588618,34636.981722857352,1713.3679193449091,5492.8834989375291,10975.005812144604,8229.4998179567465,73186,15189.555141039529,3421.9819658377251,37816.462893122749,49242,51547,43340,265519,7073.5058517555271,5655.4941482444738,19348.367882556573,139227.15127641751,14050.341841141928,77801.229366707528,18772.477609672507,315872,6674.2236545056612,13009.529563823737,10700.959415444535,38518.247333138024,9817.3173522670477,11267.295879504369,6393.7569407344854,6329.4116876626404,6799.9670498216346,4497.291123097868,37189,45300,7464.8361862907987,406.38798435071544,22964.642617503618,7937.7150008039016,3896.6603676509994,3622.7578433999679,2176.3754892973038,9650.3104582296528,26019.36293127283,10391.492411344421,15952.458709855795,160169,0,9963.0733709734595,10359.069947903881,2669.7186945967323,39056.7914996045,5533.4255857403923,5928.9209011810271,90795,33849.245822092824,10629.088250220359,11458.415823072197,1034.2501046146176,1505.0204882301657,3439.1720139494332,1316.1274629468178,1546.0022667829121,1979.8438535309504,1019.8339145597209,48081.54104203052,5372.4589579694857,154992,3967.8016425077417,32155.242404523626,6963.9559529686303,43850,0,169575.37778164391,169575.37778164391,169575.37778164391,169575.37778164391,169575.37778164391,169575.37778164391,174190.60714835144,2010.8012793456955,7143.2244460602351,456.22626709573609,1478.0535517555206,4565.9740041820478,1032.8985403378008,13751.64705882353,20930.284634581109,12850.428007130125,7835.3829019607847,9582.2587950089128,12975.998602495545,31487.388362919133,9763.3081904188821,10296.303446661987,265519,68016.337749965533,74690.84279922003,29016.997640225087,14374.191323289162,1908.8110364857507,1034.2501046146176,33849.245822092824,11458.415823072197,10629.088250220359,32396.180403246199,46149.546917028762,7645.2726797250389,3305.1778362853038,1072.1610818573481,2660.8377213977978,2124.4963140258496,1736.3270464337002]
[30,2030,115391,115391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AJ$3)","v":2653842},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AK$3)","v":115391},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AL$3)","v":122500},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AM$3)","v":56394},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AN$3)","v":41249},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AO$3)","v":24281},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AP$3)","v":70678},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AQ$3)","v":73447},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AR$3)","v":56467},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AS$3)","v":49531},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AT$3)","v":52012},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AU$3)","v":43733},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AV$3)","v":267932},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AW$3)","v":12700},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AX$3)","v":78374},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AY$3)","v":176077},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,AZ$3)","v":317574},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BA$3)","v":114254},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BB$3)","v":37138},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BC$3)","v":45858},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BD$3)","v":46555},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BE$3)","v":64087},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BF$3)","v":160653},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BG$3)","v":10896},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BH$3)","v":73858},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BI$3)","v":91200},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BJ$3)","v":57105},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BK$3)","v":10829},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BL$3)","v":53471},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BM$3)","v":155578},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BN$3)","v":43338},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BO$3)","v":43914},{"$f":"HLOOKUP($B30,User1!$B$4:$CN$37,BP$3)","v":86770},null,null,null,null,null,null,115391,122500,56394,41249,24281,70678,73447,56467,49531,52012,43733,267932,12700,78374,176077,317574,114254,37138,45858,46555,64087,160653,10896,73858,91200,57105,10829,53471,155578,43338,43914,86770,170458.55420943582,67432.445790564161,49531,43733,317867.89254201308,37138,160359.10745798695,91200,155578,43914,52012,267932,139661.02156496196,45858,57105,86770,13653.7209240219,14119.784518232873,95614.309952140917,39241.154474538358,5559.5454681831816,5956.9076725854402,12475.889955744196,18132.645813860327,10010.102883015574,10407.968715053323,14942.948057661948,115391,55067.554209435839,67432.445790564161,14098.5,14662.44,12406.68,15226.380000000001,3040.1288705396641,396.74196402241228,7021.5841934532582,12031.855057505161,1663.6962547920966,3697.4666764966087,7554.9401356531998,4440.8900029489823,1401.6968445886168,14708.696326721301,1663.2893850616106,7909.0142882170876,9631.1249611089424,34636.491662418994,1713.3436778033006,5492.8057830176813,10974.850532559265,8229.3833830918229,73447,15200.053344954262,3424.3470558048989,37842.599599240843,49531,52012,43733,267932,7057.3905504984832,5642.6094495015177,19459.602500160268,139661.02156496193,14094.126590114211,78076.611697155822,18830.977838992228,317574,6688.6249159873851,13037.600789287744,10724.049339100764,38601.359823875093,9838.5006031674911,11291.607811880676,6407.5530270391373,6343.0689334275421,6814.6396332741651,4506.995122960001,37138,45858,7507.0841952944966,408.68797899137144,23094.613376922665,7982.6393161477035,3918.7139182164101,3643.2612144273539,2172.883252571994,9634.8254609216983,25977.611967229815,10374.818105091603,15926.861214184893,160653,0,10010.102883015574,10407.968715053323,2682.3207866241169,39241.154474538358,5559.5454681831816,5956.9076725854402,91200,33928.861748444135,10654.088650872085,11485.366863431182,1036.6827372525977,1508.2238448125545,3446.4921098517871,1318.9287707061901,1549.2928509154317,1984.0578465562337,1022.0045771578029,48096.832436457771,5374.1675635422298,155578,3990.9157653816815,32342.560292599741,7004.523942018579,43914,0,170458.55420943582,170458.55420943582,170458.55420943582,170458.55420943582,170458.55420943582,170458.55420943582,175088.16590659166,2022.1915829558141,7158.6376908652555,458.80832662912309,1474.9426881256886,4592.5727340785297,1034.4060775460475,13830.705882352942,21050.613761140823,12924.305682709448,7880.4288627450978,9637.347622103387,13050.598188948308,31771.432741617358,9851.3819543342361,10389.185304048406,267932,68228.295459469489,74923.600111424064,29374.425558177529,14551.250898529679,1932.3235432927936,1036.6827372525977,33928.861748444135,11485.366863431182,10654.088650872085,32613.80623951077,46459.562900889716,7696.6308595995124,3304.2680708472953,1071.8659645763523,2660.1053135471516,2123.9115366203923,1735.849114408808]
[31,2031,116014,116014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AJ$3)","v":2665854},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AK$3)","v":116014},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AL$3)","v":123195},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AM$3)","v":56524},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AN$3)","v":41173},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AO$3)","v":24266},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AP$3)","v":70665},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AQ$3)","v":73752},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AR$3)","v":56515},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AS$3)","v":49829},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AT$3)","v":52472},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AU$3)","v":44111},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AV$3)","v":270396},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AW$3)","v":12652},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AX$3)","v":78799},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AY$3)","v":176677},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,AZ$3)","v":319432},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BA$3)","v":114511},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BB$3)","v":37058},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BC$3)","v":46411},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BD$3)","v":46805},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BE$3)","v":64026},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BF$3)","v":161154},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BG$3)","v":10921},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BH$3)","v":74211},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BI$3)","v":91603},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BJ$3)","v":57222},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BK$3)","v":10847},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BL$3)","v":53491},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BM$3)","v":156193},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BN$3)","v":43602},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BO$3)","v":43965},{"$f":"HLOOKUP($B31,User1!$B$4:$CN$37,BP$3)","v":87361},null,null,null,null,null,null,116014,123195,56524,41173,24266,70665,73752,56515,49829,52472,44111,270396,12652,78799,176677,319432,114511,37058,46411,46805,64026,161154,10921,74211,91603,57222,10847,53491,156193,43602,43965,87361,171393.97829250162,67815.021707498381,49829,44111,319726.80905252672,37058,160859.19094747328,91603,156193,43965,52472,270396,140136.93047378582,46411,57222,87361,13700.247344590249,14152.33358351234,95982.150574323081,39428.705281891824,5586.1169912445794,5985.3783651092381,12504.649499210642,18194.434619259762,10057.945585467636,10457.712994026675,14977.39468757818,116014,55379.978292501619,67815.021707498381,14131,14696.24,12435.28,15261.480000000001,3034.5275276183565,396.01097928906836,7008.6471428895493,12009.686738652088,1660.6309461697253,3690.6542091055508,7541.0203933489101,4432.7078011932035,1399.1142617335481,14699.609779836872,1662.2618598041695,7904.1283603589573,9629.3534816599695,34630.120876720313,1713.0285377623904,5491.7954760596576,10972.831897949864,8227.8697298478128,73752,15212.974211310857,3427.2579357644968,37874.767852924648,49829,52472,44111,270396,7030.7169484178594,5621.2830515821415,19565.126411949484,140136.93047378579,14142.153737067352,78397.387562364194,18895.146280659203,319432,6703.6701363158527,13066.92723215055,10748.171739018044,38688.188726799592,9860.631072604132,11317.006863184379,6421.9660115118822,6357.336869043721,6829.9683078566877,4517.1330415151569,37058,46411,7547.3971809850482,410.88263036604314,23218.631277131681,8025.5060292620183,3939.757382496382,3662.8254997588297,2170.8150347055484,9625.6547343606762,25952.88566813638,10364.943030514691,15911.701532282708,161154,0,10057.945585467636,10457.712994026675,2695.140782260044,39428.705281891824,5586.1169912445794,5985.3783651092381,91603,33998.3771468255,10675.917358903816,11508.898741953577,1038.8067523171026,1510.7308195292067,3452.2208805579771,1321.1210985178727,1551.8680906713166,1987.3557541412379,1023.7033565823888,48114.822312254546,5376.1776877454586,156193,4015.2270340618411,32539.579903962662,7047.1930619754967,43965,0,171393.97829250162,171393.97829250162,171393.97829250162,171393.97829250162,171393.97829250162,171393.97829250162,176039.36585486581,2033.6644249978899,7174.7401458038348,461.27212389380531,1472.2251520812379,4620.5490874357847,1035.6073962588691,13905.705882352942,21164.765276292335,12994.390531194296,7923.1621960784314,9689.608228163992,13121.367885918004,32052.422879684418,9938.5086885300716,10481.06843178551,270396,68460.79020481206,75178.909777461391,29728.650717008535,14726.723918436497,1955.6253645549707,1038.8067523171026,33998.3771468255,11508.898741953577,10675.917358903816,32835.942455801545,46776.004086488727,7749.0534577097269,3311.849449497367,1074.3252752513165,2666.2087123025372,2128.7846816658689,1739.8318812829104]
[32,2032,116617,116617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AJ$3)","v":2677384},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AK$3)","v":116617},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AL$3)","v":123834},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AM$3)","v":56644},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AN$3)","v":41081},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AO$3)","v":24273},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AP$3)","v":70634},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AQ$3)","v":74078},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AR$3)","v":56581},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AS$3)","v":50124},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AT$3)","v":52926},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AU$3)","v":44526},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AV$3)","v":272796},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AW$3)","v":12622},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AX$3)","v":79217},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AY$3)","v":177134},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,AZ$3)","v":321232},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BA$3)","v":114711},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BB$3)","v":36966},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BC$3)","v":46966},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BD$3)","v":47049},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BE$3)","v":63963},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BF$3)","v":161624},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BG$3)","v":10926},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BH$3)","v":74520},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BI$3)","v":92002},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BJ$3)","v":57372},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BK$3)","v":10857},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BL$3)","v":53486},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BM$3)","v":156806},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BN$3)","v":43862},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BO$3)","v":44034},{"$f":"HLOOKUP($B32,User1!$B$4:$CN$37,BP$3)","v":87918},null,null,null,null,null,null,116617,123834,56644,41081,24273,70634,74078,56581,50124,52926,44526,272796,12622,79217,177134,321232,114711,36966,46966,47049,63963,161624,10926,74520,92002,57372,10857,53486,156806,43862,44034,87918,172284.22863650022,68166.771363499778,50124,44526,321527.668852809,36966,161328.33114719103,92002,156806,44034,52926,272796,140499.41442600664,46966,57372,87918,13735.684968256473,14182.37887453954,96362.999109757307,39592.878651501509,5609.3764831028557,6010.3003027575487,12531.196770102746,18241.497092705664,10099.824891580067,10501.256852958022,15009.191576731626,116617,55667.228636500229,68166.771363499778,14161,14727.44,12461.68,15293.880000000001,3027.7469546083526,395.12610303291518,6992.9865027334799,11982.851405303632,1656.9203094163283,3682.4075380532176,7524.1701789805602,4422.8030306467344,1395.9879772247805,14703.85016838294,1662.7413715909754,7906.4084600260849,9625.1291845124215,34614.929003131147,1712.2770499725279,5489.3862825443694,10968.018230804368,8224.260249035171,74078,15230.740402551173,3431.2603957089445,37918.999201739884,50124,52926,44526,272796,7014.045947117469,5607.9540528825319,19668.912282838643,140499.41442600661,14178.734413996663,78735.403513031226,18944.021243728879,321232,6715.378478983921,13089.749366674134,10766.944034673515,38755.759857480138,9877.8532278077437,11336.772661864305,6433.1823418408676,6368.4403208851054,6841.8972374928908,4525.022472297379,36966,46966,7586.7426550190266,413.02461010772276,23339.672747735676,8067.3439412615899,3960.2958036336349,3681.9202422423496,2168.6790064172524,9616.1833282402768,25927.34867071201,10354.74418300083,15896.044811629634,161624,0,10099.824891580067,10501.256852958022,2706.3628180999917,39592.878651501509,5609.3764831028557,6010.3003027575487,92002,34087.499452442637,10703.902882021421,11539.067816982291,1041.5298485536473,1512.1235832606801,3455.4035309503051,1322.3390584132519,1553.298779424586,1989.187925021796,1024.6471229293809,48110.324843305352,5375.6751566946514,156806,4039.1699501862408,32733.614369698873,7089.2156801148858,44034,0,172284.22863650022,172284.22863650022,172284.22863650022,172284.22863650022,172284.22863650022,172284.22863650022,176941.63214953145,2044.2128366020431,7187.2712391412497,463.67679002413513,1468.9355031853238,4648.1015566512633,1037.2327098115102,13979.470588235296,21277.036648841357,13063.321040998217,7965.1916862745102,9741.0080713012467,13190.971964349377,32329.747928994086,10024.498987062481,10571.753083943435,272796,68637.87370251464,75373.370639759829,30084.156979488114,14902.831560476796,1979.0114600350942,1041.5298485536473,34087.499452442637,11539.067816982291,10703.902882021421,33045.299262018067,47074.240533829921,7798.4602041520102,3313.3657252273815,1074.8171373863092,2667.4293920536143,2129.7593106749641,1740.6284346577308]
[33,2033,117212,117212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AJ$3)","v":2688332},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AK$3)","v":117212},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AL$3)","v":124472},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AM$3)","v":56788},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AN$3)","v":40984},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AO$3)","v":24273},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AP$3)","v":70618},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AQ$3)","v":74388},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AR$3)","v":56611},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AS$3)","v":50390},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AT$3)","v":53357},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AU$3)","v":44899},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AV$3)","v":275107},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AW$3)","v":12580},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AX$3)","v":79602},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AY$3)","v":177585},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,AZ$3)","v":323001},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BA$3)","v":114883},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BB$3)","v":36855},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BC$3)","v":47483},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BD$3)","v":47307},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BE$3)","v":63872},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BF$3)","v":162031},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BG$3)","v":10936},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BH$3)","v":74824},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BI$3)","v":92421},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BJ$3)","v":57496},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BK$3)","v":10869},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BL$3)","v":53469},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BM$3)","v":157369},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BN$3)","v":44096},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BO$3)","v":44088},{"$f":"HLOOKUP($B33,User1!$B$4:$CN$37,BP$3)","v":88466},null,null,null,null,null,null,117212,124472,56788,40984,24273,70618,74388,56611,50390,53357,44899,275107,12580,79602,177585,323001,114883,36855,47483,47307,63872,162031,10936,74824,92421,57496,10869,53469,157369,44096,44088,88466,173166.02944944406,68517.97055055594,50390,44899,323297.41340326617,36855,161734.58659673383,92421,157369,44088,53357,275107,140857.13928913925,47483,57496,88466,13770.657327717017,14218.433223772181,96733.830409984454,39754.395494094861,5632.2596077789594,6034.8189728063717,12563.05349517327,18287.941678097573,10141.026539017537,10544.096118702779,15047.347843715763,117212,55954.029449444068,68517.97055055594,14197,14764.880000000001,12493.36,15332.76,3020.5978721956312,394.19313567588415,6976.4747408297981,11954.557629925368,1653.0080076219858,3673.712678356736,7506.40419209219,4412.3599573531747,1392.6917859492321,14703.85016838294,1662.7413715909754,7906.4084600260849,9622.9489021136887,34607.088036117384,1711.8891853067926,5488.1428278268004,10965.53375743895,8222.3972911963883,74388,15238.815944024045,3433.0796956836934,37939.104360292265,50390,53357,44899,275107,6990.7065452969227,5589.2934547030782,19764.504532341816,140857.13928913922,14214.834819456442,79057.261705046185,18992.254522381885,323001,6725.4476536784596,13109.376402364416,10783.088208937219,38813.871029865411,9892.6642812828504,11353.771248729039,6442.8283859237945,6377.9892894686955,6852.1561169800261,4531.80738277009,36855,47483,7628.3456562516758,415.289490326384,23467.659220751379,8111.5823891955624,3982.0126587705663,3702.1105847044323,2165.5936322230468,9602.5024082885884,25890.46189665459,10340.012514369697,15873.429548464081,162031,0,10141.026539017537,10544.096118702779,2717.4032675994872,39754.395494094861,5632.2596077789594,6034.8189728063717,92421,34161.173891752806,10727.037581131975,11564.007585672694,1043.7809414425244,1513.7948997384483,3459.2227114210982,1323.8006102877071,1555.0156059285091,1991.3865300784655,1025.7796425457716,48095.033448878094,5373.9665511219073,157369,4060.7185746982004,32908.245388861462,7127.036036440335,44088,0,173166.02944944406,173166.02944944406,173166.02944944406,173166.02944944406,173166.02944944406,173166.02944944406,177835.29115449026,2054.744740519805,7198.0479794114271,466.21942880128722,1465.4670690233272,4672.898778945194,1038.5046943309683,14047.411764705883,21380.444491978611,13126.809668449197,8003.90305882353,9788.3500320855619,13255.080983957219,32593.023471400396,10106.132948885101,10657.843579714505,275107,68812.632252763797,75565.278405397883,30415.322272644764,15066.881381981,2000.7963453742361,1043.7809414425244,34161.173891752806,11564.007585672694,10727.037581131975,33251.273283214934,47367.658079867579,7847.0686369174882,3316.3982766874101,1075.800861656295,2669.870751555768,2131.7085686931546,1742.2215414073719]
[34,2034,117835,117835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AJ$3)","v":2699043},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AK$3)","v":117835},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AL$3)","v":125114},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AM$3)","v":56904},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AN$3)","v":40888},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AO$3)","v":24255},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AP$3)","v":70595},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AQ$3)","v":74682},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AR$3)","v":56622},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AS$3)","v":50655},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AT$3)","v":53778},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AU$3)","v":45267},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AV$3)","v":277411},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AW$3)","v":12541},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AX$3)","v":79973},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AY$3)","v":177996},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,AZ$3)","v":324778},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BA$3)","v":115049},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BB$3)","v":36737},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BC$3)","v":48015},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BD$3)","v":47546},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BE$3)","v":63783},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BF$3)","v":162440},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BG$3)","v":10949},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BH$3)","v":75133},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BI$3)","v":92772},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BJ$3)","v":57604},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BK$3)","v":10882},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BL$3)","v":53438},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BM$3)","v":157930},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BN$3)","v":44328},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BO$3)","v":44131},{"$f":"HLOOKUP($B34,User1!$B$4:$CN$37,BP$3)","v":89014},null,null,null,null,null,null,117835,125114,56904,40888,24255,70595,74682,56622,50655,53778,45267,277411,12541,79973,177996,324778,115049,36737,48015,47546,63783,162440,10949,75133,92772,57604,10882,53438,157930,44328,44131,89014,174077.62838660699,68871.371613393014,50655,45267,325075.16161244799,36737,162142.83838755204,92772,157930,44131,53778,277411,141183.13689168356,48015,57604,89014,13802.527925806335,14247.477005098473,97080.415777455142,39918.568863704553,5655.5190996372366,6059.7409104546823,12588.715857035637,18330.267009796185,10182.905845129966,10587.639977634126,15078.084836564092,117835,56242.628386606986,68871.371613393014,14226,14795.04,12518.88,15364.080000000002,3013.5224916634534,393.26978653902864,6960.1332032756391,11926.555542953067,1649.1360388358323,3665.1074563890843,7488.8213597078238,4402.024544609033,1389.42957602704,14692.946312121625,1661.5083412820461,7900.5453465963292,9619.814746165508,34595.816646035099,1711.3316298497978,5486.3553616702966,10961.962326976163,8219.7192893031388,74682,15241.77697589743,3433.7467723411014,37946.476251761473,50655,53778,45267,277411,6969.0342436064157,5571.9657563935853,19856.620700044874,141183.13689168356,14247.733415119344,79362.068172713916,19036.209904923762,324778,6735.1655780929568,13128.318774018991,10798.669214331261,38869.955068330259,9906.9586701018488,11370.176861633377,6452.1379400968517,6387.2051544970445,6862.0571285780761,4538.3556103193341,36737,48015,7666.8848705718428,417.38757704057019,23586.220333351197,8152.5629669328473,4002.1302106222197,3720.8140414813229,2162.5760684506918,9589.1221678962775,25854.385820928102,10325.604618675514,15851.311324049419,162440,0,10182.905845129966,10587.639977634126,2728.6253034394349,39918.568863704553,5655.5190996372366,6059.7409104546823,92772,34225.341951797142,10747.187157776651,11585.729319693368,1045.7415707328366,1515.6054925893636,3463.3601569311245,1325.3839581517,1556.8755013077594,1993.768352223191,1027.0065387968614,48067.1491413931,5370.850858606902,157930,4082.0830229322805,33081.383835210698,7164.5331418570204,44131,0,174077.62838660699,174077.62838660699,174077.62838660699,174077.62838660699,174077.62838660699,174077.62838660699,178757.6965593209,2065.3426751831325,7208.4487868814822,468.57481898632341,1462.0343919145473,4697.4840591682369,1039.5175708927591,14112.882352941177,21480.092049910876,13187.989618538324,8041.2067450980394,9833.9704670231731,13316.858766488414,32850.19053254438,10185.872851268679,10741.936616186942,277411,68971.89115332345,75740.165526633456,30756.095843165731,15235.690869486294,2023.2132873479761,1045.7415707328366,34225.341951797142,11585.729319693368,10747.187157776651,33457.247304411794,47661.075625905236,7895.6770696829672,3320.3405935854476,1077.0797032072762,2673.0445189085685,2134.2426041168023,1744.2925801819051]
[35,2035,118449,118449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AJ$3)","v":2709036},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AK$3)","v":118449},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AL$3)","v":125703},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AM$3)","v":56999},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AN$3)","v":40791},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AO$3)","v":24230},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AP$3)","v":70568},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AQ$3)","v":74952},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AR$3)","v":56613},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AS$3)","v":50893},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AT$3)","v":54197},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AU$3)","v":45624},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AV$3)","v":279581},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AW$3)","v":12501},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AX$3)","v":80319},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AY$3)","v":178356},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,AZ$3)","v":326484},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BA$3)","v":115211},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BB$3)","v":36637},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BC$3)","v":48538},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BD$3)","v":47772},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BE$3)","v":63675},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BF$3)","v":162797},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BG$3)","v":10971},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BH$3)","v":75417},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BI$3)","v":93084},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BJ$3)","v":57685},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BK$3)","v":10891},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BL$3)","v":53403},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BM$3)","v":158472},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BN$3)","v":44567},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BO$3)","v":44165},{"$f":"HLOOKUP($B35,User1!$B$4:$CN$37,BP$3)","v":89494},null,null,null,null,null,null,118449,125703,56999,40791,24230,70568,74952,56613,50893,54197,45624,279581,12501,80319,178356,326484,115211,36637,48538,47772,63675,162797,10971,75417,93084,57685,10891,53403,158472,44567,44165,89494,174956.40217786704,69195.597822132957,50893,45624,326781.81469478999,36637,162499.18530520998,93084,158472,44165,54197,279581,141468.68223697788,48538,57685,89494,13830.443778147344,14271.262860495008,97395.220418618599,40069.459598232548,5676.8967555846493,6082.6465101055564,12609.732446491886,18367.340293035846,10221.396857867605,10627.660870632517,15103.257373810571,118449,56507.40217786705,69195.597822132957,14249.75,14819.74,12539.78,15389.730000000001,3006.373409250732,392.33681918199761,6943.6214413719572,11898.261767574802,1645.2237370414898,3656.4125966926026,7471.0553728194545,4391.5814713154732,1386.1333847514916,14677.802067314244,1659.7957991863113,7892.4021334994459,9616.1355196176428,34582.585014199372,1710.677108226369,5484.2570318344005,10957.769778172022,8216.5755479501931,74952,15239.354313455569,3433.2009823486769,37940.444704195754,50893,54197,45624,279581,6946.8062418725622,5554.1937581274387,19942.529578819154,141468.68223697785,14276.549703291232,79641.533691838937,19074.710969923945,326484,6744.6493356540914,13146.804702983094,10813.874773812191,38924.687684181503,9920.9086158167738,11386.187158564117,6461.2231676633291,6396.198950488566,6871.7195615834007,4544.7460492529344,36637,48538,7703.3278096361009,419.37154188327344,23698.332515140148,8191.3144755881885,4021.1535023313145,3738.5001554209766,2158.9143056707558,9572.8854716898768,25810.608111057758,10308.120880080325,15824.471231501289,162797,0,10221.396857867605,10627.660870632517,2738.9394075771215,40069.459598232548,5676.8967555846493,6082.6465101055564,93084,34273.467996830397,10762.299340260157,11602.020620208872,1047.2120427005707,1516.8589799476897,3466.2245422842198,1326.4801220575414,1558.1631211857018,1995.4173060156932,1027.8559285091542,48035.666858748751,5367.3331412512516,158472,4104.0920881389402,33259.746286406677,7203.1616254543824,44165,0,174956.40217786704,174956.40217786704,174956.40217786704,174956.40217786704,174956.40217786704,174956.40217786704,179645.93586970598,2075.0657024677116,7218.5989724847886,470.8020917135961,1458.5659577525507,4722.8111366393887,1040.3184500346401,14173.941176470589,21573.024812834225,13245.046930481283,8075.9967058823531,9876.5167486631017,13374.47362566845,33106.135897435903,10265.233941764451,10825.630160799652,279581,69111.388000528983,75893.351326255841,31091.10444726811,15401.644557390935,2045.2509953409572,1047.2120427005707,34273.467996830397,11602.020620208872,10762.299340260157,33637.662505460146,47918.083695427275,7938.2537991125828,3327.0122067975108,1079.2438966012446,2678.4155098133078,2138.5309717568211,1747.7974150311154]
[36,2036,119020,119020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AJ$3)","v":2719130},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AK$3)","v":119020},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AL$3)","v":126270},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AM$3)","v":57079},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AN$3)","v":40694},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AO$3)","v":24219},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AP$3)","v":70544},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AQ$3)","v":75229},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AR$3)","v":56628},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AS$3)","v":51142},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AT$3)","v":54628},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AU$3)","v":46000},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AV$3)","v":281754},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AW$3)","v":12443},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AX$3)","v":80658},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AY$3)","v":178732},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,AZ$3)","v":328242},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BA$3)","v":115350},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BB$3)","v":36519},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BC$3)","v":49049},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BD$3)","v":48030},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BE$3)","v":63591},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BF$3)","v":163147},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BG$3)","v":10991},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BH$3)","v":75698},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BI$3)","v":93434},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BJ$3)","v":57770},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BK$3)","v":10903},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BL$3)","v":53367},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BM$3)","v":159020},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BN$3)","v":44801},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BO$3)","v":44191},{"$f":"HLOOKUP($B36,User1!$B$4:$CN$37,BP$3)","v":89987},null,null,null,null,null,null,119020,126270,57079,40694,24219,70544,75229,56628,51142,54628,46000,281754,12443,80658,178732,328242,115350,36519,49049,48030,63591,163147,10991,75698,93434,57770,10903,53367,159020,44801,44191,89987,175782.28628592216,69507.71371407785,51142,46000,328540.45497159596,36519,162848.54502840404,93434,159020,44191,54628,281754,141766.91848650749,49049,57770,89987,13859.600335036843,14291.293054513142,97713.385479100747,40218.756416550743,5698.0485912227587,6105.3101491967382,12627.430627086622,18406.061277752826,10259.481275400267,10667.259007718954,15124.455299912868,119020,56762.28628592215,69507.71371407785,14269.75,14840.54,12557.38,15411.330000000002,2999.2243268380103,391.40385182496658,6927.1096794682753,11869.96799219654,1641.3114352471475,3647.7177369961209,7453.2893859310852,4381.1383980219125,1382.8371934759432,14671.138599598995,1659.042280664188,7888.8191197368169,9612.8650960195409,34570.823563678729,1710.0953112277659,5482.391849758048,10954.043068123896,8213.78111119202,75229,15243.392084192004,3434.1106323360514,37950.497283471945,51142,54628,46000,281754,6914.5756393584743,5528.4243606415257,20026.700416693377,141766.91848650746,14306.646715381867,79928.419900702851,19114.923193368581,328242,6752.7866338083995,13162.666086476984,10826.921519292744,38971.649620004486,9932.8780136832847,11399.924388646665,6469.0185172419733,6403.9158495183274,6880.0101676805625,4550.2292036465788,36519,49049,7744.9308108687501,421.63642210193467,23826.31898815585,8235.5529235221602,4042.8703574682459,3758.6904978830594,2156.0662679530274,9560.2569301960102,25776.558781158597,10294.522416728511,15803.595603963855,163147,0,10259.481275400267,10667.259007718954,2749.1445599105364,40218.756416550743,5698.0485912227587,6105.3101491967382,93434,34323.970636680111,10778.157803360133,11619.11642939181,1048.755130567946,1518.5302964254579,3470.0437227550128,1327.9416739319965,1559.8799476896252,1997.6159110723627,1028.9884481255449,48003.285082314564,5363.71491768544,159020,4125.6407126509002,33434.377305569265,7240.9819817798316,44191,0,175782.28628592216,175782.28628592216,175782.28628592216,175782.28628592216,175782.28628592216,175782.28628592216,180481.706186625,2084.4255606516786,7227.3080823542923,473.34473049074819,1455.0975235905544,4747.6083589333193,1040.9308870254904,14233.764705882353,21664.077433155082,13300.949903743316,8110.0828235294121,9918.2022673796782,13430.922866310162,33369.41143984221,10346.86790358707,10911.720656570722,281754,69257.084707610324,76053.345383639244,31418.426429479037,15563.790512494705,2066.7830580262603,1048.755130567946,34323.970636680111,11619.11642939181,10778.157803360133,33822.963951536884,48182.052400165529,7981.9836482975834,3333.0773097175679,1081.211345141216,2683.2982288176158,2142.4294877932025,1750.9836285303973]
[37,2037,119531,119531,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A37,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A37,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A37,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AJ$3)","v":2728179},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AK$3)","v":119531},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AL$3)","v":126752},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AM$3)","v":57139},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AN$3)","v":40589},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AO$3)","v":24200},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AP$3)","v":70524},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AQ$3)","v":75497},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AR$3)","v":56615},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AS$3)","v":51350},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AT$3)","v":55027},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AU$3)","v":46355},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AV$3)","v":283804},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AW$3)","v":12395},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AX$3)","v":80965},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AY$3)","v":179011},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,AZ$3)","v":329868},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BA$3)","v":115475},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BB$3)","v":36393},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BC$3)","v":49546},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BD$3)","v":48265},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BE$3)","v":63494},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BF$3)","v":163437},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BG$3)","v":10996},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BH$3)","v":75978},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BI$3)","v":93758},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BJ$3)","v":57838},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BK$3)","v":10899},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BL$3)","v":53310},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BM$3)","v":159496},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BN$3)","v":45016},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BO$3)","v":44204},{"$f":"HLOOKUP($B37,User1!$B$4:$CN$37,BP$3)","v":90451},null,null,null,null,null,null,119531,126752,57139,40589,24200,70524,75497,56615,51350,55027,46355,283804,12395,80965,179011,329868,115475,36393,49546,48265,63494,163437,10996,75978,93758,57838,10899,53310,159496,45016,44204,90451,176509.96025432172,69773.039745678267,51350,46355,330166.98548666376,36393,163138.01451333627,93758,159496,44204,55027,283804,141988.21612911057,49546,57838,90451,13881.235120601124,14306.315700026742,98014.6953659516,40367.521929465671,5719.1251534244329,6127.8931347680227,12640.704262532674,18434.793072263561,10297.430161197937,10706.716226168071,15140.353744489592,119531,56978.960254321726,69773.039745678267,14284.75,14856.140000000001,12570.58,15427.53,2991.4856293809407,390.39393870653089,6909.2361227684141,11839.340709570584,1637.0764693872923,3638.3057754690017,7434.0581630106844,4369.8340403330076,1379.2691513735454,14659.628973545385,1657.7407486714294,7882.6302777831852,9610.1397430211236,34561.022354911525,1709.6104803955966,5480.8375313610877,10950.937476417124,8211.4524138935412,75497,15239.892682887094,3433.3222690136599,37941.785048099249,51350,55027,46355,283804,6887.9020372778505,5507.0979627221504,20102.925924738767,141988.21612911057,14328.979338715078,80203.75567802474,19144.761518743722,329868,6760.1043479759419,13176.929920554225,10838.654204077413,39013.881576679822,9943.6418606855423,11412.278012821616,6476.0287236975892,6410.8555069191925,6887.46574870319,4555.1600978854667,36393,49546,7782.8250174178684,423.6993943941261,23942.895814352323,8275.8476338496166,4062.6512138914195,3777.0809260946462,2152.7774624932699,9545.6739715661879,25737.23991210838,10278.819429286536,15779.489224545627,163437,0,10297.430161197937,10706.716226168071,2759.3133949758612,40367.521929465671,5719.1251534244329,6127.8931347680227,93758,34364.372748559879,10790.844573840113,11632.79307673816,1049.9896008618464,1517.9731909328684,3468.7706625980818,1327.4544899738448,1559.3076721883174,1996.8830427201394,1028.6109415867479,47952.013936293763,5357.9860637062384,159496,4145.4396625230002,33594.828883004979,7275.7314544720184,44204,0,176509.96025432172,176509.96025432172,176509.96025432172,176509.96025432172,176509.96025432172,176509.96025432172,181216.71593234644,2092.3822654923702,7235.1400156901764,475.66069991954947,1451.3430330028261,4770.3921315538119,1041.2371055209155,14287.941176470589,21746.535115864528,13351.575900178254,8140.9513725490197,9955.9528698752219,13482.043565062389,33613.139842209072,10422.44087520476,10991.419282586166,283804,69365.194764194603,76172.064378346593,31736.780686149938,15721.494112664124,2087.7252011859382,1049.9896008618464,34364.372748559879,11632.79307673816,10790.844573840113,33997.36531255029,48430.493534036832,8023.1411534128792,3334.5935854475824,1081.7032072762088,2684.518908568693,2143.4041168022977,1751.7801819052177]
[38,2038,120082,120082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AJ$3)","v":2737425},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AK$3)","v":120082},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AL$3)","v":127243},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AM$3)","v":57222},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AN$3)","v":40489},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AO$3)","v":24184},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AP$3)","v":70503},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AQ$3)","v":75776},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AR$3)","v":56616},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AS$3)","v":51566},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AT$3)","v":55416},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AU$3)","v":46674},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AV$3)","v":285874},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AW$3)","v":12352},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AX$3)","v":81260},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AY$3)","v":179354},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,AZ$3)","v":331499},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BA$3)","v":115550},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BB$3)","v":36262},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BC$3)","v":50048},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BD$3)","v":48509},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BE$3)","v":63379},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BF$3)","v":163715},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BG$3)","v":11007},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BH$3)","v":76274},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BI$3)","v":94112},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BJ$3)","v":57932},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BK$3)","v":10894},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BL$3)","v":53275},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BM$3)","v":159988},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BN$3)","v":45246},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BO$3)","v":44213},{"$f":"HLOOKUP($B38,User1!$B$4:$CN$37,BP$3)","v":90912},null,null,null,null,null,null,120082,127243,57222,40489,24184,70503,75776,56616,51566,55416,46674,285874,12352,81260,179354,331499,115550,36262,50048,48509,63379,163715,11007,76274,94112,57932,10894,53275,159988,45246,44213,90912,177281.68000221424,70043.319997785758,51566,46674,331798.49404938391,36262,163415.50595061612,94112,159988,44213,55416,285874,142260.27738865488,50048,57932,90912,13907.832724359365,14327.097026320555,98335.327776591832,40524.788328832881,5741.4060906090608,6151.7665766576656,12659.066124899713,18470.115672683572,10337.547554755474,10748.42814281428,15162.346592820724,120082,57199.680002214242,70043.319997785758,14305.5,14877.720000000001,12588.84,15449.94,2984.1154413265886,389.43211668897311,6892.2136878161646,11810.171868974436,1633.0431685683823,3629.342002586031,7415.7427126103039,4359.0679853911934,1375.8710160379285,14649.93665686866,1656.6447217301588,7877.4186214011797,9607.2781223727852,34550.731085705964,1709.1014080218188,5479.2054970442796,10947.676605125014,8209.0072817301389,75776,15240.161867602856,3433.3829123461519,37942.455220050993,51566,55416,46674,285874,6864.0069354139578,5487.9930645860431,20176.17193409834,142260.27738865485,14356.434857723292,80491.77421430219,19181.444477896672,331499,6764.4949764764679,13185.488221000569,10845.693814948214,39039.220750685025,9950.1001688868964,11419.690187326589,6480.2348475709587,6415.0193013597118,6891.9390973167665,4558.1186344288008,36262,50048,7822.1704914518468,425.84137413580572,24063.937284956322,8317.6855458491882,4083.1896350286725,3796.1756685781661,2148.8783632368563,9528.3848969019655,25690.624758079772,10260.202485412028,15750.909496369379,163715,0,10337.547554755474,10748.42814281428,2770.0633063306332,40524.788328832881,5741.4060906090608,6151.7665766576656,94112,34420.222726746615,10808.382168327145,11651.69903042282,1051.6960745034146,1517.2768090671318,3467.179337401918,1326.8455100261551,1558.5923278116827,1995.9669572798605,1028.1390584132519,47920.531653649414,5354.468346350588,159988,4166.6199344791994,33766.474756540862,7312.9053089799399,44213,0,177281.68000221424,177281.68000221424,177281.68000221424,177281.68000221424,177281.68000221424,177281.68000221424,181997.45421651643,2100.4875395105846,7239.8391756917072,478.06536604987929,1447.7673276811804,4794.7654697059661,1041.4491029408252,14340.000000000002,21825.769696969699,13400.22303030303,8170.6133333333337,9992.2278787878786,13531.166060606061,33850.75976331361,10496.119787383412,11069.120449302978,285874,69498.104260282111,76318.016404097929,32058.337701942281,15880.784268167241,2108.8780298904821,1051.6960745034146,34420.222726746615,11651.69903042282,10808.382168327145,34170.639078557142,48677.328367473623,8064.0325539692394,3337.9293920536143,1082.7853039731929,2687.2044040210626,2145.5483006223071,1753.5325993298229]
[39,2039,120614,120614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AJ$3)","v":2746384},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AK$3)","v":120614},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AL$3)","v":127736},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AM$3)","v":57310},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AN$3)","v":40375},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AO$3)","v":24155},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AP$3)","v":70480},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AQ$3)","v":76035},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AR$3)","v":56603},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AS$3)","v":51785},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AT$3)","v":55814},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AU$3)","v":47003},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AV$3)","v":287889},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AW$3)","v":12301},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AX$3)","v":81544},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AY$3)","v":179684},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,AZ$3)","v":333054},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BA$3)","v":115647},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BB$3)","v":36130},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BC$3)","v":50550},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BD$3)","v":48739},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BE$3)","v":63284},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BF$3)","v":163938},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BG$3)","v":11018},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BH$3)","v":76578},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BI$3)","v":94417},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BJ$3)","v":58025},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BK$3)","v":10893},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BL$3)","v":53220},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BM$3)","v":160471},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BN$3)","v":45483},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BO$3)","v":44207},{"$f":"HLOOKUP($B39,User1!$B$4:$CN$37,BP$3)","v":91400},null,null,null,null,null,null,120614,127736,57310,40375,24155,70480,76035,56603,51785,55814,47003,287889,12301,81544,179684,333054,115647,36130,50550,48739,63284,163938,11018,76578,94417,58025,10893,53220,160471,45483,44207,91400,178035.29881221629,70314.701187783707,51785,47003,333353.9019971774,36130,163638.09800282263,94417,160471,44207,55814,287889,142522.02728850799,50550,58025,91400,13933.422255671956,14349.130239740502,98637.226021169248,40686.305171426233,5764.2892152851646,6176.2852467064886,12678.534123553922,18504.099515653263,10378.749202192947,10791.267408559037,15185.664311533252,120614,57421.298812216301,70314.701187783707,14327.5,14900.6,12608.2,15473.7,2975.7134269446274,388.33563958895724,6872.8081119706003,11776.919390694826,1628.4452056348252,3619.1233014994441,7394.8630991538694,4346.7946827575252,1371.9971417553252,14632.369332892098,1654.6581728991064,7867.9724942087951,9604.1439664246045,34539.459695623678,1708.543852564824,5477.4180308877758,10944.105174662229,8206.3292798368893,76035,15236.662466297945,3432.5945490237605,37933.742984678298,51785,55814,47003,287889,6835.6662332032947,5465.3337667967062,20246.686736329251,142522.02728850799,14382.849788547521,80759.450940166789,19216.737120813508,333054,6770.1735226704805,13196.556956244507,10854.798378341118,39071.992749065095,9958.452914160649,11429.276599686353,6485.674767780516,6420.4044755027835,6897.7246281903253,4561.9450083581778,36130,50550,7859.2584382871546,427.86045340050373,24178.033753148615,8357.122921914357,4102.549622166247,3814.1748110831236,2145.6573681989494,9514.1026178315224,25652.116587360488,10244.823270907002,15727.300155702042,163938,0,10378.749202192947,10791.267408559037,2781.1037558301286,40686.305171426233,5764.2892152851646,6176.2852467064886,94417,34475.478556229238,10825.73319266006,11670.403856940624,1053.3843941700723,1517.1375326939844,3466.8610723626853,1326.7237140366171,1558.4492589363558,1995.7837401918046,1028.0446817785528,47871.05949520829,5348.9405047917089,160471,4188.4448234079791,33943.344634923487,7351.2105416685363,44207,0,178035.29881221629,178035.29881221629,178035.29881221629,178035.29881221629,178035.29881221629,178035.29881221629,182759.7497523831,2108.6258289015827,7245.9167559603538,480.33205953338694,1443.691023614504,4819.8806051062293,1041.307771327552,14390.117647058825,21902.049768270947,13447.056199643494,8199.1692549019608,10027.150260249555,13578.456869875223,34093.877317554245,10571.5033530572,11148.619329388559,287889,69625.976370220509,76458.436720418467,32379.89471773462,16040.074423670358,2130.0308585950265,1053.3843941700723,34475.478556229238,11670.403856940624,10825.73319266006,34354.061199622964,48938.619904821026,8107.3188955560154,3341.2651986596456,1083.8674006701772,2689.8898994734323,2147.692484442317,1755.2850167544279]
[40,2040,121150,121150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AJ$3)","v":2754825},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AK$3)","v":121150},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AL$3)","v":128241},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AM$3)","v":57386},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AN$3)","v":40260},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AO$3)","v":24111},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AP$3)","v":70445},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AQ$3)","v":76288},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AR$3)","v":56596},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AS$3)","v":51984},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AT$3)","v":56198},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AU$3)","v":47317},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AV$3)","v":289825},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AW$3)","v":12237},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AX$3)","v":81816},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AY$3)","v":180006},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,AZ$3)","v":334515},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BA$3)","v":115732},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BB$3)","v":35991},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BC$3)","v":51045},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BD$3)","v":48941},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BE$3)","v":63165},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BF$3)","v":164130},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BG$3)","v":11042},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BH$3)","v":76862},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BI$3)","v":94695},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BJ$3)","v":58096},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BK$3)","v":10893},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BL$3)","v":53174},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BM$3)","v":160901},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BN$3)","v":45728},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BO$3)","v":44183},{"$f":"HLOOKUP($B40,User1!$B$4:$CN$37,BP$3)","v":91872},null,null,null,null,null,null,121150,128241,57386,40260,24111,70445,76288,56596,51984,56198,47317,289825,12237,81816,180006,334515,115732,35991,51045,48941,63165,164130,11042,76862,94695,58096,10893,53174,160901,45728,44183,91872,178798.31199487561,70592.688005124393,51984,47317,334815.25323473947,35991,163829.7467652605,94695,160901,44183,56198,289825,142777.43173624348,51045,58096,91872,13958.391434710304,14368.158924057729,98929.026520622676,40837.195905954228,5785.6668712325782,6199.1908463573636,12695.347395118921,18537.25950788429,10417.240214930584,10831.288301557428,15205.802341330435,121150,57648.311994875607,70592.688005124393,14346.5,14920.36,12624.92,15494.220000000001,2967.2377106821227,387.22954426876578,6853.2323117755141,11743.375224009256,1623.806909693079,3608.8149626840277,7373.8003311934308,4334.4137195744388,1368.0892861193656,14605.715462031107,1651.6440988106128,7853.6404391582801,9599.3745986773738,34522.307580281078,1707.6953986085275,5474.6979736930953,10938.670389175379,8202.2540595645532,76288,15234.778173287608,3432.170045696319,37929.051781016075,51984,56198,47317,289825,6800.1014304291293,5436.8985695708716,20314.222039874352,142777.43173624345,14408.624357412373,81020.917321161949,19251.174184508116,334515,6775.1495683044095,13206.256363417029,10862.776603994693,39100.71047960432,9965.7723301221831,11437.677064125321,6490.441708170335,6425.1234425353714,6902.7944232857117,4565.2980164406226,35991,51045,7891.8313307251201,429.63373171123851,24278.240216517497,8391.7592261107238,4119.5527413044638,3829.9827536309558,2141.6226480988344,9496.2121840485452,25603.880036670016,10225.558781158597,15697.726350024011,164130,0,10417.240214930584,10831.288301557428,2791.4178599678148,40837.195905954228,5785.6668712325782,6199.1908463573636,94695,34517.663114221352,10838.979673602393,11684.683885787548,1054.6733263887033,1517.1375326939844,3466.8610723626853,1326.7237140366171,1558.4492589363558,1995.7837401918046,1028.0446817785528,47829.682780875715,5344.3172191242829,160901,4211.0064174482795,34126.184804559532,7390.8087779921907,44183,0,178798.31199487561,178798.31199487561,178798.31199487561,178798.31199487561,178798.31199487561,178798.31199487561,183531.22931603756,2116.9622105292779,7251.2424706287547,482.32280772325021,1439.5789624946115,4845.8435087900452,1040.7424448744596,14438.117647058825,21975.106737967915,13491.910502673796,8226.5185882352944,10060.597048128342,13623.749475935831,34328.442998027618,10644.235235516331,11225.321766456056,289825,69750.748550221018,76595.452907858489,32696.967870756947,16197.143401706298,2150.8887275367579,1054.6733263887033,34517.663114221352,11684.683885787548,10838.979673602393,34531.469480653839,49191.344506517693,8149.1860128284707,3348.5433221637145,1086.2283389181428,2695.7491622786019,2152.3707036859741,1759.1084729535662]
[{"$f":"A40+1","v":41},"User 2",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,{"$f":"Map!$T$13","v":2018},{"$f":"SUM(D42:AI42)","v":108208},108208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AJ$3)","v":2479824},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AK$3)","v":108208},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AL$3)","v":111896},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AM$3)","v":53869},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AN$3)","v":41497},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AO$3)","v":23679},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AP$3)","v":69662},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AQ$3)","v":70303},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AR$3)","v":55035},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AS$3)","v":46013},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AT$3)","v":45829},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AU$3)","v":39262},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AV$3)","v":235957},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AW$3)","v":12801},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AX$3)","v":72371},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AY$3)","v":167684},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,AZ$3)","v":293640},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BA$3)","v":108834},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BB$3)","v":37650},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BC$3)","v":39099},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BD$3)","v":42646},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BE$3)","v":63879},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BF$3)","v":152050},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BG$3)","v":10445},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BH$3)","v":68111},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BI$3)","v":85514},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BJ$3)","v":54538},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BK$3)","v":10390},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BL$3)","v":52288},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BM$3)","v":146089},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BN$3)","v":39583},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BO$3)","v":42854},{"$f":"HLOOKUP($B42,User2!$B$4:$CN$37,BP$3)","v":78148},null,null,null,null,null,null,{"$f":"$AK42*BW$381+$AL42*BW$382+$AM42*BW$383+$AN42*BW$384+$AO42*BW$385+$AP42*BW$386+$AQ42*BW$387+$AR42*BW$388+$AS42*BW$389+$AT42*BW$390+$AU42*BW$391+$AV42*BW$392+$AW42*BW$393+$AX42*BW$394+$AY42*BW$395+$AZ42*BW$396+$BA42*BW$397+$BB42*BW$398+$BC42*BW$399+$BD42*BW$400+$BE42*BW$401+$BF42*BW$402+$BG42*BW$403+$BH42*BW$404+$BI42*BW$405+$BJ42*BW$406+$BK42*BW$407+$BL42*BW$408+$BM42*BW$409+$BN42*BW$410+$BO42*BW$411+$BP42*BW$412","v":108208},111896,53869,41497,23679,69662,70303,55035,46013,45829,{"$f":"$AK42*CG$381+$AL42*CG$382+$AM42*CG$383+$AN42*CG$384+$AO42*CG$385+$AP42*CG$386+$AQ42*CG$387+$AR42*CG$388+$AS42*CG$389+$AT42*CG$390+$AU42*CG$391+$AV42*CG$392+$AW42*CG$393+$AX42*CG$394+$AY42*CG$395+$AZ42*CG$396+$BA42*CG$397+$BB42*CG$398+$BC42*CG$399+$BD42*CG$400+$BE42*CG$401+$BF42*CG$402+$BG42*CG$403+$BH42*CG$404+$BI42*CG$405+$BJ42*CG$406+$BK42*CG$407+$BL42*CG$408+$BM42*CG$409+$BN42*CG$410+$BO42*CG$411+$BP42*CG$412","v":39262},235957,12801,72371,167684,293640,108834,37650,39099,42646,{"$f":"$AK42*CQ$381+$AL42*CQ$382+$AM42*CQ$383+$AN42*CQ$384+$AO42*CQ$385+$AP42*CQ$386+$AQ42*CQ$387+$AR42*CQ$388+$AS42*CQ$389+$AT42*CQ$390+$AU42*CQ$391+$AV42*CQ$392+$AW42*CQ$393+$AX42*CQ$394+$AY42*CQ$395+$AZ42*CQ$396+$BA42*CQ$397+$BB42*CQ$398+$BC42*CQ$399+$BD42*CQ$400+$BE42*CQ$401+$BF42*CQ$402+$BG42*CQ$403+$BH42*CQ$404+$BI42*CQ$405+$BJ42*CQ$406+$BK42*CQ$407+$BL42*CQ$408+$BM42*CQ$409+$BN42*CQ$410+$BO42*CQ$411+$BP42*CQ$412","v":63879},152050,10445,68111,85514,54538,10390,52288,146089,39583,{"$f":"$AK42*DA$381+$AL42*DA$382+$AM42*DA$383+$AN42*DA$384+$AO42*DA$385+$AP42*DA$386+$AQ42*DA$387+$AR42*DA$388+$AS42*DA$389+$AT42*DA$390+$AU42*DA$391+$AV42*DA$392+$AW42*DA$393+$AX42*DA$394+$AY42*DA$395+$AZ42*DA$396+$BA42*DA$397+$BB42*DA$398+$BC42*DA$399+$BD42*DA$400+$BE42*DA$401+$BF42*DA$402+$BG42*DA$403+$BH42*DA$404+$BI42*DA$405+$BJ42*DA$406+$BK42*DA$407+$BL42*DA$408+$BM42*DA$409+$BN42*DA$410+$BO42*DA$411+$BP42*DA$412","v":42854},78148,158508.72690464515,61595.273095354831,46013,39262,293918.15453812305,37650,151771.84546187692,85514,{"$f":"$AK42*DK$381+$AL42*DK$382+$AM42*DK$383+$AN42*DK$384+$AO42*DK$385+$AP42*DK$386+$AQ42*DK$387+$AR42*DK$388+$AS42*DK$389+$AT42*DK$390+$AU42*DK$391+$AV42*DK$392+$AW42*DK$393+$AX42*DK$394+$AY42*DK$395+$AZ42*DK$396+$BA42*DK$397+$BB42*DK$398+$BC42*DK$399+$BD42*DK$400+$BE42*DK$401+$BF42*DK$402+$BG42*DK$403+$BH42*DK$404+$BI42*DK$405+$BJ42*DK$406+$BK42*DK$407+$BL42*DK$408+$BM42*DK$409+$BN42*DK$410+$BO42*DK$411+$BP42*DK$412","v":146089},42854,45829,235957,133003.84911203099,39099,54538,78148,13002.893844304981,13487.581519535528,{"$f":"$AK42*DU$381+$AL42*DU$382+$AM42*DU$383+$AN42*DU$384+$AO42*DU$385+$AP42*DU$386+$AQ42*DU$387+$AR42*DU$388+$AS42*DU$389+$AT42*DU$390+$AU42*DU$391+$AV42*DU$392+$AW42*DU$393+$AX42*DU$394+$AY42*DU$395+$AZ42*DU$396+$BA42*DU$397+$BB42*DU$398+$BC42*DU$399+$BD42*DU$400+$BE42*DU$401+$BF42*DU$402+$BG42*DU$403+$BH42*DU$404+$BI42*DU$405+$BJ42*DU$406+$BK42*DU$407+$BL42*DU$408+$BM42*DU$409+$BN42*DU$410+$BO42*DU$411+$BP42*DU$412","v":91375.777917591229},36187.742321959464,5126.9490289938085,5493.391893734828,11917.291130722844,17268.323407664575,9231.2020020183827,9598.109306385184,14273.888515058188,108208,{"$f":"$AK42*EE$381+$AL42*EE$382+$AM42*EE$383+$AN42*EE$384+$AO42*EE$385+$AP42*EE$386+$AQ42*EE$387+$AR42*EE$388+$AS42*EE$389+$AT42*EE$390+$AU42*EE$391+$AV42*EE$392+$AW42*EE$393+$AX42*EE$394+$AY42*EE$395+$AZ42*EE$396+$BA42*EE$397+$BB42*EE$398+$BC42*EE$399+$BD42*EE$400+$BE42*EE$401+$BF42*EE$402+$BG42*EE$403+$BH42*EE$404+$BI42*EE$405+$BJ42*EE$406+$BK42*EE$407+$BL42*EE$408+$BM42*EE$409+$BN42*EE$410+$BO42*EE$411+$BP42*EE$412","v":50300.726904645169},61595.273095354831,13467.25,14005.94,11851.18,14544.630000000001,3058.4069369144572,399.12728262595562,7063.7998321348359,12104.193782183609,{"$f":"$AK42*EO$381+$AL42*EO$382+$AM42*EO$383+$AN42*EO$384+$AO42*EO$385+$AP42*EO$386+$AQ42*EO$387+$AR42*EO$388+$AS42*EO$389+$AT42*EO$390+$AU42*EO$391+$AV42*EO$392+$AW42*EO$393+$AX42*EO$394+$AY42*EO$395+$AZ42*EO$396+$BA42*EO$397+$BB42*EO$398+$BC42*EO$399+$BD42*EO$400+$BE42*EO$401+$BF42*EO$402+$BG42*EO$403+$BH42*EO$404+$BI42*EO$405+$BJ42*EO$406+$BK42*EO$407+$BL42*EO$408+$BM42*EO$409+$BN42*EO$410+$BO42*EO$411+$BP42*EO$412","v":1673.6988408229929},3719.6968332463762,7600.3624526461454,4467.5898192046816,1410.1242202209469,14344.022911759552,1622.051371396313,7712.9257168441345,9492.6770287893141,34138.590257045078,{"$f":"$AK42*EY$381+$AL42*EY$382+$AM42*EY$383+$AN42*EY$384+$AO42*EY$385+$AP42*EY$386+$AQ42*EY$387+$AR42*EY$388+$AS42*EY$389+$AT42*EY$390+$AU42*EY$391+$AV42*EY$392+$AW42*EY$393+$AX42*EY$394+$AY42*EY$395+$AZ42*EY$396+$BA42*EY$397+$BB42*EY$398+$BC42*EY$399+$BD42*EY$400+$BE42*EY$401+$BF42*EY$402+$BG42*EY$403+$BH42*EY$404+$BI42*EY$405+$BJ42*EY$406+$BK42*EY$407+$BL42*EY$408+$BM42*EY$409+$BN42*EY$410+$BO42*EY$411+$BP42*EY$412","v":1688.714271529097},5413.8464084521029,10817.086473855279,8111.0855603291348,70303,14814.580831982536,3337.5058036768837,36882.91336434058,46013,45829,{"$f":"$AK42*FI$381+$AL42*FI$382+$AM42*FI$383+$AN42*FI$384+$AO42*FI$385+$AP42*FI$386+$AQ42*FI$387+$AR42*FI$388+$AS42*FI$389+$AT42*FI$390+$AU42*FI$391+$AV42*FI$392+$AW42*FI$393+$AX42*FI$394+$AY42*FI$395+$AZ42*FI$396+$BA42*FI$397+$BB42*FI$398+$BC42*FI$399+$BD42*FI$400+$BE42*FI$401+$BF42*FI$402+$BG42*FI$403+$BH42*FI$404+$BI42*FI$405+$BJ42*FI$406+$BK42*FI$407+$BL42*FI$408+$BM42*FI$409+$BN42*FI$410+$BO42*FI$411+$BP42*FI$412","v":39262},235957,7113.5162548764638,5687.4837451235371,17969.108282582216,133003.84911203096,13422.306849484665,74711.933635999463,17933.368287474077,293640,{"$f":"$AK42*FS$381+$AL42*FS$382+$AM42*FS$383+$AN42*FS$384+$AO42*FS$385+$AP42*FS$386+$AQ42*FS$387+$AR42*FS$388+$AS42*FS$389+$AT42*FS$390+$AU42*FS$391+$AV42*FS$392+$AW42*FS$393+$AX42*FS$394+$AY42*FS$395+$AZ42*FS$396+$BA42*FS$397+$BB42*FS$398+$BC42*FS$399+$BD42*FS$400+$BE42*FS$401+$BF42*FS$402+$BG42*FS$403+$BH42*FS$404+$BI42*FS$405+$BJ42*FS$406+$BK42*FS$407+$BL42*FS$408+$BM42*FS$409+$BN42*FS$410+$BO42*FS$411+$BP42*FS$412","v":6371.3288296827341},12419.120943698623,10215.320126837507,36770.18218243232,9371.7801971496028,10755.954667654712,6103.5904751236494,6042.1653885260312,6491.3656401330418,4293.1915487617835,{"$f":"$AK42*GC$381+$AL42*GC$382+$AM42*GC$383+$AN42*GC$384+$AO42*GC$385+$AP42*GC$386+$AQ42*GC$387+$AR42*GC$388+$AS42*GC$389+$AT42*GC$390+$AU42*GC$391+$AV42*GC$392+$AW42*GC$393+$AX42*GC$394+$AY42*GC$395+$AZ42*GC$396+$BA42*GC$397+$BB42*GC$398+$BC42*GC$399+$BD42*GC$400+$BE42*GC$401+$BF42*GC$402+$BG42*GC$403+$BH42*GC$404+$BI42*GC$405+$BJ42*GC$406+$BK42*GC$407+$BL42*GC$408+$BM42*GC$409+$BN42*GC$410+$BO42*GC$411+$BP42*GC$412","v":37650},39099,6876.7503510370334,374.37241009700409,21155.469489254516,7312.3753898922769,3589.678310734766,3337.3540489844045,2165.830968699524,9603.5547867464102,{"$f":"$AK42*GM$381+$AL42*GM$382+$AM42*GM$383+$AN42*GM$384+$AO42*GM$385+$AP42*GM$386+$AQ42*GM$387+$AR42*GM$388+$AS42*GM$389+$AT42*GM$390+$AU42*GM$391+$AV42*GM$392+$AW42*GM$393+$AX42*GM$394+$AY42*GM$395+$AZ42*GM$396+$BA42*GM$397+$BB42*GM$398+$BC42*GM$399+$BD42*GM$400+$BE42*GM$401+$BF42*GM$402+$BG42*GM$403+$BH42*GM$404+$BI42*GM$405+$BJ42*GM$406+$BK42*GM$407+$BL42*GM$408+$BM42*GM$409+$BN42*GM$410+$BO42*GM$411+$BP42*GM$412","v":25893.299340812853},10341.145719649016,15875.169184092199,152050,0,9231.2020020183827,9598.109306385184,2473.6054469083274,36187.742321959464,5126.9490289938085,{"$f":"$AK42*GW$381+$AL42*GW$382+$AM42*GW$383+$AN42*GW$384+$AO42*GW$385+$AP42*GW$386+$AQ42*GW$387+$AR42*GW$388+$AS42*GW$389+$AT42*GW$390+$AU42*GW$391+$AV42*GW$392+$AW42*GW$393+$AX42*GW$394+$AY42*GW$395+$AZ42*GW$396+$BA42*GW$397+$BB42*GW$398+$BC42*GW$399+$BD42*GW$400+$BE42*GW$401+$BF42*GW$402+$BG42*GW$403+$BH42*GW$404+$BI42*GW$405+$BJ42*GW$406+$BK42*GW$407+$BL42*GW$408+$BM42*GW$409+$BN42*GW$410+$BO42*GW$411+$BP42*GW$412","v":5493.391893734828},85514,32403.68202498286,10175.163065252811,10969.073426106466,990.08148365786133,1447.0815170008718,3306.7737576285963,1265.4603312990409,1486.4856146469051,{"$f":"$AK42*HG$381+$AL42*HG$382+$AM42*HG$383+$AN42*HG$384+$AO42*HG$385+$AP42*HG$386+$AQ42*HG$387+$AR42*HG$388+$AS42*HG$389+$AT42*HG$390+$AU42*HG$391+$AV42*HG$392+$AW42*HG$393+$AX42*HG$394+$AY42*HG$395+$AZ42*HG$396+$BA42*HG$397+$BB42*HG$398+$BC42*HG$399+$BD42*HG$400+$BE42*HG$401+$BF42*HG$402+$BG42*HG$403+$BH42*HG$404+$BI42*HG$405+$BJ42*HG$406+$BK42*HG$407+$BL42*HG$408+$BM42*HG$409+$BN42*HG$410+$BO42*HG$411+$BP42*HG$412","v":1903.6255448997383},980.57323452484741,47032.731283078756,5255.2687169212495,146089,3645.1248036619845,29540.25483552484,6397.6203608131755,42854,0,{"$f":"$AK42*HQ$381+$AL42*HQ$382+$AM42*HQ$383+$AN42*HQ$384+$AO42*HQ$385+$AP42*HQ$386+$AQ42*HQ$387+$AR42*HQ$388+$AS42*HQ$389+$AT42*HQ$390+$AU42*HQ$391+$AV42*HQ$392+$AW42*HQ$393+$AX42*HQ$394+$AY42*HQ$395+$AZ42*HQ$396+$BA42*HQ$397+$BB42*HQ$398+$BC42*HQ$399+$BD42*HQ$400+$BE42*HQ$401+$BF42*HQ$402+$BG42*HQ$403+$BH42*HQ$404+$BI42*HQ$405+$BJ42*HQ$406+$BK42*HQ$407+$BL42*HQ$408+$BM42*HQ$409+$BN42*HQ$410+$BO42*HQ$411+$BP42*HQ$412","v":158508.72690464515},158508.72690464515,158508.72690464515,158508.72690464515,158508.72690464515,158508.72690464515,162917.66054064463,1847.1440764606023,6819.0450614213005,420.2843925985519,{"$f":"$AK42*IA$381+$AL42*IA$382+$AM42*IA$383+$AN42*IA$384+$AO42*IA$385+$AP42*IA$386+$AQ42*IA$387+$AR42*IA$388+$AS42*IA$389+$AT42*IA$390+$AU42*IA$391+$AV42*IA$392+$AW42*IA$393+$AX42*IA$394+$AY42*IA$395+$AZ42*IA$396+$BA42*IA$397+$BB42*IA$398+$BC42*IA$399+$BD42*IA$400+$BE42*IA$401+$BF42*IA$402+$BG42*IA$403+$BH42*IA$404+$BI42*IA$405+$BJ42*IA$406+$BK42*IA$407+$BL42*IA$408+$BM42*IA$409+$BN42*IA$410+$BO42*IA$411+$BP42*IA$412","v":1483.8104373233703},4194.6514959857495,1009.4374925344609,12771.352941176472,19438.257183600716,11934.377811051694,7276.8330980392157,8899.1819322638148,12050.997033868094,27994.558777120317,{"$f":"$AK42*IK$381+$AL42*IK$382+$AM42*IK$383+$AN42*IK$384+$AO42*IK$385+$AP42*IK$386+$AQ42*IK$387+$AR42*IK$388+$AS42*IK$389+$AT42*IK$390+$AU42*IK$391+$AV42*IK$392+$AW42*IK$393+$AX42*IK$394+$AY42*IK$395+$AZ42*IK$396+$BA42*IK$397+$BB42*IK$398+$BC42*IK$399+$BD42*IK$400+$BE42*IK$401+$BF42*IK$402+$BG42*IK$403+$BH42*IK$404+$BI42*IK$405+$BJ42*IK$406+$BK42*IK$407+$BL42*IK$408+$BM42*IK$409+$BN42*IK$410+$BO42*IK$411+$BP42*IK$412","v":8680.2850031758771},9154.1562197038074,235957,64976.081463369337,71352.243399671919,25044.935777818118,12406.545398438917,1647.5188237429661,990.08148365786133,32403.68202498286,{"$f":"$AK42*IU$381+$AL42*IU$382+$AM42*IU$383+$AN42*IU$384+$AO42*IU$385+$AP42*IU$386+$AQ42*IU$387+$AR42*IU$388+$AS42*IU$389+$AT42*IU$390+$AU42*IU$391+$AV42*IU$392+$AW42*IU$393+$AX42*IU$394+$AY42*IU$395+$AZ42*IU$396+$BA42*IU$397+$BB42*IU$398+$BC42*IU$399+$BD42*IU$400+$BE42*IU$401+$BF42*IU$402+$BG42*IU$403+$BH42*IU$404+$BI42*IU$405+$BJ42*IU$406+$BK42*IU$407+$BL42*IU$408+$BM42*IU$409+$BN42*IU$410+$BO42*IU$411+$BP42*IU$412","v":10969.073426106466},10175.163065252811,29373.098190679815,41843.055452100147,6931.846357220038,3167.5,1027.5,2550,2036,1664]
[43,{"$f":"B42+1","v":2019},108600,108600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AJ$3)","v":2494471},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AK$3)","v":108600},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AL$3)","v":112857},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AM$3)","v":54115},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AN$3)","v":41530},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AO$3)","v":23760},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AP$3)","v":69773},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AQ$3)","v":70457},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AR$3)","v":55226},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AS$3)","v":46331},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AT$3)","v":46329},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AU$3)","v":39601},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AV$3)","v":238248},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AW$3)","v":12802},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AX$3)","v":72882},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AY$3)","v":168426},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,AZ$3)","v":295643},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BA$3)","v":109304},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BB$3)","v":37625},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BC$3)","v":39680},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BD$3)","v":43002},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BE$3)","v":63970},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BF$3)","v":152898},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BG$3)","v":10491},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BH$3)","v":68589},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BI$3)","v":86007},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BJ$3)","v":54734},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BK$3)","v":10431},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BL$3)","v":52422},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BM$3)","v":146952},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BN$3)","v":39895},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BO$3)","v":42934},{"$f":"HLOOKUP($B43,User2!$B$4:$CN$37,BP$3)","v":78957},null,null,null,null,null,null,108600,112857,54115,41530,23760,69773,70457,55226,46331,46329,39601,238248,12802,72882,168426,295643,109304,37625,39680,43002,63970,152898,10491,68589,86007,54734,10431,52422,146952,39895,42934,78957,159332.72624828,62124.273751719993,46331,39601,295922.70583735575,37625,152618.29416264425,86007,146952,42934,46329,238248,133592.38979594316,39680,54734,78957,13060.431517741174,13549.174366141289,91631.448683680341,36441.706304721381,5162.9297316095244,5531.9442762458066,11971.713036051657,17344.735563675207,9295.9861713444061,9665.4684150233206,14339.072137822752,108600,50732.726248280007,62124.273751719993,13528.75,14069.9,11905.3,14611.050000000001,3060.8390989723935,399.44468389174966,7069.4172356690788,12113.819499580337,1675.0298300932332,3722.6548782977566,7606.4065512782709,4471.1426173354803,1411.2456048817005,14393.090264935468,1627.6000077864942,7739.3097272780369,9507.8027379305331,34192.98696570305,1691.4050826476371,5422.4728755552323,10834.322507827861,8124.0098303356881,70457,14865.99511269315,3349.0886801827851,37010.916207124064,46331,46329,39601,238248,7114.0719549198093,5687.9280450801907,18095.985268286429,133592.38979594313,13481.700421216718,74885.443122640485,18012.723260335566,295643,6398.8434349526942,12472.752959829044,10259.435021627864,36928.974339531596,9412.2522618780913,10802.404294552536,6129.9488513967635,6068.258500353284,6519.3986247781204,4311.7317111000048,37625,39680,6934.1560426603792,377.49759365453667,21332.070979152151,7373.4175893670617,3619.6442038694463,3365.2135912964254,2168.91634289373,9617.2357066980985,25930.186114870274,10355.877388280147,15897.784447257753,152898,0,9295.9861713444061,9665.4684150233206,2490.9651010555599,36441.706304721381,5162.9297316095244,5531.9442762458066,86007,32520.135170989251,10211.730815459814,11008.494350810652,993.63966274027973,1452.791848299913,3319.8226242371402,1270.4539668700959,1492.3514385353096,1911.1374455100261,984.44267654751525,47153.263450917118,5268.7365490828815,146952,3673.8563030112646,29773.096194408292,6448.0475025804426,42934,0,159332.72624828,159332.72624828,159332.72624828,159332.72624828,159332.72624828,159332.72624828,163761.16937092048,1863.0079630828106,6848.4931307642264,423.79283990345937,1484.9904200795136,4227.714459044324,1011.3219140447693,12861.529411764706,19575.50759358289,12018.644534759358,7328.2136470588239,8962.0176256684481,12136.087187165776,28299.982840236687,8774.9879751278713,9254.029184635443,238248,65263.599965109635,71667.97635333809,25417.096387729172,12590.903128214437,1672.0004840563927,993.63966274027973,32520.135170989251,11008.494350810652,10211.730815459814,29677.17297744672,42276.22113594041,7003.6058866128697,3181.4497367161321,1032.025131641934,2561.230253709909,2044.9665868836762,1671.3282910483483]
[44,{"$f":"B43+1","v":2020},108905,108905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AJ$3)","v":2507880},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AK$3)","v":108905},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AL$3)","v":113737},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AM$3)","v":54316},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AN$3)","v":41522},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AO$3)","v":23848},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AP$3)","v":69848},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AQ$3)","v":70607},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AR$3)","v":55381},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AS$3)","v":46606},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AT$3)","v":46834},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AU$3)","v":39918},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AV$3)","v":240333},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AW$3)","v":12803},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AX$3)","v":73411},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AY$3)","v":169043},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,AZ$3)","v":297492},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BA$3)","v":109761},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BB$3)","v":37597},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BC$3)","v":40230},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BD$3)","v":43336},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BE$3)","v":64036},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BF$3)","v":153653},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BG$3)","v":10530},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BH$3)","v":69014},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BI$3)","v":86466},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BJ$3)","v":54940},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BK$3)","v":10479},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BL$3)","v":52532},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BM$3)","v":147743},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BN$3)","v":40214},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BO$3)","v":43047},{"$f":"HLOOKUP($B44,User2!$B$4:$CN$37,BP$3)","v":79697},null,null,null,null,null,null,108905,113737,54316,41522,23848,69848,70607,55381,46606,46834,39918,240333,12803,73411,169043,297492,109761,37597,40230,43336,64036,153653,10530,69014,86466,54940,10479,52532,147743,40214,43047,79697,160033.31357647839,62608.686423521598,46606,39918,297773.08700589428,37597,153371.91299410572,86466,147743,43047,46834,240333,134081.782790517,40230,54940,79697,13108.276186892292,13599.500228611851,91866.054040127841,36667.511101110111,5194.9209420942097,5566.2220222022206,12016.179714795931,17408.275051894292,9353.5871587158708,9725.3588358835877,14392.331927154773,108905,51128.313576478402,62608.686423521598,13579,14122.16,11949.52,14665.320000000002,3060.2494839280453,399.36773813034506,7068.0554408728985,12111.485992332646,1674.7071660277204,3721.9377764671185,7604.9413152462403,4470.2813329401351,1410.973754054851,14446.398006657451,1633.6281559634813,7767.973837379066,9518.0228116746002,34229.741498580064,1693.2231982682722,5428.3015695438326,10845.968476728254,8132.7424452049809,70607,14907.718743636318,3358.488396718988,37114.792859644695,46606,46834,39918,240333,7114.6276549631557,5688.3723450368443,18227.331502019362,134081.782790517,13531.088337333533,75051.665970696413,18078.709807849769,297492,6425.5969979492302,12524.901537215434,10302.329717200615,37083.374373136641,9451.6048865183438,10847.569144536164,6155.5781661984938,6093.6298878108464,6546.656228996846,4329.7590604373827,37597,40230,6988.0141915429558,380.42964789109811,21497.758893831397,7430.687518087786,3647.7582721474887,3391.3514764992765,2171.1540868148018,9627.158132157565,25956.93915979104,10366.561895199429,15914.186726037165,153653,0,9353.5871587158708,9725.3588358835877,2506.3999399939994,36667.511101110111,5194.9209420942097,5566.2220222022206,86466,32642.529804036785,10250.164267207992,11049.926547183419,997.37938157180133,1459.4771142109853,3335.0993461203138,1276.3001743679163,1499.2187445510026,1919.9318657367044,988.97275501307752,47252.207767799358,5279.7922322006398,147743,3703.2324193331242,30011.16155813849,6499.6060225283845,43047,0,160033.31357647839,160033.31357647839,160033.31357647839,160033.31357647839,160033.31357647839,160033.31357647839,164477.97954717482,1877.5347271073094,6877.1266790402206,427.0844730490748,1484.7043636537819,4261.5192193510075,1013.98365942808,12954.882352941177,19717.592655971483,12105.879557932263,7381.4040784313729,9027.0667094474156,12224.174645276293,28608.461143984223,8870.6379767993858,9354.9008792163932,240333,65502.682061570231,71930.519793246465,25769.399891087312,12765.424214921039,1695.1758939916501,997.37938157180133,32642.529804036785,11049.926547183419,10250.164267207992,29955.313079062922,42672.441909786881,7069.2450111501939,3193.276687410244,1035.861656294878,2570.75155576831,2052.5686931546193,1677.5414073719483]
[45,2021,109175,109175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AJ$3)","v":2520356},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AK$3)","v":109175},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AL$3)","v":114507},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AM$3)","v":54497},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AN$3)","v":41492},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AO$3)","v":23897},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AP$3)","v":69910},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AQ$3)","v":70740},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AR$3)","v":55500},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AS$3)","v":46886},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AT$3)","v":47325},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AU$3)","v":40233},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AV$3)","v":242283},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AW$3)","v":12787},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AX$3)","v":73897},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AY$3)","v":169669},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,AZ$3)","v":299245},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BA$3)","v":110171},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BB$3)","v":37578},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BC$3)","v":40756},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BD$3)","v":43649},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BE$3)","v":64058},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BF$3)","v":154388},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BG$3)","v":10574},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BH$3)","v":69454},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BI$3)","v":86920},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BJ$3)","v":55131},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BK$3)","v":10510},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BL$3)","v":52604},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BM$3)","v":148478},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BN$3)","v":40490},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BO$3)","v":43139},{"$f":"HLOOKUP($B45,User2!$B$4:$CN$37,BP$3)","v":80413},null,null,null,null,null,null,109175,114507,54497,41492,23897,69910,70740,55500,46886,47325,40233,242283,12787,73897,169669,299245,110171,37578,40756,43649,64058,154388,10574,69454,86920,55131,10510,52604,148478,40490,43139,80413,160649.45248865199,63032.547511347999,46886,40233,299527.43158718676,37578,154105.56841281324,86920,148478,43139,47325,242283,134578.31441872322,40756,55131,80413,13156.818752351935,13644.818542577877,92079.172368753643,36901.285478547856,5228.0412541254127,5601.7095709570958,12056.221848391522,17472.74137219437,9413.2211221122107,9787.36303630363,14440.292234961222,109175,51474.452488652001,63032.547511347999,13624.25,14169.220000000001,11989.34,14714.19,3058.0384275117394,399.0791915250777,7062.9487103872243,12102.735340153802,1673.4971757820474,3719.2486446022276,7599.446680126126,4467.0515164575909,1409.9543134541659,14476.08072647992,1636.9847384711218,7783.9345350489575,9526.4714059696944,34260.125245758391,1694.7261738479972,5433.1199565744091,10855.595811019244,8139.9614068302635,70740,14939.751724812042,3365.7049532854921,37194.543321902471,46886,47325,40233,242283,7105.736454269615,5681.2635457303859,18348.001198794795,134578.3144187232,13581.196660654645,75201.125456730471,18145.658881988973,299245,6449.5991004187699,12571.68691298878,10340.812923294328,37221.895191031763,9486.910304685749,10888.08903183001,6178.5716433729131,6116.3919640856848,6571.1105347510638,4345.9323935409375,37578,40756,7038.486049627526,383.17735141218714,21653.02930489308,7484.3566429069078,3674.1046894260139,3415.8459617342837,2171.9000014551593,9630.4656073107199,25965.856841431294,10370.123397505857,15919.654152296969,154388,0,9413.2211221122107,9787.36303630363,2522.3795379537955,36901.285478547856,5228.0412541254127,5601.7095709570958,86920,32756.01220652261,10285.799166644409,11088.341836053312,1000.8467907796683,1463.7946817785528,3344.9655623365297,1280.075850043592,1503.6538796861378,1925.6115954664342,991.89843068875325,47316.971320667741,5287.028679332263,148478,3728.6487456805639,30217.136606381548,6544.2146479378898,43139,0,160649.45248865199,160649.45248865199,160649.45248865199,160649.45248865199,160649.45248865199,160649.45248865199,165110.57794538248,1890.2456456287462,6902.8154203819222,430.16914722445694,1483.631652057288,4290.7672251335935,1016.1507441649346,13040.64705882353,19848.128270944744,12186.023643493761,7430.2709019607846,9086.8282495543663,12305.101875222817,28908.387573964497,8963.6362952562431,9452.9761307792596,242283,65745.251579210963,72196.892878145416,26106.330150662554,12932.329836025896,1717.3400133115508,1000.8467907796683,32756.01220652261,11088.341836053312,10285.799166644409,30224.432420626708,43055.812280157254,7132.7552992160381,3206.6199138343704,1040.1900430828148,2581.4935375777882,2061.1454284346578,1684.5510770703686]
[46,2022,109430,109430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AJ$3)","v":2532014},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AK$3)","v":109430},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AL$3)","v":115333},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AM$3)","v":54682},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AN$3)","v":41452},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AO$3)","v":23949},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AP$3)","v":69959},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AQ$3)","v":70866},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AR$3)","v":55633},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AS$3)","v":47154},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AT$3)","v":47806},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AU$3)","v":40555},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AV$3)","v":244189},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AW$3)","v":12774},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AX$3)","v":74363},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AY$3)","v":170218},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,AZ$3)","v":300507},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BA$3)","v":110538},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BB$3)","v":37510},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BC$3)","v":41267},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BD$3)","v":43956},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BE$3)","v":64048},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BF$3)","v":155052},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BG$3)","v":10628},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BH$3)","v":69855},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BI$3)","v":87382},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BJ$3)","v":55363},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BK$3)","v":10544},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BL$3)","v":52704},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BM$3)","v":149300},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BN$3)","v":40738},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BO$3)","v":43197},{"$f":"HLOOKUP($B46,User2!$B$4:$CN$37,BP$3)","v":81065},null,null,null,null,null,null,109430,115333,54682,41452,23949,69959,70866,55633,47154,47806,40555,244189,12774,74363,170218,300507,110538,37510,41267,43956,64048,155052,10628,69855,87382,55363,10544,52704,149300,40738,43197,81065,161275.76513989276,63487.234860107237,47154,40555,300790.64628375572,37510,154768.35371624428,87382,149300,43197,47806,244189,135013.77107029705,41267,55363,81065,13199.390427171975,13691.138366244812,92282.903439519752,37114.338945258161,5258.2259021356676,5634.0516324359714,12097.148891016848,17529.278129134851,9467.5693478438752,9843.8714098682594,14489.312439072784,109430,51845.765139892763,63487.234860107237,13670.5,14217.32,12030.04,14764.140000000001,3055.0903522899989,398.69446271805458,7056.1397364063241,12091.067803915343,1671.8838554544836,3715.6631354490391,7592.120499965974,4462.7450944808652,1408.5950593199193,14507.580755679273,1640.5468260302505,7800.8724182904753,9533.1485208158192,34284.138207238044,1695.914009386812,5436.928036646962,10863.204510700834,8145.6667152115342,70866,14975.553292008437,3373.7705165068787,37283.676191484687,47154,47806,40555,244189,7098.5123537061127,5675.4876462938882,18463.705064427206,135013.77107029702,13625.141500116772,75341.560373396132,18204.373006114252,300507,6471.0839092146753,12613.565529839558,10375.260085822118,37345.888215830564,9518.5129594843766,10924.359272407672,6199.1536095266001,6136.766798214624,6593.0001206334982,4360.4094990263156,37510,41267,7087.990396055523,385.87238330028401,21805.323286349751,7536.9969666112866,3699.9460635618198,3439.8709041213356,2171.560949345906,9628.9622095138311,25961.803349776634,10368.504532821118,15917.168958542514,155052,0,9467.5693478438752,9843.8714098682594,2536.942762458064,37114.338945258161,5258.2259021356676,5634.0516324359714,87382,32893.854705877115,10329.083442399637,11135.003338764389,1005.0585129588576,1468.5300784655624,3355.7865736704443,1284.2169136878813,1508.5182214472538,1931.8409764603311,995.10723626852655,47406.920699651593,5297.0793003484068,149300,3751.4866041376836,30402.215635237626,6584.2977606246914,43197,0,161275.76513989276,161275.76513989276,161275.76513989276,161275.76513989276,161275.76513989276,161275.76513989276,165751.3255132889,1903.8809945881053,6925.809976656079,433.19469026548671,1482.2013699286297,4317.0480419237419,1017.5169497599082,13122.882352941177,19973.292049910877,12262.869618538325,7477.1267450980395,9144.130467023173,12382.698766488415,29202.205522682449,9054.7405542740617,9549.0539230434915,244189,65957.984271199413,72430.501222569568,26433.652132873482,13094.475791129666,1738.8720759968537,1005.0585129588576,32893.854705877115,11135.003338764389,10329.083442399637,30469.496402050714,43404.914907924685,7190.5886900245996,3222.9956917185254,1045.5021541407373,2594.6768788894205,2071.6714217328863,1693.1538535184297]
[47,2023,109547,109547,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A47,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A47,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A47,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AJ$3)","v":2541998},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AK$3)","v":109547},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AL$3)","v":116078},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AM$3)","v":54865},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AN$3)","v":41376},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AO$3)","v":23982},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AP$3)","v":69982},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AQ$3)","v":70928},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AR$3)","v":55725},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AS$3)","v":47420},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AT$3)","v":48261},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AU$3)","v":40888},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AV$3)","v":245846},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AW$3)","v":12751},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AX$3)","v":74816},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AY$3)","v":170628},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,AZ$3)","v":301471},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BA$3)","v":110865},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BB$3)","v":37429},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BC$3)","v":41781},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BD$3)","v":44230},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BE$3)","v":64036},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BF$3)","v":155637},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BG$3)","v":10670},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BH$3)","v":70264},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BI$3)","v":87772},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BJ$3)","v":55535},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BK$3)","v":10575},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BL$3)","v":52757},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BM$3)","v":149978},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BN$3)","v":40954},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BO$3)","v":43251},{"$f":"HLOOKUP($B47,User2!$B$4:$CN$37,BP$3)","v":81700},null,null,null,null,null,null,109547,116078,54865,41376,23982,69982,70928,55725,47420,48261,40888,245846,12751,74816,170628,301471,110865,37429,41781,44230,64036,155637,10670,70264,87772,55535,10575,52757,149978,40954,43251,81700,161727.6657756971,63897.334224302911,47420,40888,301755.71646070282,37429,155352.2835392972,87772,149978,43251,48261,245846,135338.97549132668,41781,55535,81700,13231.183481227014,13736.957435061293,92418.743463841849,37331.642855194608,5289.0127376374003,5667.0389220740253,12137.633479127306,17571.500479491133,9523.0018274554714,9901.5071325314348,14537.802695031789,109547,52180.665775697089,63897.334224302911,13716.25,14264.9,12070.3,14813.550000000001,3049.4890093686913,397.96347798471066,7043.2026858426152,12068.899485062269,1668.8185468321121,3708.8506680579812,7578.2007576616843,4454.5628927250864,1406.0124764648504,14527.571158825018,1642.8073815966206,7811.6214595783613,9536.2826767639999,34295.409597320322,1696.4715648438068,5438.7155028034658,10866.775941163622,8148.3447171047846,70928,15000.318285858577,3379.3497030961089,37345.332011045313,47420,48261,40888,245846,7085.7312527091462,5665.2687472908538,18576.181139816654,135338.97549132665,13657.960050534752,75414.340547955188,18248.22144125335,301471,6490.2270494769673,12650.879719785617,10405.952789218813,37456.367014493255,9546.6711832422825,10956.67635324935,6217.4923096144903,6154.9209419752879,6612.5039205886915,4373.3087183552489,37429,41781,7132.1734283723681,388.27772120692424,21941.246904978831,7583.9788841845757,3723.0097004126692,3461.3133608446328,2171.1540868148018,9627.158132157565,25956.93915979104,10366.561895199429,15914.186726037165,155637,0,9523.0018274554714,9901.5071325314348,2551.7965251070559,37331.642855194608,5289.0127376374003,5667.0389220740253,87772,32996.048282984761,10361.173508907823,11169.597211463981,1008.1809966434289,1472.8476460331301,3365.6527898866607,1287.992589363557,1512.953356582389,1937.520706190061,998.03291194420217,47454.593870513039,5302.4061294869634,149978,3771.3776421487232,30563.413499080016,6619.2088587712606,43251,0,161727.6657756971,161727.6657756971,161727.6657756971,161727.6657756971,161727.6657756971,161727.6657756971,166214.00632365228,1916.1792209497548,6946.2983142627527,435.89501206757842,1479.4838338841789,4339.9377855796783,1018.7889342793665,13202.823529411766,20094.964135472372,12337.57182174688,7522.6754509803923,9199.8341247771841,12458.13093761141,29480.141420118343,9140.9202587503769,9639.9383211312797,245846,66116.855680516819,72604.962827695068,26762.895770557272,13257.573679433654,1760.530550009076,1008.1809966434289,32996.048282984761,11169.597211463981,10361.173508907823,30708.170678437593,43744.915166563216,7246.9141549991955,3235.7324078506463,1049.6337960746769,2604.9305887984683,2079.8583054092865,1699.8449018669219]
[48,2024,109652,109652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AJ$3)","v":2551635},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AK$3)","v":109652},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AL$3)","v":116787},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AM$3)","v":55028},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AN$3)","v":41301},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AO$3)","v":24012},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AP$3)","v":69987},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AQ$3)","v":70948},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AR$3)","v":55803},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AS$3)","v":47665},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AT$3)","v":48709},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AU$3)","v":41207},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AV$3)","v":247547},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AW$3)","v":12737},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AX$3)","v":75222},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AY$3)","v":171060},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,AZ$3)","v":302326},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BA$3)","v":111181},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BB$3)","v":37378},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BC$3)","v":42298},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BD$3)","v":44506},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BE$3)","v":63987},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BF$3)","v":156253},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BG$3)","v":10698},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BH$3)","v":70632},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BI$3)","v":88140},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BJ$3)","v":55686},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BK$3)","v":10593},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BL$3)","v":52815},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BM$3)","v":150657},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BN$3)","v":41189},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BO$3)","v":43307},{"$f":"HLOOKUP($B48,User2!$B$4:$CN$37,BP$3)","v":82323},null,null,null,null,null,null,109652,116787,55028,41301,24012,69987,70948,55803,47665,48709,41207,247547,12737,75222,171060,302326,111181,37378,42298,44506,63987,156253,10698,70632,88140,55686,10593,52815,150657,41189,43307,82323,162151.38329352965,64287.61670647034,47665,41207,302611.84334788128,37378,155967.15665211875,88140,150657,43307,48709,247547,135681.62990567985,42298,55686,82323,13264.682504036224,13777.76895537324,92506.404503742015,37527.163243597082,5316.7133622453157,5696.7194173962853,12173.693522089081,17615.988419378726,9572.8775059324107,9953.3651910645603,14580.99346946522,109652,52499.38329352966,64287.61670647034,13757,14307.28,12106.16,14857.560000000001,3043.9613683279272,397.24211147154233,7030.4358596284283,12047.022854615159,1665.7935712179299,3702.1278383957533,7564.4641698613987,4446.4883515187257,1403.4638749631376,14545.744252593875,1644.8624321115026,7821.393315294622,9536.9640150136038,34297.859899512128,1696.5927725518493,5439.1040824027059,10867.552339090314,8148.9268914294034,70948,15021.314693688042,3384.0798830304561,37397.6054232815,47665,48709,41207,247547,7077.9514521022975,5659.0485478977025,18676.987512020001,135681.62990567985,13692.539596341014,75445.699170905209,18294.422719253569,302326,6508.7262308925156,12686.938692332878,10435.613016354457,37563.129400968515,9573.882188463991,10987.906315163631,6235.2141115342856,6172.4643958846746,6631.3516294138935,4385.7740189911592,37378,42298,7176.6789645747367,390.70061632456185,22078.162666809581,7631.3037354627795,3746.2416849777583,3482.9123318505817,2169.4927314794604,9619.791482952809,25937.077050683198,10358.629458244204,15902.009276640329,156253,0,9572.8775059324107,9953.3651910645603,2565.1612797643402,37527.163243597082,5316.7133622453157,5696.7194173962853,88140,33085.764737306017,10389.345602179545,11199.967413659553,1010.922246854884,1475.354620749782,3371.3815605928507,1290.1849171752397,1515.5285963382737,1940.8186137750654,999.73169136878812,47506.764510323672,5308.2354896763263,150657,3793.018354799623,30738.790804649285,6657.1908405510922,43307,0,162151.38329352965,162151.38329352965,162151.38329352965,162151.38329352965,162151.38329352965,162151.38329352965,166649.08246443485,1927.8831706013113,6966.0974417358693,438.61504424778758,1476.8020548929446,4364.8409789090529,1020.1080293365824,13274.470588235296,20204.012406417114,12404.523465240642,7563.4983529411766,9249.7583743315499,12525.736812834226,29753.801380670611,9225.7741216193626,9729.4244977100243,247547,66284.251897163471,72788.785787241955,27094.061063713925,13421.62350093786,1782.315435348218,1010.922246854884,33085.764737306017,11199.967413659553,10389.345602179545,30942.33457479826,44078.49022346369,7302.1752017380513,3244.2235519387264,1052.3882240306368,2611.7663954044997,2085.3162278602199,1704.3056007659166]
[49,2025,109771,109771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AJ$3)","v":2560510},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AK$3)","v":109771},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AL$3)","v":117464},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AM$3)","v":55164},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AN$3)","v":41190},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AO$3)","v":24024},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AP$3)","v":69994},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AQ$3)","v":71019},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AR$3)","v":55858},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AS$3)","v":47901},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AT$3)","v":49162},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AU$3)","v":41523},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AV$3)","v":249215},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AW$3)","v":12700},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AX$3)","v":75622},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AY$3)","v":171419},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,AZ$3)","v":303177},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BA$3)","v":111436},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BB$3)","v":37291},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BC$3)","v":42795},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BD$3)","v":44744},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BE$3)","v":63940},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BF$3)","v":156764},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BG$3)","v":10729},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BH$3)","v":70979},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BI$3)","v":88449},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BJ$3)","v":55824},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BK$3)","v":10614},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BL$3)","v":52849},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BM$3)","v":151254},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BN$3)","v":41384},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BO$3)","v":43363},{"$f":"HLOOKUP($B49,User2!$B$4:$CN$37,BP$3)","v":82891},null,null,null,null,null,null,109771,117464,55164,41190,24024,69994,71019,55858,47901,49162,41523,249215,12700,75622,171419,303177,111436,37291,42795,44744,63940,156764,10729,70979,88449,55824,10614,52849,151254,41384,43363,82891,162574.71581760957,64660.284182390438,47901,41523,303463.77815201791,37291,156477.22184798209,88449,151254,43363,49162,249215,135966.38206945945,42795,55824,82891,13292.520812342953,13811.820285204067,92635.271110569927,37711.52621853094,5342.833244688105,5724.7061888006983,12203.780429100132,17652.958721276053,9619.9070179745231,10002.263958214004,14617.029943839127,109771,52803.715817609562,64660.284182390438,13791,14342.640000000001,12136.08,14894.28,3035.7804595875964,396.1744890320532,7011.5409568314317,12014.645441553434,1661.3166073089399,3692.178050495656,7544.1340199169754,4434.5380305333119,1399.691944740603,14553.013490101419,1645.6844523174552,7825.3020575811261,9537.9178885630499,34301.290322580644,1696.7624633431085,5439.6480938416425,10868.639296187685,8149.7419354838712,71019,15036.119853054974,3387.4152663174959,37434.464880627536,47901,49162,41523,249215,7057.3905504984832,5642.6094495015177,18776.30413488044,135966.38206945945,13721.275839267979,75526.138396921539,18332.816836850976,303177,6523.6543677943027,12716.036913850448,10459.547693315182,37649.282592586213,9595.8404363485952,11013.107708480535,6249.5149327037416,6186.6212969824392,6646.5610147000534,4395.8330432384928,37291,42795,7215.056926952142,392.78992443324933,22196.227707808564,7672.112846347607,3766.2750629722918,3501.5375314861462,2167.8991865659696,9612.7255133074323,25918.025639906289,10351.020794225928,15890.328865994385,156764,0,9619.9070179745231,10002.263958214004,2577.7633717917247,37711.52621853094,5342.833244688105,5724.7061888006983,88449,33167.757258473779,10415.092283447742,11227.722962685968,1013.4274953925052,1478.2794245858763,3378.0651264167391,1292.7426329555362,1518.5330427201395,1944.6661726242371,1001.7136006974716,47537.347299178189,5311.6527008218154,151254,3810.975541892923,30884.316653951442,6688.7078041556342,43363,0,162574.71581760957,162574.71581760957,162574.71581760957,162574.71581760957,162574.71581760957,162574.71581760957,167081.85421453111,1939.0588742883408,6982.0745857410739,440.9605792437651,1472.8330219859176,4385.5053308206625,1021.4271243937983,13345.058823529413,20311.449126559717,12470.485675579323,7603.7179607843136,9298.944827094474,12592.343586452764,30030.515581854044,9311.5750142078705,9819.9094039380871,249215,66423.361253126772,72941.546070754281,27412.415320384825,13579.327101107279,1803.2575785078961,1013.4274953925052,33167.757258473779,11227.722962685968,10415.092283447742,31155.825896038805,44382.616439064768,7352.5576648964297,3253.6244614648158,1055.4377692675921,2619.3346098611773,2091.3589277166107,1709.2442316898037]
[50,2026,109920,109920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AJ$3)","v":2568937},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AK$3)","v":109920},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AL$3)","v":118080},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AM$3)","v":55291},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AN$3)","v":41091},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AO$3)","v":24014},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AP$3)","v":69959},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AQ$3)","v":71062},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AR$3)","v":55889},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AS$3)","v":48143},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AT$3)","v":49604},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AU$3)","v":41840},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AV$3)","v":250850},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AW$3)","v":12674},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AX$3)","v":75994},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AY$3)","v":171799},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,AZ$3)","v":304086},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BA$3)","v":111663},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BB$3)","v":37211},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BC$3)","v":43300},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BD$3)","v":45004},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BE$3)","v":63861},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BF$3)","v":157221},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BG$3)","v":10751},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BH$3)","v":71280},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BI$3)","v":88754},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BJ$3)","v":55921},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BK$3)","v":10639},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BL$3)","v":52859},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BM$3)","v":151781},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BN$3)","v":41559},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BO$3)","v":43396},{"$f":"HLOOKUP($B50,User2!$B$4:$CN$37,BP$3)","v":83443},null,null,null,null,null,null,109920,118080,55291,41091,24014,69959,71062,55889,48143,49604,41840,250850,12674,75994,171799,304086,111663,37211,43300,45004,63861,157221,10751,71280,88754,55921,10639,52859,151781,41559,43396,83443,163000.62694734844,64999.373052651557,48143,41840,304373.61417059024,37211,156933.38582940976,88754,151781,43396,49604,250850,136267.7910450479,43300,55921,83443,13321.987545369573,13843.618218207854,92732.648487178463,37871.449144914492,5365.4905490549054,5748.9828982898289,12231.876290794275,17692.09163136236,9660.7020702070204,10044.680468046805,14650.681651526524,109920,53080.626947348443,64999.373052651557,13822.75,14375.66,12164.02,14928.570000000002,3028.4839734137877,395.22228523467095,6994.688746228705,11985.768289363248,1657.3236394982193,3683.3039153415148,7526.001724020598,4423.8796361409159,1396.3277907583422,14546.955792178465,1644.9994354791613,7822.0447723423722,9533.1485208158192,34284.138207238044,1695.914009386812,5436.928036646962,10863.204510700834,8145.6667152115342,71062,15044.464579243608,3389.2952096247363,37455.240211131662,48143,49604,41840,250850,7042.9423493714785,5631.0576506285224,18868.66859414065,136267.79104504787,13751.693032338302,75579.129778220173,18373.456849906725,304086,6536.9433367225602,12741.940036534716,10480.854248884141,37725.97582590863,9615.3875825046962,11035.541889982249,6262.2454676271391,6199.2237148224103,6660.1003498371447,4404.7875471763145,37211,43300,7256.9824320703156,395.07236186290794,22325.206324025938,7716.6942279864943,3788.1602658234629,3521.8843882308806,2165.2206749028683,9600.8486707120101,25886.003055834462,10338.231763216483,15870.695835334178,157221,0,9660.7020702070204,10044.680468046805,2588.6948694869488,37871.449144914492,5365.4905490549054,5748.9828982898289,88754,33225.38968277286,10433.189588397126,11247.232297871204,1015.1884309588041,1481.7613339145598,3386.0217523975589,1295.7875326939843,1522.1097646033131,1949.2465998256321,1004.073016564952,47546.342237076569,5312.6577629234298,151781,3827.0909662074228,31014.916775120048,6716.9922586725306,43396,0,163000.62694734844,163000.62694734844,163000.62694734844,163000.62694734844,163000.62694734844,163000.62694734844,167517.75672556862,1949.22760910549,6996.2973766790401,443.52292839903458,1469.2930737174884,4404.0502620233883,1022.2044482668005,13410.705882352942,20411.365276292338,12531.830531194295,7641.1221960784314,9344.6882281639919,12654.287885918004,30300.510453648916,9395.2924414134322,9908.1971049376516,250850,66570.607925177057,73103.24219257792,27735.893991650028,13739.569189810612,1824.53681853936,1015.1884309588041,33225.38968277286,11247.232297871204,10433.189588397126,31363.303377244407,44678.175719015104,7401.5209037404875,3260.2960746768786,1057.6019626615607,2624.7056007659166,2095.6472953566299,1712.7490665390137]
[51,2027,110120,110120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AJ$3)","v":2577798},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AK$3)","v":110120},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AL$3)","v":118700},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AM$3)","v":55408},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AN$3)","v":40982},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AO$3)","v":23993},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AP$3)","v":69929},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AQ$3)","v":71160},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AR$3)","v":55918},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AS$3)","v":48357},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AT$3)","v":50050},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AU$3)","v":42182},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AV$3)","v":252606},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AW$3)","v":12650},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AX$3)","v":76389},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AY$3)","v":172182},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,AZ$3)","v":305057},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BA$3)","v":111911},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BB$3)","v":37114},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BC$3)","v":43797},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BD$3)","v":45260},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BE$3)","v":63791},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BF$3)","v":157709},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BG$3)","v":10776},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BH$3)","v":71594},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BI$3)","v":89071},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BJ$3)","v":56010},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BK$3)","v":10661},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BL$3)","v":52884},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BM$3)","v":152363},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BN$3)","v":41747},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BO$3)","v":43434},{"$f":"HLOOKUP($B51,User2!$B$4:$CN$37,BP$3)","v":83994},null,null,null,null,null,null,110120,118700,55408,40982,23993,69929,71160,55918,48357,50050,42182,252606,12650,76389,172182,305057,111911,37114,43797,45260,63791,157709,10776,71594,89071,56010,10661,52884,152363,41747,43434,83994,163479.3362013064,65340.663798693597,48357,42182,305345.50689939398,37114,157420.49310060605,89071,152363,43434,50050,252606,136571.57956518047,43797,56010,83994,13351.686910499036,13872.912376959375,92882.942655187609,38038.279041540518,5389.1264080953551,5774.3081035376263,12257.759879914076,17731.533485475666,9703.2590349944076,10088.928920164744,14681.683618451132,110120,53359.336201306403,65340.663798693597,13852,14406.08,12189.76,14960.160000000002,3020.4504684345443,394.17389923553299,6976.1342921307532,11953.974253113445,1652.9273416056076,3673.5334028990765,7506.0378830841828,4412.1446362543384,1392.6238232425198,14534.234626540265,1643.560900118744,7815.2044733409903,9529.0604913181924,34269.436394087235,1695.186763138558,5434.5965590515216,10858.546123140677,8142.1736692638169,71160,15052.270936000716,3391.0538662669937,37474.675197732293,48357,50050,42182,252606,7029.6055483311666,5620.3944516688343,18966.743759215336,136571.57956518044,13782.350361143392,75687.20003884485,18414.417705170807,305057,6551.4616816309644,12770.239483343959,10504.131895496925,37809.764027952508,9636.7430549571745,11060.051480345355,6276.15371723508,6212.9919951057263,6674.8922225860379,4414.5704413462699,37114,43797,7298.2629294174403,397.31968487057179,22452.200653839969,7760.5897422155531,3809.7087732461546,3541.9182164103113,2162.8473101380946,9590.324886133787,25857.628614251829,10326.899710423306,15853.299479052983,157709,0,9703.2590349944076,10088.928920164744,2600.0984916673488,38038.279041540518,5389.1264080953551,5774.3081035376263,89071,33278.268917439033,10449.794332113572,11265.132615721574,1016.8041347258207,1484.8254141238012,3393.02358326068,1298.4670444638186,1525.2572798605058,1953.2773757628595,1006.1493025283347,47568.829581822538,5315.1704181774658,152363,3844.4035363281428,31155.218619575462,6747.3778440963961,43434,0,163479.3362013064,163479.3362013064,163479.3362013064,163479.3362013064,163479.3362013064,163479.3362013064,168006.53624015127,1959.462374668205,7011.8359324174353,446.04585679806917,1465.3955549168943,4423.9728166868881,1023.0995484841969,13480.411764705883,20517.459037433156,12596.968213903743,7680.8390588235297,9393.2598502673791,12720.062074866311,30572.948717948719,9479.7674923946106,9997.2837896566707,252606,66719.017070954054,73266.214862731751,28054.248248320931,13897.272789980032,1845.4789616990379,1016.8041347258207,33278.268917439033,11265.132615721574,10449.794332113572,31570.404993447824,44973.199565487274,7450.3954410649012,3267.8774533269507,1060.0612733365247,2630.8089995213018,2100.520440402106,1716.7318334131162]
[52,2028,110310,110310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AJ$3)","v":2586070},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AK$3)","v":110310},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AL$3)","v":119272},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AM$3)","v":55535},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AN$3)","v":40858},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AO$3)","v":23983},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AP$3)","v":69895},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AQ$3)","v":71256},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AR$3)","v":55943},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AS$3)","v":48606},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AT$3)","v":50445},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AU$3)","v":42517},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AV$3)","v":254245},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AW$3)","v":12611},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AX$3)","v":76776},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AY$3)","v":172564},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,AZ$3)","v":306011},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BA$3)","v":112109},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BB$3)","v":37006},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BC$3)","v":44284},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BD$3)","v":45509},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BE$3)","v":63698},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BF$3)","v":158127},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BG$3)","v":10791},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BH$3)","v":71894},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BI$3)","v":89373},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BJ$3)","v":56087},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BK$3)","v":10677},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BL$3)","v":52891},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BM$3)","v":152871},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BN$3)","v":41942},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BO$3)","v":43485},{"$f":"HLOOKUP($B52,User2!$B$4:$CN$37,BP$3)","v":84501},null,null,null,null,null,null,{"$f":"$AK52*BW$381+$AL52*BW$382+$AM52*BW$383+$AN52*BW$384+$AO52*BW$385+$AP52*BW$386+$AQ52*BW$387+$AR52*BW$388+$AS52*BW$389+$AT52*BW$390+$AU52*BW$391+$AV52*BW$392+$AW52*BW$393+$AX52*BW$394+$AY52*BW$395+$AZ52*BW$396+$BA52*BW$397+$BB52*BW$398+$BC52*BW$399+$BD52*BW$400+$BE52*BW$401+$BF52*BW$402+$BG52*BW$403+$BH52*BW$404+$BI52*BW$405+$BJ52*BW$406+$BK52*BW$407+$BL52*BW$408+$BM52*BW$409+$BN52*BW$410+$BO52*BW$411+$BP52*BW$412","v":110310},119272,55535,40858,23983,69895,71256,55943,48606,50445,{"$f":"$AK52*CG$381+$AL52*CG$382+$AM52*CG$383+$AN52*CG$384+$AO52*CG$385+$AP52*CG$386+$AQ52*CG$387+$AR52*CG$388+$AS52*CG$389+$AT52*CG$390+$AU52*CG$391+$AV52*CG$392+$AW52*CG$393+$AX52*CG$394+$AY52*CG$395+$AZ52*CG$396+$BA52*CG$397+$BB52*CG$398+$BC52*CG$399+$BD52*CG$400+$BE52*CG$401+$BF52*CG$402+$BG52*CG$403+$BH52*CG$404+$BI52*CG$405+$BJ52*CG$406+$BK52*CG$407+$BL52*CG$408+$BM52*CG$409+$BN52*CG$410+$BO52*CG$411+$BP52*CG$412","v":42517},254245,12611,76776,172564,306011,112109,37006,44284,45509,{"$f":"$AK52*CQ$381+$AL52*CQ$382+$AM52*CQ$383+$AN52*CQ$384+$AO52*CQ$385+$AP52*CQ$386+$AQ52*CQ$387+$AR52*CQ$388+$AS52*CQ$389+$AT52*CQ$390+$AU52*CQ$391+$AV52*CQ$392+$AW52*CQ$393+$AX52*CQ$394+$AY52*CQ$395+$AZ52*CQ$396+$BA52*CQ$397+$BB52*CQ$398+$BC52*CQ$399+$BD52*CQ$400+$BE52*CQ$401+$BF52*CQ$402+$BG52*CQ$403+$BH52*CQ$404+$BI52*CQ$405+$BJ52*CQ$406+$BK52*CQ$407+$BL52*CQ$408+$BM52*CQ$409+$BN52*CQ$410+$BO52*CQ$411+$BP52*CQ$412","v":63698},158127,10791,71894,89373,56087,10677,52891,152871,41942,{"$f":"$AK52*DA$381+$AL52*DA$382+$AM52*DA$383+$AN52*DA$384+$AO52*DA$385+$AP52*DA$386+$AQ52*DA$387+$AR52*DA$388+$AS52*DA$389+$AT52*DA$390+$AU52*DA$391+$AV52*DA$392+$AW52*DA$393+$AX52*DA$394+$AY52*DA$395+$AZ52*DA$396+$BA52*DA$397+$BB52*DA$398+$BC52*DA$399+$BD52*DA$400+$BE52*DA$401+$BF52*DA$402+$BG52*DA$403+$BH52*DA$404+$BI52*DA$405+$BJ52*DA$406+$BK52*DA$407+$BL52*DA$408+$BM52*DA$409+$BN52*DA$410+$BO52*DA$411+$BP52*DA$412","v":43485},84501,163926.46796463535,65655.532035364638,48606,42517,306300.2715728365,37006,157837.72842716353,89373,{"$f":"$AK52*DK$381+$AL52*DK$382+$AM52*DK$383+$AN52*DK$384+$AO52*DK$385+$AP52*DK$386+$AQ52*DK$387+$AR52*DK$388+$AS52*DK$389+$AT52*DK$390+$AU52*DK$391+$AV52*DK$392+$AW52*DK$393+$AX52*DK$394+$AY52*DK$395+$AZ52*DK$396+$BA52*DK$397+$BB52*DK$398+$BC52*DK$399+$BD52*DK$400+$BE52*DK$401+$BF52*DK$402+$BG52*DK$403+$BH52*DK$404+$BI52*DK$405+$BJ52*DK$406+$BK52*DK$407+$BL52*DK$408+$BM52*DK$409+$BN52*DK$410+$BO52*DK$411+$BP52*DK$412","v":152871},43485,50445,254245,136874.57490379832,44284,56087,84501,13381.308731594218,13904.710309963162,{"$f":"$AK52*DU$381+$AL52*DU$382+$AM52*DU$383+$AN52*DU$384+$AO52*DU$385+$AP52*DU$386+$AQ52*DU$387+$AR52*DU$388+$AS52*DU$389+$AT52*DU$390+$AU52*DU$391+$AV52*DU$392+$AW52*DU$393+$AX52*DU$394+$AY52*DU$395+$AZ52*DU$396+$BA52*DU$397+$BB52*DU$398+$BC52*DU$399+$BD52*DU$400+$BE52*DU$401+$BF52*DU$402+$BG52*DU$403+$BH52*DU$404+$BI52*DU$405+$BJ52*DU$406+$BK52*DU$407+$BL52*DU$408+$BM52*DU$409+$BN52*DU$410+$BO52*DU$411+$BP52*DU$412","v":93033.336300745403},38197.670662520795,5411.7084390257205,5798.5041595068597,12285.85574160822,17770.872358246641,9743.9185554919113,10131.204511360227,14715.335326138529,110310,{"$f":"$AK52*EE$381+$AL52*EE$382+$AM52*EE$383+$AN52*EE$384+$AO52*EE$385+$AP52*EE$386+$AQ52*EE$387+$AR52*EE$388+$AS52*EE$389+$AT52*EE$390+$AU52*EE$391+$AV52*EE$392+$AW52*EE$393+$AX52*EE$394+$AY52*EE$395+$AZ52*EE$396+$BA52*EE$397+$BB52*EE$398+$BC52*EE$399+$BD52*EE$400+$BE52*EE$401+$BF52*EE$402+$BG52*EE$403+$BH52*EE$404+$BI52*EE$405+$BJ52*EE$406+$BK52*EE$407+$BL52*EE$408+$BM52*EE$409+$BN52*EE$410+$BO52*EE$411+$BP52*EE$412","v":53616.467964635362},65655.532035364638,13883.75,14439.1,12217.7,14994.45,3011.3114352471475,392.98123993376134,6955.0264727899639,11917.804890774221,{"$f":"$AK52*EO$381+$AL52*EO$382+$AM52*EO$383+$AN52*EO$384+$AO52*EO$385+$AP52*EO$386+$AQ52*EO$387+$AR52*EO$388+$AS52*EO$389+$AT52*EO$390+$AU52*EO$391+$AV52*EO$392+$AW52*EO$393+$AX52*EO$394+$AY52*EO$395+$AZ52*EO$396+$BA52*EO$397+$BB52*EO$398+$BC52*EO$399+$BD52*EO$400+$BE52*EO$401+$BF52*EO$402+$BG52*EO$403+$BH52*EO$404+$BI52*EO$405+$BJ52*EO$406+$BK52*EO$407+$BL52*EO$408+$BM52*EO$409+$BN52*EO$410+$BO52*EO$411+$BP52*EO$412","v":1647.9260485901596},3662.4183245241929,7483.3267245877096,4398.7947281264887,1388.4101354263548,14528.176928617313,1642.8758832804499,7811.9471881022373,9524.427391220881,34252.774339182994,{"$f":"$AK52*EY$381+$AL52*EY$382+$AM52*EY$383+$AN52*EY$384+$AO52*EY$385+$AP52*EY$386+$AQ52*EY$387+$AR52*EY$388+$AS52*EY$389+$AT52*EY$390+$AU52*EY$391+$AV52*EY$392+$AW52*EY$393+$AX52*EY$394+$AY52*EY$395+$AZ52*EY$396+$BA52*EY$397+$BB52*EY$398+$BC52*EY$399+$BD52*EY$400+$BE52*EY$401+$BF52*EY$402+$BG52*EY$403+$BH52*EY$404+$BI52*EY$405+$BJ52*EY$406+$BK52*EY$407+$BL52*EY$408+$BM52*EY$409+$BN52*EY$410+$BO52*EY$411+$BP52*EY$412","v":1694.3625507238701},5431.9542177766889,10853.266617239165,8138.2148838564044,71256,15059.000553894775,3392.5699495792842,37491.42949652594,48606,50445,{"$f":"$AK52*FI$381+$AL52*FI$382+$AM52*FI$383+$AN52*FI$384+$AO52*FI$385+$AP52*FI$386+$AQ52*FI$387+$AR52*FI$388+$AS52*FI$389+$AT52*FI$390+$AU52*FI$391+$AV52*FI$392+$AW52*FI$393+$AX52*FI$394+$AY52*FI$395+$AZ52*FI$396+$BA52*FI$397+$BB52*FI$398+$BC52*FI$399+$BD52*FI$400+$BE52*FI$401+$BF52*FI$402+$BG52*FI$403+$BH52*FI$404+$BI52*FI$405+$BJ52*FI$406+$BK52*FI$407+$BL52*FI$408+$BM52*FI$409+$BN52*FI$410+$BO52*FI$411+$BP52*FI$412","v":42517},254245,7007.9332466406595,5603.0667533593414,19062.832591832812,136874.57490379829,13812.927644703559,75793.244006360837,18455.271613032113,306011,{"$f":"$AK52*FS$381+$AL52*FS$382+$AM52*FS$383+$AN52*FS$384+$AO52*FS$385+$AP52*FS$386+$AQ52*FS$387+$AR52*FS$388+$AS52*FS$389+$AT52*FS$390+$AU52*FS$391+$AV52*FS$392+$AW52*FS$393+$AX52*FS$394+$AY52*FS$395+$AZ52*FS$396+$BA52*FS$397+$BB52*FS$398+$BC52*FS$399+$BD52*FS$400+$BE52*FS$401+$BF52*FS$402+$BG52*FS$403+$BH52*FS$404+$BI52*FS$405+$BJ52*FS$406+$BK52*FS$407+$BL52*FS$408+$BM52*FS$409+$BN52*FS$410+$BO52*FS$411+$BP52*FS$412","v":6563.0529408723523},12792.833396522308,10522.71646819584,37876.659447326245,9653.7929886087513,11079.619621038482,6287.2578842607754,6223.9844124286974,6686.7018629258791,4422.3809778206696,{"$f":"$AK52*GC$381+$AL52*GC$382+$AM52*GC$383+$AN52*GC$384+$AO52*GC$385+$AP52*GC$386+$AQ52*GC$387+$AR52*GC$388+$AS52*GC$389+$AT52*GC$390+$AU52*GC$391+$AV52*GC$392+$AW52*GC$393+$AX52*GC$394+$AY52*GC$395+$AZ52*GC$396+$BA52*GC$397+$BB52*GC$398+$BC52*GC$399+$BD52*GC$400+$BE52*GC$401+$BF52*GC$402+$BG52*GC$403+$BH52*GC$404+$BI52*GC$405+$BJ52*GC$406+$BK52*GC$407+$BL52*GC$408+$BM52*GC$409+$BN52*GC$410+$BO52*GC$411+$BP52*GC$412","v":37006},44284,7338.4146631652293,399.50555763974484,22575.722482448149,7803.2849884774105,3830.6680636690066,3561.404244600461,2159.6941255220386,9576.3432866227213,{"$f":"$AK52*GM$381+$AL52*GM$382+$AM52*GM$383+$AN52*GM$384+$AO52*GM$385+$AP52*GM$386+$AQ52*GM$387+$AR52*GM$388+$AS52*GM$389+$AT52*GM$390+$AU52*GM$391+$AV52*GM$392+$AW52*GM$393+$AX52*GM$394+$AY52*GM$395+$AZ52*GM$396+$BA52*GM$397+$BB52*GM$398+$BC52*GM$399+$BD52*GM$400+$BE52*GM$401+$BF52*GM$402+$BG52*GM$403+$BH52*GM$404+$BI52*GM$405+$BJ52*GM$406+$BK52*GM$407+$BL52*GM$408+$BM52*GM$409+$BN52*GM$410+$BO52*GM$411+$BP52*GM$412","v":25819.931141863479},10311.844268855226,15830.187177136539,158127,0,9743.9185554919113,10131.204511360227,2610.993672094482,38197.670662520795,5411.7084390257205,{"$f":"$AK52*GW$381+$AL52*GW$382+$AM52*GW$383+$AN52*GW$384+$AO52*GW$385+$AP52*GW$386+$AQ52*GW$387+$AR52*GW$388+$AS52*GW$389+$AT52*GW$390+$AU52*GW$391+$AV52*GW$392+$AW52*GW$393+$AX52*GW$394+$AY52*GW$395+$AZ52*GW$396+$BA52*GW$397+$BB52*GW$398+$BC52*GW$399+$BD52*GW$400+$BE52*GW$401+$BF52*GW$402+$BG52*GW$403+$BH52*GW$404+$BI52*GW$405+$BJ52*GW$406+$BK52*GW$407+$BL52*GW$408+$BM52*GW$409+$BN52*GW$410+$BO52*GW$411+$BP52*GW$412","v":5798.5041595068597},89373,33324.01836765583,10464.160233980609,11280.619407569646,1018.2019907939138,1487.0538360941587,3398.1158238884045,1300.4157802964255,1527.5463818657367,{"$f":"$AK52*HG$381+$AL52*HG$382+$AM52*HG$383+$AN52*HG$384+$AO52*HG$385+$AP52*HG$386+$AQ52*HG$387+$AR52*HG$388+$AS52*HG$389+$AT52*HG$390+$AU52*HG$391+$AV52*HG$392+$AW52*HG$393+$AX52*HG$394+$AY52*HG$395+$AZ52*HG$396+$BA52*HG$397+$BB52*HG$398+$BC52*HG$399+$BD52*HG$400+$BE52*HG$401+$BF52*HG$402+$BG52*HG$403+$BH52*HG$404+$BI52*HG$405+$BJ52*HG$406+$BK52*HG$407+$BL52*HG$408+$BM52*HG$409+$BN52*HG$410+$BO52*HG$411+$BP52*HG$412","v":1956.2088491717523},1007.6593286835222,47575.126038351409,5315.8739616485964,152871,3862.3607234214423,31300.74446887762,6778.8948077009372,43485,0,{"$f":"$AK52*HQ$381+$AL52*HQ$382+$AM52*HQ$383+$AN52*HQ$384+$AO52*HQ$385+$AP52*HQ$386+$AQ52*HQ$387+$AR52*HQ$388+$AS52*HQ$389+$AT52*HQ$390+$AU52*HQ$391+$AV52*HQ$392+$AW52*HQ$393+$AX52*HQ$394+$AY52*HQ$395+$AZ52*HQ$396+$BA52*HQ$397+$BB52*HQ$398+$BC52*HQ$399+$BD52*HQ$400+$BE52*HQ$401+$BF52*HQ$402+$BG52*HQ$403+$BH52*HQ$404+$BI52*HQ$405+$BJ52*HQ$406+$BK52*HQ$407+$BL52*HQ$408+$BM52*HQ$409+$BN52*HQ$410+$BO52*HQ$411+$BP52*HQ$412","v":163926.46796463535},163926.46796463535,163926.46796463535,163926.46796463535,163926.46796463535,163926.46796463535,168463.7119709962,1968.9047712841293,7024.2417148214763,448.49979887369267,{"$f":"$AK52*IA$381+$AL52*IA$382+$AM52*IA$383+$AN52*IA$384+$AO52*IA$385+$AP52*IA$386+$AQ52*IA$387+$AR52*IA$388+$AS52*IA$389+$AT52*IA$390+$AU52*IA$391+$AV52*IA$392+$AW52*IA$393+$AX52*IA$394+$AY52*IA$395+$AZ52*IA$396+$BA52*IA$397+$BB52*IA$398+$BC52*IA$399+$BD52*IA$400+$BE52*IA$401+$BF52*IA$402+$BG52*IA$403+$BH52*IA$404+$BI52*IA$405+$BJ52*IA$406+$BK52*IA$407+$BL52*IA$408+$BM52*IA$409+$BN52*IA$410+$BO52*IA$411+$BP52*IA$412","v":1460.9616803180536},4444.6371685984977,1024.3008671970185,13548.705882352942,20621.404064171125,12660.786652406417,7719.7515294117647,9440.8477433155076,12784.504128342247,30814.233727810653,{"$f":"$AK52*IK$381+$AL52*IK$382+$AM52*IK$383+$AN52*IK$384+$AO52*IK$385+$AP52*IK$386+$AQ52*IK$387+$AR52*IK$388+$AS52*IK$389+$AT52*IK$390+$AU52*IK$391+$AV52*IK$392+$AW52*IK$393+$AX52*IK$394+$AY52*IK$395+$AZ52*IK$396+$BA52*IK$397+$BB52*IK$398+$BC52*IK$399+$BD52*IK$400+$BE52*IK$401+$BF52*IK$402+$BG52*IK$403+$BH52*IK$404+$BI52*IK$405+$BJ52*IK$406+$BK52*IK$407+$BL52*IK$408+$BM52*IK$409+$BN52*IK$410+$BO52*IK$411+$BP52*IK$412","v":9554.582840236686},10076.183431952662,254245,66867.038725488819,73428.762016775523,28366.196986748957,14051.803279482059,1865.999733768984,1018.2019907939138,33324.01836765583,{"$f":"$AK52*IU$381+$AL52*IU$382+$AM52*IU$383+$AN52*IU$384+$AO52*IU$385+$AP52*IU$386+$AQ52*IU$387+$AR52*IU$388+$AS52*IU$389+$AT52*IU$390+$AU52*IU$391+$AV52*IU$392+$AW52*IU$393+$AX52*IU$394+$AY52*IU$395+$AZ52*IU$396+$BA52*IU$397+$BB52*IU$398+$BC52*IU$399+$BD52*IU$400+$BE52*IU$401+$BF52*IU$402+$BG52*IU$403+$BH52*IU$404+$BI52*IU$405+$BJ52*IU$406+$BK52*IU$407+$BL52*IU$408+$BM52*IU$409+$BN52*IU$410+$BO52*IU$411+$BP52*IU$412","v":11280.619407569646},10464.160233980609,31760.968549555142,45244.664338919931,7495.3671115249326,3272.4262805169938,1061.5368597415031,2634.4710387745331,2103.4443274293922,1719.1214935375776]
[53,2029,110518,110518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AJ$3)","v":2593954},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AK$3)","v":110518},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AL$3)","v":119796},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AM$3)","v":55636},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AN$3)","v":40725},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AO$3)","v":23965},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AP$3)","v":69827},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AQ$3)","v":71359},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AR$3)","v":55969},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AS$3)","v":48837},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AT$3)","v":50858},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AU$3)","v":42843},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AV$3)","v":255926},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AW$3)","v":12581},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AX$3)","v":77118},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AY$3)","v":172910},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,AZ$3)","v":306948},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BA$3)","v":112266},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BB$3)","v":36915},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BC$3)","v":44781},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BD$3)","v":45722},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BE$3)","v":63589},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BF$3)","v":158527},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BG$3)","v":10807},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BH$3)","v":72142},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BI$3)","v":89667},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BJ$3)","v":56144},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BK$3)","v":10694},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BL$3)","v":52886},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BM$3)","v":153379},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BN$3)","v":42114},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BO$3)","v":43502},{"$f":"HLOOKUP($B53,User2!$B$4:$CN$37,BP$3)","v":85006},null,null,null,null,null,null,110518,119796,55636,40725,23965,69827,71359,55969,48837,50858,42843,255926,12581,77118,172910,306948,112266,36915,44781,45722,63589,158527,10807,72142,89667,56144,10694,52886,153379,42114,43502,85006,164370.02223733533,65943.977762664683,48837,42843,307238.00331775757,36915,158236.99668224243,89667,153379,43502,50858,255926,137149.01570788672,44781,56144,85006,13408.138967455299,13929.998429911055,93181.045944182435,38329.434402531158,5430.3762512614894,5818.5062324414257,12308.199694609073,17806.503902693647,9777.5304257698481,10166.152333415159,14742.09770784268,110518,53852.022237335317,65943.977762664683,13909,14465.36,12239.92,15021.720000000001,3001.5090851348596,391.70201665040946,6932.3866343034724,11879.010332781345,1642.5617585010095,3650.4965065898418,7458.9671755552035,4384.4758750538758,1383.8906154299843,14517.273072355998,1641.6428529715208,7806.0840746724807,9515.16119102626,34219.450229374503,1692.7141258944944,5426.6695352270244,10842.707605436144,8130.2973130415785,71359,15065.999356504597,3394.1466762240666,37508.853967271338,48837,50858,42843,255926,6991.2622453402691,5589.7377546597318,19147.748304378485,137149.01570788672,13840.623299446537,75905.341421964331,18492.2754143934,306948,6572.2439898667863,12810.748772123321,10537.452720285384,37929.702784910471,9667.3123804435854,11095.135773002223,6296.0627035690286,6232.7006221241836,6696.0660726902997,4428.5741809847141,36915,44781,7372.7613269735793,401.37540061096519,22681.385733426228,7839.8074280508063,3848.5970952355428,3578.0730157028779,2155.9984575311769,9559.9562506366328,25775.748082827668,10294.198643791564,15803.098565212964,158527,0,9777.5304257698481,10166.152333415159,2620.0003545809127,38329.434402531158,5430.3762512614894,5818.5062324414257,89667,33357.884843790343,10474.794732765298,11292.083656080556,1019.2367673638007,1489.4215344376635,3403.5263295553618,1302.4863121185701,1529.9785527462948,1959.323539668701,1009.2637314734088,47570.628569402215,5315.3714305977892,153379,3878.1998833191224,31429.105730826192,6806.6943858546874,43502,0,164370.02223733533,164370.02223733533,164370.02223733533,164370.02223733533,164370.02223733533,164370.02223733533,168916.36365929968,1977.5547989532629,7034.0786230913473,450.59895414320192,1456.2059922402645,4462.864186694891,1024.7013067679591,13609.058823529413,20713.262459893049,12717.18434224599,7754.1392941176473,9482.9021604278078,12841.452919786097,31066.514003944776,9632.8074950690334,10158.678500986192,255926,67001.110695303025,73575.990590857036,28684.551243419861,14209.506879651479,1886.9418769286622,1019.2367673638007,33357.884843790343,11292.083656080556,10474.794732765298,31950.780375658091,45515.058245396234,7540.1613789456742,3277.2783628530397,1063.1108185734802,2638.3772139779799,2106.5631402584968,1721.6704643370033]
[54,2030,110729,110729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AJ$3)","v":2600915},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AK$3)","v":110729},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AL$3)","v":120243},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AM$3)","v":55712},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AN$3)","v":40580},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AO$3)","v":23926},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AP$3)","v":69736},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AQ$3)","v":71452},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AR$3)","v":55957},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AS$3)","v":49067},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AT$3)","v":51235},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AU$3)","v":43170},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AV$3)","v":257524},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AW$3)","v":12540},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AX$3)","v":77475},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AY$3)","v":173196},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,AZ$3)","v":307891},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BA$3)","v":112336},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BB$3)","v":36836},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BC$3)","v":45266},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BD$3)","v":45921},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BE$3)","v":63427},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BF$3)","v":158838},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BG$3)","v":10799},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BH$3)","v":72362},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BI$3)","v":89933},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BJ$3)","v":56181},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BK$3)","v":10704},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BL$3)","v":52842},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BM$3)","v":153786},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BN$3)","v":42270},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BO$3)","v":43530},{"$f":"HLOOKUP($B54,User2!$B$4:$CN$37,BP$3)","v":85451},null,null,null,null,null,null,110729,120243,55712,40580,23926,69736,71452,55957,49067,51235,43170,257524,12540,77475,173196,307891,112336,36836,45266,45921,63427,158838,10799,72362,89933,56181,10704,52842,153786,42270,43530,85451,164781.96261881792,66190.03738118209,49067,43170,308181.57224943372,36836,158547.4277505663,89933,153786,43530,51235,257524,137375.86562109276,45266,56181,85451,13430.316561259546,13949.027114228282,93309.575586565581,38446.321591250031,5446.9364072770913,5836.2500068188638,12325.012966174072,17835.956566600711,9807.347407468018,10197.154433625181,14762.235737639863,110729,54052.96261881791,66190.03738118209,13928,14485.12,12256.64,15042.240000000002,2990.8223124560491,390.30737472495065,6907.704103622711,11836.71551391693,1636.7134723135903,3637.4990359095341,7432.4097724746507,4368.8650953882443,1378.9633191933399,14493.648050456482,1638.9712873021742,7793.3806622413431,9502.7608348834601,34174.854729483726,1690.5081456081236,5419.5973865208553,10828.577163170334,8119.701740333503,71452,15062.769139915448,3393.4189562341671,37500.811903850386,49067,51235,43170,257524,6968.4785435630693,5571.5214564369317,19236.38839028143,137375.86562109276,13863.516239494204,76005.861251046997,18522.862371587988,307891,6576.3419098006098,12818.736519206575,10544.023023764799,37953.352680648662,9673.3401347648505,11102.053802540197,6299.9884191841729,6236.5868302686686,6700.2411980629704,4431.3354817584914,36836,45266,7404.8504635832578,403.12234310520387,22780.103981992605,7873.9293316898011,3865.3476928024006,3593.6461868267324,2150.5058133612724,9535.6012063270337,25710.081518022147,10267.97303589878,15762.83842639077,158838,0,9807.347407468018,10197.154433625181,2627.9901535608105,38446.321591250031,5446.9364072770913,5836.2500068188638,89933,33379.868345842566,10481.697828467641,11299.525361254307,1019.9084644354817,1490.8142981691369,3406.7089799476894,1303.7042720139493,1531.4092414995641,1961.1557105492589,1010.207497820401,47531.050842649318,5310.9491573506857,153786,3892.5656329937624,31545.526410267918,6831.9079567383205,43530,0,164781.96261881792,164781.96261881792,164781.96261881792,164781.96261881792,164781.96261881792,164781.96261881792,169335.82386986492,1984.9337347702526,7038.4645057594425,452.56013676588896,1451.021219523878,4479.3956682241778,1025.3608542965671,13672.058823529413,20809.149732620324,12776.055614973262,7790.035294117647,9526.8010695187168,12900.899465240642,31296.803747534519,9704.2135359208369,10233.982716544646,257524,67111.933190582975,73697.688198334828,28995.218878199314,14363.402747020027,1907.3783747806619,1019.9084644354817,33379.868345842566,11299.525361254307,10481.697828467641,32118.040301629997,45753.32614318229,7579.6335551877146,3274.8523216850167,1062.3238391574916,2636.4241263762565,2105.0037338439442,1720.3959789372905]
[55,2031,110986,110986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AJ$3)","v":2608150},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AK$3)","v":110986},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AL$3)","v":120703},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AM$3)","v":55768},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AN$3)","v":40437},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AO$3)","v":23874},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AP$3)","v":69635},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AQ$3)","v":71590},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AR$3)","v":55948},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AS$3)","v":49299},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AT$3)","v":51613},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AU$3)","v":43469},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AV$3)","v":259164},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AW$3)","v":12480},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AX$3)","v":77808},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AY$3)","v":173522},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,AZ$3)","v":308997},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BA$3)","v":112424},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BB$3)","v":36728},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BC$3)","v":45746},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BD$3)","v":46104},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BE$3)","v":63301},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BF$3)","v":159159},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BG$3)","v":10816},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BH$3)","v":72576},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BI$3)","v":90193},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BJ$3)","v":56205},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BK$3)","v":10711},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BL$3)","v":52809},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BM$3)","v":154209},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BN$3)","v":42425},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BO$3)","v":43545},{"$f":"HLOOKUP($B55,User2!$B$4:$CN$37,BP$3)","v":85906},null,null,null,null,null,null,110986,120703,55768,40437,23874,69635,71590,55948,49299,51613,43469,259164,12480,77808,173522,308997,112424,36728,45746,46104,63301,159159,10816,72576,90193,56205,10711,52809,154209,42425,43545,85906,165245.74690401251,66443.253095987471,49299,43469,309288.15947473288,36728,158867.84052526715,90193,154209,43545,51613,259164,137634.44279488706,45746,56205,85906,13455.595916435015,13963.048250040976,93478.670624866194,38560.020947549296,5463.0449226740857,5853.509860076917,12337.401692590387,17869.52848420107,9836.3511987562379,10227.311022011292,14777.074285911471,110986,54259.746904012522,66443.253095987471,13942,14499.68,12268.960000000001,15057.36,2980.2829435383255,388.93196923984306,6883.3620216409954,11795.004071864438,1630.9458521425493,3624.6808406868859,7406.2186784021051,4353.46963682145,1374.1039856634077,14462.14802125713,1635.4091997430455,7776.4427789998254,9488.9978022414489,34125.358625209352,1688.0597499056685,5411.7480786162068,10812.893925051139,8107.9418189761891,71590,15060.346477473588,3392.8731662417426,37494.780356284675,49299,51613,43469,259164,6935.1365409622895,5544.8634590377114,19319.069478812744,137634.44279488703,13889.610989338744,76152.432804476863,18557.727224893712,308997,6581.4935805745599,12828.778258396953,10552.282833853207,37983.083978148105,9680.9178830544388,11110.750753959363,6304.9236045289263,6241.4723490788774,6705.4899271029008,4434.8068313026697,36728,45746,7434.3595691087421,404.72882791146361,22870.885084945603,7905.3077656894793,3880.7515086553403,3607.9672436893725,2146.2337567846803,9516.6583940862329,25659.007523173412,10247.575340871059,15731.524985084618,159159,0,9836.3511987562379,10227.311022011292,2635.7620489321657,38560.020947549296,5463.0449226740857,5853.509860076917,90193,33394.127914741308,10486.175512166457,11304.352413258901,1020.3441598333289,1491.7892327811683,3408.9368352223191,1304.5568439407148,1532.4107236268528,1962.4382301656494,1010.8681342632955,47501.367547584647,5307.6324524153579,154209,3906.8392945294622,31661.200803302967,6856.9599021675713,43545,0,165245.74690401251,165245.74690401251,165245.74690401251,165245.74690401251,165245.74690401251,165245.74690401251,169808.17970848939,1992.5272705103316,7043.978186827906,454.36363636363637,1445.9079609139246,4495.8211787180217,1025.7141833297499,13730.823529411766,20898.590802139039,12830.969155080214,7823.5181176470587,9567.7487914438498,12956.349604278075,31527.704339250497,9775.8089827165459,10309.486678032961,259164,67238.255335552429,73836.406450215116,29302.683753857327,14515.71205905488,1927.6041870877957,1020.3441598333289,33394.127914741308,11304.352413258901,10486.175512166457,32289.058877623742,45996.948375750057,7619.9927466262043,3280.0076591670654,1063.9961704164673,2640.5744375299187,2108.3174724748683,1723.1042604116801]
[56,2032,111232,111232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AJ$3)","v":2614808},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AK$3)","v":111232},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AL$3)","v":121085},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AM$3)","v":55817},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AN$3)","v":40279},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AO$3)","v":23842},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AP$3)","v":69511},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AQ$3)","v":71738},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AR$3)","v":55965},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AS$3)","v":49524},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AT$3)","v":51979},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AU$3)","v":43800},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AV$3)","v":260729},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AW$3)","v":12433},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AX$3)","v":78139},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AY$3)","v":173691},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,AZ$3)","v":310050},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BA$3)","v":112451},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BB$3)","v":36605},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BC$3)","v":46219},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BD$3)","v":46284},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BE$3)","v":63166},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BF$3)","v":159445},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BG$3)","v":10812},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BH$3)","v":72757},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BI$3)","v":90455},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BJ$3)","v":56252},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BK$3)","v":10709},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BL$3)","v":52745},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BM$3)","v":154616},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BN$3)","v":42585},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BO$3)","v":43570},{"$f":"HLOOKUP($B56,User2!$B$4:$CN$37,BP$3)","v":86322},null,null,null,null,null,null,111232,121085,55817,40279,23842,69511,71738,55965,49524,51979,43800,260729,12433,78139,173691,310050,112451,36605,46219,46284,63166,159445,10812,72757,90455,56252,10709,52745,154616,42585,43570,86322,165663.46776693501,66653.532233064994,49524,43800,310341.68267235142,36605,159153.31732764858,90455,154616,43570,51979,260729,137768.49047087244,46219,56252,86322,13468.700858228432,13975.316743877083,93650.595226569538,38656.187225540736,5476.6694146687396,5868.1081471783546,12348.241828204664,17886.932331055243,9860.8824427897325,10252.8172953659,14790.058015649129,111232,54431.467766935013,66653.532233064994,13954.25,14512.42,12279.74,15070.59,2968.6380464124495,387.41229045210173,6856.4665744164413,11748.917303722525,1624.5732368486717,3610.5180795317924,7377.2802667695032,4336.4592700133835,1368.734931833133,14442.76338790368,1633.2171458605048,7766.0194662358144,9472.1006136512588,34064.591130852692,1685.0537987462185,5402.1113045550537,10793.639256469156,8093.5038957256247,71738,15064.922617641547,3393.9041028941001,37506.173279464354,49524,51979,43800,260729,6909.0186389250111,5523.9813610749898,19401.253984229759,137768.49047087244,13903.138635730546,76304.87633984389,18575.801335963239,310050,6583.074206834749,12831.859246557637,10554.817093766696,37992.206080789976,9683.2428740069281,11113.419136781153,6306.4378091233393,6242.9713150774642,6707.100332603788,4435.8719044582695,36605,46219,7463.3849188059385,406.30897690122725,22960.177973096092,7936.1717991317864,3895.9028029369201,3622.0535291280348,2141.6565533097596,9496.362523828233,25604.285385835479,10225.720667627073,15697.974869399457,159445,0,9860.8824427897325,10252.8172953659,2642.3354744565368,38656.187225540736,5476.6694146687396,5868.1081471783546,90455,33422.052903834679,10494.944309409973,11313.805390101232,1021.1973966541129,1491.5106800348738,3408.3003051438532,1304.313251961639,1532.1245858761988,1962.0717959895378,1010.6793809938971,47443.799945034974,5301.2000549650265,154616,3921.5733967598621,31780.606628371403,6882.8199748687339,43570,0,165663.46776693501,165663.46776693501,165663.46776693501,165663.46776693501,165663.46776693501,165663.46776693501,170230.34410677891,1998.8332067118754,7045.6698844284565,456.13757039420756,1440.2583465057241,4512.7765443890848,1026.3030650517212,13789.235294117649,20987.494688057042,12885.552884135472,7856.7998431372553,9608.4505811051695,13011.466709447415,31751.274753451678,9845.1315581854051,10382.593688362918,260729,67303.741355490594,73908.318672815629,29605.664766745329,14665.800193622557,1947.5350396321171,1021.1973966541129,33422.052903834679,11313.805390101232,10494.944309409973,32445.418718532314,46219.688702669155,7656.8925787985381,3278.7946385830542,1063.6026807084729,2639.597893729057,2107.537769267592,1722.4670177118237]
[57,2033,111453,111453,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A57,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A57,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A57,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AJ$3)","v":2620803},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AK$3)","v":111453},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AL$3)","v":121458},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AM$3)","v":55881},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AN$3)","v":40113},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AO$3)","v":23801},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AP$3)","v":69398},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AQ$3)","v":71880},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AR$3)","v":55937},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AS$3)","v":49722},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AT$3)","v":52320},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AU$3)","v":44089},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AV$3)","v":262185},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AW$3)","v":12377},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AX$3)","v":78423},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AY$3)","v":173846},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,AZ$3)","v":311067},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BA$3)","v":112446},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BB$3)","v":36474},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BC$3)","v":46650},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BD$3)","v":46474},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BE$3)","v":63008},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BF$3)","v":159666},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BG$3)","v":10816},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BH$3)","v":72931},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BI$3)","v":90726},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BJ$3)","v":56271},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BK$3)","v":10709},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BL$3)","v":52671},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BM$3)","v":154976},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BN$3)","v":42722},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BO$3)","v":43584},{"$f":"HLOOKUP($B57,User2!$B$4:$CN$37,BP$3)","v":86727},null,null,null,null,null,null,111453,121458,55881,40113,23801,69398,71880,55937,49722,52320,44089,262185,12377,78423,173846,311067,112446,36474,46650,46474,63008,159666,10816,72931,90726,56271,10709,52671,154976,42722,43584,86727,166052.14285036456,66858.857149635442,49722,44089,311359.08696142031,36474,159373.91303857969,90726,154976,43584,52320,262185,137891.43360565192,46650,56271,86727,13480.720183541924,13991.34089909159,93819.848822490661,38748.634365709295,5489.7669926083518,5882.1418596405101,12362.400372680453,17902.894439116764,9884.4649646782855,10277.33713825928,14807.016356530967,111453,54599.142850364558,66858.857149635442,13970.25,14529.060000000001,12293.82,15087.87,2956.4035342422253,385.8156659029558,6828.2093323957079,11700.497028332918,1617.8779574892815,3595.6382165460609,7346.8766191048708,4318.5876188099719,1363.0940271760089,14417.926826419574,1630.4085768234995,7752.6645967569257,9456.7023692101975,34009.214301317996,1682.3145045444614,5393.3294056122277,10776.092663325899,8080.3467559892233,71880,15057.385445600201,3392.2060895843347,37487.408464815468,49722,52320,44089,262185,6877.8994364976161,5499.1005635023839,19471.768786460671,137891.43360565192,13915.54564869344,76450.95177168939,18592.378183393874,311067,6582.7814982680475,12831.288693194547,10554.347786375309,37990.516802522965,9682.8123201268372,11112.924991814156,6306.1574008651151,6242.6937287814299,6706.8021093628831,4435.6746686887136,36474,46650,7494.0227879307577,407.97691194597775,23054.431577254945,7968.7505010986661,3911.895835789699,3636.9223859799563,2136.2995299835566,9472.6088386373885,25540.240217691826,10200.142605608184,15658.708808079045,159666,0,9884.4649646782855,10277.33713825928,2648.6546791042742,38748.634365709295,5489.7669926083518,5882.1418596405101,90726,33433.341729212851,10498.489142338203,11317.626806271535,1021.5423221774087,1491.5106800348738,3408.3003051438532,1304.313251961639,1532.1245858761988,1962.0717959895378,1010.6793809938971,47377.237404586922,5293.7625954130799,154976,3934.189471794642,31882.847866086253,6904.9626621191037,43584,0,166052.14285036456,166052.14285036456,166052.14285036456,166052.14285036456,166052.14285036456,166052.14285036456,170623.09462205393,2004.9905737358961,7045.356607095021,458.01005631536606,1434.322675671792,4527.2945762449335,1026.6328388160252,13839.352941176472,21063.77475935829,12932.386053475935,7885.3557647058824,9643.3729625668439,13058.757518716578,31959.573964497042,9909.7189850566647,10450.707050446294,262185,67363.802498037418,73974.273669875271,29881.742603013252,14802.561263387184,1965.6961335995643,1021.5423221774087,33433.341729212851,11317.626806271535,10498.489142338203,32597.644044416855,46436.539261328369,7692.8166942547759,3280.0076591670654,1063.9961704164673,2640.5744375299187,2108.3174724748683,1723.1042604116801]
[58,2034,111698,111698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AJ$3)","v":2626480},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AK$3)","v":111698},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AL$3)","v":121832},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AM$3)","v":55920},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AN$3)","v":39950},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AO$3)","v":23745},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AP$3)","v":69277},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AQ$3)","v":72005},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AR$3)","v":55893},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AS$3)","v":49912},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AT$3)","v":52643},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AU$3)","v":44363},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AV$3)","v":263630},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AW$3)","v":12326},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AX$3)","v":78700},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AY$3)","v":173966},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,AZ$3)","v":312070},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BA$3)","v":112435},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BB$3)","v":36332},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BC$3)","v":47091},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BD$3)","v":46640},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BE$3)","v":62849},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BF$3)","v":159887},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BG$3)","v":10825},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BH$3)","v":73108},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BI$3)","v":90925},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BJ$3)","v":56284},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BK$3)","v":10716},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BL$3)","v":52578},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BM$3)","v":155323},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BN$3)","v":42853},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BO$3)","v":43580},{"$f":"HLOOKUP($B58,User2!$B$4:$CN$37,BP$3)","v":87124},null,null,null,null,null,null,111698,121832,55920,39950,23745,69277,72005,55893,49912,52643,44363,263630,12326,78700,173966,312070,112435,36332,47091,46640,62849,159887,10825,73108,90925,56284,10716,52578,155323,42853,43580,87124,166465.26746484888,67064.732535151124,49912,44363,312362.4912504892,36332,159594.5087495108,90925,155323,43580,52643,263630,137986.61538741671,47091,56284,87124,13490.025467655592,14001.10561867543,93964.705580385693,38842.675422087661,5503.0903908572673,5896.4175326623572,12371.028235720385,17915.252200196654,9908.4540817718134,10302.279737064615,14817.350345505836,111698,54767.267464848876,67064.732535151124,13980,14539.2,12302.4,15098.400000000001,2944.3901277136315,384.24789601433662,6800.4627634235421,11652.951818161197,1611.3036771544587,3581.0272667468184,7317.0224349522496,4301.0389492548147,1357.5550665789533,14384.003718051041,1626.5724825290533,7734.4237994199066,9440.213983569769,33949.916988276418,1679.3812780098369,5383.925779310619,10757.303833499931,8066.2581373334306,72005,15045.541318106656,3389.5377829547028,37457.920898938646,49912,52643,44363,263630,6849.558734286953,5476.4412657130479,19540.545547791524,137986.61538741668,13925.151078084069,76579.106944731058,18605.211871727268,312070,6582.1375394213037,12830.03347579575,10553.315310114258,37986.800390335535,9681.865101590638,11111.837872886759,6305.5405026970202,6242.0830389301536,6706.1460182328919,4435.2407499956917,36332,47091,7520.7906104292842,409.43416045875983,23136.779462993731,7997.2139986065704,3925.8686960716004,3649.9130714400558,2130.9086014464283,9448.7048136668564,25475.789700382709,10174.402657120821,15619.194227383188,159887,0,9908.4540817718134,10302.279737064615,2655.082835556283,38842.675422087661,5503.0903908572673,5896.4175326623572,90925,33441.065662366338,10500.914554341729,11320.241459440689,1021.7783238512425,1492.4856146469051,3410.5281604184829,1305.1658238884045,1533.1260680034875,1963.3543156059284,1011.3400174367915,47293.584482131933,5284.4155178680658,155323,3946.2530179957816,31980.611385361037,6926.1355966431802,43580,0,166465.26746484888,166465.26746484888,166465.26746484888,166465.26746484888,166465.26746484888,166465.26746484888,171039.37440957993,2011.1644484463079,7044.6673969614631,459.64601769911502,1428.4942759975092,4541.1767818881171,1026.5386177405098,13888.235294117649,21138.174688057043,12978.064884135472,7913.2078431372547,9677.4345811051699,13104.882709447416,32156.877909270217,9970.8971049376523,10515.224985792131,263630,67410.301447105929,74025.335603082742,30164.225957524053,14942.495443819205,1984.2785986567435,1021.7783238512425,33441.065662366338,11320.241459440689,10500.914554341729,32746.862450283927,46649.10635216222,7728.0311975538543,3282.7369554810912,1064.8815222594544,2642.7716610818575,2110.0718046912398,1724.5380564863569]
[59,2035,111932,111932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AJ$3)","v":2631352},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AK$3)","v":111932},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AL$3)","v":122145},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AM$3)","v":55935},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AN$3)","v":39785},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AO$3)","v":23682},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AP$3)","v":69155},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AQ$3)","v":72114},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AR$3)","v":55834},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AS$3)","v":50074},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AT$3)","v":52959},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AU$3)","v":44632},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AV$3)","v":264947},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AW$3)","v":12273},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AX$3)","v":78945},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AY$3)","v":174022},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,AZ$3)","v":312996},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BA$3)","v":112415},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BB$3)","v":36204},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BC$3)","v":47519},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BD$3)","v":46790},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BE$3)","v":62667},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BF$3)","v":160055},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BG$3)","v":10843},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BH$3)","v":73249},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BI$3)","v":91081},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BJ$3)","v":56256},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BK$3)","v":10712},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BL$3)","v":52485},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BM$3)","v":155645},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BN$3)","v":42985},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BO$3)","v":43571},{"$f":"HLOOKUP($B59,User2!$B$4:$CN$37,BP$3)","v":87445},null,null,null,null,null,null,111932,122145,55935,39785,23682,69155,72114,55834,50074,52959,44632,264947,12273,78945,174022,312996,112415,36204,47519,46790,62667,160055,10843,73249,91081,56256,10712,52485,155645,42985,43571,87445,166839.97068499218,67237.029315007836,50074,44632,313288.79858335608,36204,159762.20141664395,91081,155645,43571,52959,264947,138031.03355224026,47519,56256,87445,13494.367933575306,14004.86128005383,94084.250047888461,38917.589483948395,5513.703945394539,5907.7896789678971,12374.346644581899,17921.019155367267,9927.5640564056393,10322.149264926493,14821.324956650016,111932,54907.970684992171,67237.029315007836,13983.75,14543.1,12305.7,15102.45,2932.2293174239508,382.66088968536627,6772.3757457523307,11604.823231177552,1604.6487308032574,3566.2370414899165,7286.8019417916212,4283.2749586008213,1351.9481432751854,14345.840221136439,1622.2568764478012,7713.9029024157599,9423.5893302794193,33890.129614796475,1676.4238099336039,5374.4444370891615,10738.359724088627,8052.0530838127142,72114,15029.659419876676,3385.9598263376965,37418.380753785626,50074,52959,44632,264947,6820.1066319895972,5452.8933680104037,19601.376979293545,138031.03355224026,13929.633611799696,76689.57935881718,18611.200926282854,312996,6580.9667051544966,12827.751262343392,10551.438080548711,37980.043277267483,9680.1428860702763,11109.861293018766,6304.4188696641222,6240.9726937460146,6704.9531252692714,4434.4518069174692,36204,47519,7544.9784018436148,410.75095128356287,23211.190203119138,8022.93402647516,3938.4947746395837,3661.6516426389412,2124.7378530580172,9421.3429737634779,25402.016152267868,10144.939319858559,15573.96370105208,160055,0,9927.5640564056393,10322.149264926493,2660.2035703570355,38917.589483948395,5513.703945394539,5907.7896789678971,91081,33424.429498651138,10495.690590026443,11314.609898768664,1021.2700125537541,1491.9285091543156,3409.2551002615519,1304.6786399302528,1532.5537925021797,1962.6214472537054,1010.9625108979947,47209.931559676952,5275.0684403230525,155645,3958.4086523358615,32079.121191042497,6947.4701566216399,43571,0,166839.97068499218,166839.97068499218,166839.97068499218,166839.97068499218,166839.97068499218,166839.97068499218,171415.55004380934,2016.33135428684,7043.4142876277219,461.12429605792437,1422.5943622167938,4555.1649585667446,1026.3266203206001,13931.470588235296,21203.979679144388,13018.466737967914,7937.8423529411766,9707.5612834224594,13145.679358288771,32349.905917159766,10030.749383211312,10578.344699628924,264947,67432.00095667124,74049.164505246226,30438.382138319117,15078.304580383614,2002.3132812972713,1021.2700125537541,33424.429498651138,11314.609898768664,10495.690590026443,32867.515115985007,46820.980498655081,7756.50438535991,3288.1955481091431,1066.6522259454284,2647.1661081857346,2113.5804691239828,1727.4056486357108]
[60,2036,112131,112131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AJ$3)","v":2636228},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AK$3)","v":112131},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AL$3)","v":122431},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AM$3)","v":55938},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AN$3)","v":39617},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AO$3)","v":23624},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AP$3)","v":69034},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AQ$3)","v":72212},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AR$3)","v":55791},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AS$3)","v":50247},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AT$3)","v":53284},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AU$3)","v":44911},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AV$3)","v":266240},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AW$3)","v":12204},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AX$3)","v":79181},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AY$3)","v":174084},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,AZ$3)","v":313976},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BA$3)","v":112373},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BB$3)","v":36061},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BC$3)","v":47930},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BD$3)","v":46964},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BE$3)","v":62504},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BF$3)","v":160204},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BG$3)","v":10856},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BH$3)","v":73395},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BI$3)","v":91275},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BJ$3)","v":56238},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BK$3)","v":10711},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BL$3)","v":52393},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BM$3)","v":155975},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BN$3)","v":43112},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BO$3)","v":43552},{"$f":"HLOOKUP($B60,User2!$B$4:$CN$37,BP$3)","v":87780},null,null,null,null,null,null,112131,122431,55938,39617,23624,69034,72212,55791,50247,53284,44911,266240,12204,79181,174084,313976,112373,36061,47930,46964,62504,160204,10856,73395,91275,56238,10711,52393,155975,43112,43552,87780,167167.53656665666,67394.46343334335,50247,44911,314269.07115833915,36061,159910.92884166085,91275,155975,43552,53284,266240,138080.21080615206,47930,56238,87780,13499.175663700702,14005.61241232951,94189.972805491052,38995.160072825463,5524.6938671139842,5919.5650928729237,12375.010326354202,17927.403998591875,9947.3516897144254,10342.723385974961,14822.119878878853,112131,55036.53656665665,67394.46343334335,13984.5,14543.880000000001,12306.36,15103.26,2919.8474014926392,381.04502869586918,6743.7780550325524,11555.819578976023,1597.8727854274891,3551.1779030465259,7256.0319851189806,4265.1879862985725,1346.2392759113491,14310.705573183313,1618.2837787856961,7695.0106480309905,9407.1009446389926,33830.832301754897,1673.4905833989792,5365.0408107875519,10719.570894262659,8037.9644651569215,72212,15018.084477098893,3383.3521630405567,37389.563359860549,50247,53284,44911,266240,6781.7633289986998,5422.2366710013002,19659.973786781204,138080.21080615206,13934.596416984854,76789.209531555374,18617.831665255108,313976,6578.5079531942029,12822.958614093439,10547.495898461062,37965.853339824564,9676.526233477518,11105.710475295982,6302.0634402950354,6238.6409688593239,6702.4480500456684,4432.7950264532028,36061,47930,7573.036239884239,412.27842864033437,23297.506661664611,8052.769258802723,3953.1410257784446,3675.2683852296477,2119.2113036771875,9396.8375896741909,25335.944238296881,10118.551825497301,15533.455042854441,160204,0,9947.3516897144254,10342.723385974961,2665.5058914982405,38995.160072825463,5524.6938671139842,5919.5650928729237,91275,33413.734821977079,10492.33232725233,11310.989609765218,1020.9432410053688,1491.7892327811683,3408.9368352223191,1304.5568439407148,1532.4107236268528,1962.4382301656494,1010.8681342632955,47127.178131011802,5265.8218689881996,155975,3970.1038459812416,32173.899564690571,6967.9965893281869,43552,0,167167.53656665666,167167.53656665666,167167.53656665666,167167.53656665666,167167.53656665666,167167.53656665666,171744.74609821202,2021.0525525948021,7040.7827580268649,462.8390989541432,1416.5871772764287,4568.6232800681519,1025.8790702119018,13973.117647058825,21267.367344028524,13057.384442067736,7961.5719215686277,9736.5812905525836,13184.977354723709,32548.431558185406,10092.306314980109,10643.262126834486,266240,67456.02541368996,74075.54650407008,30701.648938101291,15208.719428813456,2019.6316330852544,1020.9432410053688,33413.734821977079,11310.989609765218,10492.33232725233,32993.429891716667,47000.350713842337,7786.2193944409964,3292.1378650071802,1067.9310674964099,2650.3398755385351,2116.1145045476305,1729.476687410244]
[61,2037,112257,112257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AJ$3)","v":2639964},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AK$3)","v":112257},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AL$3)","v":122635},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AM$3)","v":55918},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AN$3)","v":39445},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AO$3)","v":23566},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AP$3)","v":68899},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AQ$3)","v":72305},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AR$3)","v":55719},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AS$3)","v":50378},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AT$3)","v":53577},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AU$3)","v":45168},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AV$3)","v":267417},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AW$3)","v":12142},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AX$3)","v":79380},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AY$3)","v":174049},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,AZ$3)","v":314809},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BA$3)","v":112315},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BB$3)","v":35904},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BC$3)","v":48321},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BD$3)","v":47126},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BE$3)","v":62331},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BF$3)","v":160297},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BG$3)","v":10857},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BH$3)","v":73527},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BI$3)","v":91433},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BJ$3)","v":56187},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BK$3)","v":10694},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BL$3)","v":52264},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BM$3)","v":156228},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BN$3)","v":43216},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BO$3)","v":43510},{"$f":"HLOOKUP($B61,User2!$B$4:$CN$37,BP$3)","v":88086},null,null,null,null,null,null,112257,122635,55918,39445,23566,68899,72305,55719,50378,53577,45168,267417,12142,79380,174049,314809,112315,35904,48321,47126,62331,160297,10857,73527,91433,56187,10694,52264,156228,43216,43510,88086,167385.24090182991,67506.759098170092,50378,45168,315102.24128903332,35904,160003.75871096668,91433,156228,43510,53577,267417,138052.44945313735,48321,56187,88086,13496.461622500881,14000.604863824976,94281.578001253962,39065.292386056783,5534.629960723345,5930.2113574993864,12370.585781205518,17923.799651610239,9965.2418787333263,10361.324646100973,14816.820397353278,112257,55128.240901829915,67506.759098170092,13979.5,14538.68,12301.960000000001,15097.86,2907.1706780391537,379.39069482566975,6714.4994669146836,11505.649173150648,1590.9355080189641,3535.7602136878158,7224.5294104303248,4246.670371798652,1340.394483134088,14275.570925230188,1614.3106811235909,7676.1183936462212,9388.7048118996718,33764.674142576281,1670.2179752818361,5354.5491616080708,10698.608150241953,8022.2457583921941,72305,14998.703177564003,3378.9858431011589,37341.310979334841,50378,53577,45168,267417,6747.3099263112272,5394.6900736887737,19709.383806654274,138052.44945313732,13931.794833412587,76881.289272751557,18614.088506157867,314809,6575.1125338204629,12816.340195081599,10542.051932720975,37946.25771192721,9671.5318084684714,11099.978393678804,6298.8107044996295,6235.4209678253228,6698.9886604511694,4430.5070915263586,35904,48321,7599.1590546117159,413.70056273112169,23377.870261000055,8080.5468889007989,3966.7771906318662,3687.9460421244439,2113.3457021871045,9370.8288077880134,25265.818832671237,10090.545466451304,15490.461190902344,160297,0,9965.2418787333263,10361.324646100973,2670.2997708861794,39065.292386056783,5534.629960723345,5930.2113574993864,91433,33383.433238067257,10482.817249392345,11300.732124255455,1020.0173882849435,1489.4215344376635,3403.5263295553618,1302.4863121185701,1529.9785527462948,1959.323539668701,1009.2637314734088,47011.143432122626,5252.8565678773748,156228,3979.6810124310014,32251.513350985057,6984.8056365839429,43510,0,167385.24090182991,167385.24090182991,167385.24090182991,167385.24090182991,167385.24090182991,167385.24090182991,171961.53017458145,2024.4201206186633,7037.1487409590145,464.43563958165726,1410.4369641231979,4579.6442677543428,1024.8897489189899,14008.235294117649,21320.817112299468,13090.20064171123,7981.5811764705886,9761.0515508021381,13218.114224598932,32727.410059171598,10147.802256543979,10701.787684284423,267417,67442.463220211648,74060.653440217895,30952.104701397715,15332.788055908513,2036.107242693774,1020.0173882849435,33383.433238067257,11300.732124255455,10482.817249392345,33108.444582384989,47164.193358162636,7813.3620594523763,3292.4411201531834,1068.0294399234083,2650.5840114887505,2116.3094303494495,1729.6359980852083]
[62,2038,112411,112411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AJ$3)","v":2643767},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AK$3)","v":112411},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AL$3)","v":122842},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AM$3)","v":55912},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AN$3)","v":39274},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AO$3)","v":23507},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AP$3)","v":68765},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AQ$3)","v":72405},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AR$3)","v":55659},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AS$3)","v":50515},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AT$3)","v":53850},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AU$3)","v":45390},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AV$3)","v":268608},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AW$3)","v":12085},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AX$3)","v":79568},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AY$3)","v":174061},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,AZ$3)","v":315633},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BA$3)","v":112197},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BB$3)","v":35748},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BC$3)","v":48716},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BD$3)","v":47295},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BE$3)","v":62134},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BF$3)","v":160375},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BG$3)","v":10859},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BH$3)","v":73671},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BI$3)","v":91620},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BJ$3)","v":56168},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BK$3)","v":10678},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BL$3)","v":52157},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BM$3)","v":156478},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BN$3)","v":43334},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BO$3)","v":43469},{"$f":"HLOOKUP($B62,User2!$B$4:$CN$37,BP$3)","v":88382},null,null,null,null,null,null,112411,122842,55912,39274,23507,68765,72405,55659,50515,53850,45390,268608,12085,79568,174061,315633,112197,35748,48716,47295,62134,160375,10859,73671,91620,56168,10678,52157,156478,43334,43469,88382,167632.2938301675,67620.706169832512,50515,45390,315926.38397929294,35748,160081.61602070709,91620,156478,43469,53850,268608,138061.9676313138,48716,56168,88382,13497.392150912248,13999.102599273616,94385.542677716774,39141.800364127317,5545.469335569921,5941.8254643646187,12369.258417660913,17925.03542771823,9984.7584485721291,10381.616929874805,14815.230552895606,112411,55221.293830167488,67620.706169832512,13978,14537.12,12300.64,15096.240000000002,2894.5676564662117,377.74597917564597,6685.3911031463376,11455.770455731235,1584.0385636186286,3520.4321620579362,7193.209990245673,4228.2604178481497,1334.5836717101831,14239.830507484767,1610.2690817776565,7656.9004107375758,9370.4449468102721,33699.006043836016,1666.9696087063014,5344.1352283484375,10677.800685806586,8006.6434864923904,72405,14982.552094618259,3375.3472431516611,37301.100662230077,50515,53850,45390,268608,6715.6350238404857,5369.3649761595152,19756.062619398679,138061.9676313138,13932.75537635165,76981.604790055717,18615.371874991208,315633,6568.2046116463025,12802.875135712686,10530.976278284248,37906.390744825687,9661.3707368983396,11088.316572457648,6292.1930696055288,6228.8699312389062,6691.9505919658086,4425.852327364847,35748,48716,7626.4106329385286,415.18414706039977,23461.706361541346,8109.5247869660752,3981.0025724851275,3701.1714990085216,2106.6663756348134,9341.2118711893017,25185.965047074402,10058.65383216193,15441.502873939553,160375,0,9984.7584485721291,10381.616929874805,2675.5294574912036,39141.800364127317,5545.469335569921,5941.8254643646187,91620,33372.144412689086,10479.272416464115,11296.910708085152,1019.6724627616479,1487.193112467306,3398.4340889276373,1300.5375762859633,1527.6894507410636,1956.3920662598082,1007.7537053182214,46914.897596609902,5242.1024033901012,156478,3990.5474128259211,32339.575146973028,7003.8774402010495,43469,0,167632.2938301675,167632.2938301675,167632.2938301675,167632.2938301675,167632.2938301675,167632.2938301675,172208.89862022322,2027.8372117016988,7029.7553958899389,466.10116653258245,1404.3225080231834,4592.1488499367524,1023.9239828949569,14041.411764705883,21371.312370766489,13121.20288057041,8000.4843921568627,9784.1691836007121,13249.419408199645,32894.17159763314,10199.510079229767,10756.318323137097,268608,67447.113115118496,74065.759633538648,31205.122671991288,15458.125927270527,2052.751400738186,1019.6724627616479,33372.144412689086,11296.910708085152,10479.272416464115,33219.700623031473,47322.681667701225,7839.6177092673061,3293.047630445189,1068.2261847774055,2651.0722833891814,2116.6992819530874,1729.9546194351365]
[63,2039,112545,112545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AJ$3)","v":2647172},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AK$3)","v":112545},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AL$3)","v":123039},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AM$3)","v":55913},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AN$3)","v":39084},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AO$3)","v":23436},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AP$3)","v":68638},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AQ$3)","v":72486},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AR$3)","v":55584},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AS$3)","v":50656},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AT$3)","v":54122},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AU$3)","v":45620},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AV$3)","v":269731},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AW$3)","v":12021},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AX$3)","v":79743},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AY$3)","v":174063},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,AZ$3)","v":316359},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BA$3)","v":112095},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BB$3)","v":35589},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BC$3)","v":49103},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BD$3)","v":47441},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BE$3)","v":61955},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BF$3)","v":160393},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BG$3)","v":10862},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BH$3)","v":73822},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BI$3)","v":91755},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BJ$3)","v":56141},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BK$3)","v":10667},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BL$3)","v":52037},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BM$3)","v":156712},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BN$3)","v":43460},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BO$3)","v":43409},{"$f":"HLOOKUP($B63,User2!$B$4:$CN$37,BP$3)","v":88693},null,null,null,null,null,null,112545,123039,55913,39084,23436,68638,72486,55584,50656,54122,45620,269731,12021,79743,174063,316359,112095,35589,49103,47441,61955,160393,10862,73822,91755,56141,10667,52037,156712,43460,43409,88693,167854.85144795736,67729.148552042636,50656,45620,316652.41690781439,35589,160099.58309218564,91755,156712,43409,54122,269731,138063.55399434324,49103,56141,88693,13497.547238980809,13999.352976698843,94472.342592656874,39222.027480020726,5556.8356244715378,5954.0041458691321,12369.479644918347,17925.241390402894,10005.223740555874,10402.895644109865,14815.495526971885,112545,55309.851447957357,67729.148552042636,13978.25,14537.380000000001,12300.86,15096.51,2880.5642991629429,375.91851734228618,6653.0484767370635,11400.349658598554,1576.3752920626998,3503.4009935802915,7158.4106344849488,4207.8049134587027,1328.1272145725109,14196.820852231804,1605.4054622257693,7633.7736855424273,9353.1389552703185,33636.768368164274,1663.890932922026,5334.26530652774,10658.080178468586,7991.8562586470543,72486,14962.363240936082,3370.7989932147889,37250.83776584913,50656,54122,45620,269731,6680.0702210663203,5340.9297789336806,19799.513641900121,138063.55399434321,13932.915466841494,77062.657376273084,18615.585769796762,316359,6562.2333568855875,12791.235847105658,10521.402407499958,37871.929468178605,9652.5874377444979,11078.236015130888,6286.4727411377462,6223.2071707998002,6685.8668378513448,4421.8287176659142,35589,49103,7649.9534165818113,416.46582346320804,23534.132815263412,8134.5589474248354,3993.2919556246311,3712.5970416421032,2100.5973428791781,9314.3010506249921,25113.407546455961,10029.676154305089,15397.017905734783,160393,0,10005.223740555874,10402.895644109865,2681.0133649728609,39222.027480020726,5556.8356244715378,5954.0041458691321,91755,33356.102397677998,10474.235022302946,11291.480274579983,1019.1823054390699,1485.6610723626854,3394.9331734960765,1299.1978204010461,1526.1156931124674,1954.3766782911944,1006.7155623365301,46806.958341829275,5230.0416581707286,156712,4002.1505183323611,32433.607234214422,7024.242247453215,43409,0,167854.85144795736,167854.85144795736,167854.85144795736,167854.85144795736,167854.85144795736,167854.85144795736,172431.50882423043,2031.0892259208197,7023.3645382878576,467.54002413515684,1397.5286679120566,4605.5012004027158,1022.5106667622256,14072.294117647059,21418.315935828879,13150.061347593582,8018.0804705882356,9805.6882566844924,13278.559871657755,33060.322287968447,10251.028495971652,10810.649216059906,269731,67447.888097602976,74066.610665758766,31453.016227990563,15580.925310098626,2069.0584619108126,1019.1823054390699,33356.102397677998,11291.480274579983,10474.235022302946,33336.594638710718,47489.201479412375,7867.2038818769115,3293.9573958831975,1068.5213020584013,2651.8046912398277,2117.2840593585447,1730.4325514600287]
[64,2040,112684,112684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AJ$3)","v":2649950},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AK$3)","v":112684},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AL$3)","v":123238},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AM$3)","v":55897},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AN$3)","v":38889},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AO$3)","v":23352},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AP$3)","v":68496},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AQ$3)","v":72559},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AR$3)","v":55521},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AS$3)","v":50768},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AT$3)","v":54389},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AU$3)","v":45840},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AV$3)","v":270766},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AW$3)","v":11942},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AX$3)","v":79887},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AY$3)","v":174038},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,AZ$3)","v":316964},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BA$3)","v":111987},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BB$3)","v":35421},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BC$3)","v":49479},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BD$3)","v":47559},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BE$3)","v":61749},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BF$3)","v":160372},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BG$3)","v":10880},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BH$3)","v":73945},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BI$3)","v":91865},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BJ$3)","v":56096},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BK$3)","v":10648},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BL$3)","v":51912},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BM$3)","v":156895},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BN$3)","v":43587},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BO$3)","v":43340},{"$f":"HLOOKUP($B64,User2!$B$4:$CN$37,BP$3)","v":88985},null,null,null,null,null,null,112684,123238,55897,38889,23352,68496,72559,55521,50768,54389,45840,270766,11942,79887,174038,316964,111987,35421,49479,47559,61749,160372,10880,73945,91865,56096,10648,51912,156895,43587,43340,88985,168083.30812785676,67838.69187214323,50768,45840,317257.37849120604,35421,160078.62150879399,91865,156895,43340,54389,270766,138043.72445647558,49479,56096,88985,13495.608638123795,13995.346937895216,94544.937549057999,39287.378044622645,5566.0942571529877,5963.9245288165184,12365.9400087994,17922.666856844586,10021.894143959849,10420.228636500013,14811.255941751426,112684,55399.30812785677,67838.69187214323,13974.25,14533.220000000001,12297.34,15092.19,2866.1924324569563,374.04296440804848,6619.8547285801778,11343.470419436064,1568.5103554658258,3485.9216364584986,7122.6955062042061,4186.811106322165,1321.5008506680579,14145.936189679001,1599.6513207840999,7606.4124895368986,9333.7889489815516,33567.179785917135,1660.4486340136234,5323.2296459093222,10636.03047735051,7975.3225078278601,72559,14945.404603843052,3366.9784632678161,37208.616932889134,50768,54389,45840,270766,6636.1699176419597,5305.8300823580412,19835.26762612988,138043.72445647555,13930.914335718446,77135.000048556059,18612.912084727304,316964,6555.9108518448302,12778.911894462923,10511.265367846003,37835.441057611111,9643.287473934548,11067.562483843727,6280.4159227600949,6217.2113068054532,6679.4252158477948,4417.5684250435143,35421,49479,7668.9811458277509,417.50169891205314,23592.669264162068,8154.7920360147918,4003.2244707647783,3721.8313843185597,2093.612869428559,9283.3310560090813,25029.905618369932,9996.32754179945,15345.82291439298,160372,0,10021.894143959849,10420.228636500013,2685.4803889479858,39287.378044622645,5566.0942571529877,5963.9245288165184,91865,33329.365705992859,10465.839365367665,11282.429552071369,1018.3653765681064,1483.0148212728859,3388.8861377506537,1296.8836965998255,1523.3973844812556,1950.8955536181343,1004.9224062772449,46694.521618099454,5217.4783819005488,156895,4013.8457119777408,32528.385607862496,7044.7686801597629,43340,0,168083.30812785676,168083.30812785676,168083.30812785676,168083.30812785676,168083.30812785676,168083.30812785676,172659.30817641283,2034.3742555127233,7016.597747885653,468.70293644408684,1390.5560425348472,4618.9595219041221,1020.8853532095845,14097.705882352942,21456.993155080214,13173.807743315509,8032.5595294117647,9823.3953796791448,13302.538310160429,33223.418737672582,10301.599882994016,10863.9813793334,270766,67438.200816547032,74055.972763007216,31693.863713922674,15700.234271192594,2084.9020148847339,1018.3653765681064,33329.365705992859,11282.429552071369,10465.839365367665,33446.347219348463,47645.548055038278,7893.1047256132606,3299.4159885112495,1070.2920057443753,2656.1991383437048,2120.7927237912877,1733.3001436093823]
[65,"User 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,{"$f":"Map!$T$13","v":2018},108881,108881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AJ$3)","v":2486374},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AK$3)","v":108881},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AL$3)","v":112100},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AM$3)","v":53944},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AN$3)","v":41584},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AO$3)","v":23706},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AP$3)","v":69780},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AQ$3)","v":70558},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AR$3)","v":55080},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AS$3)","v":46045},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AT$3)","v":45892},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AU$3)","v":39297},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AV$3)","v":237449},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AW$3)","v":12816},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AX$3)","v":72458},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AY$3)","v":168037},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,AZ$3)","v":294996},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BA$3)","v":109059},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BB$3)","v":37679},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BC$3)","v":39144},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BD$3)","v":42711},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BE$3)","v":63967},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BF$3)","v":152244},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BG$3)","v":10463},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BH$3)","v":68282},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BI$3)","v":85654},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BJ$3)","v":54633},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BK$3)","v":10405},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BL$3)","v":52361},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BM$3)","v":146259},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BN$3)","v":39709},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BO$3)","v":42894},{"$f":"HLOOKUP($B66,User3!$B$4:$CN$37,BP$3)","v":78290},null,null,null,null,null,null,{"$f":"$AK66*BW$381+$AL66*BW$382+$AM66*BW$383+$AN66*BW$384+$AO66*BW$385+$AP66*BW$386+$AQ66*BW$387+$AR66*BW$388+$AS66*BW$389+$AT66*BW$390+$AU66*BW$391+$AV66*BW$392+$AW66*BW$393+$AX66*BW$394+$AY66*BW$395+$AZ66*BW$396+$BA66*BW$397+$BB66*BW$398+$BC66*BW$399+$BD66*BW$400+$BE66*BW$401+$BF66*BW$402+$BG66*BW$403+$BH66*BW$404+$BI66*BW$405+$BJ66*BW$406+$BK66*BW$407+$BL66*BW$408+$BM66*BW$409+$BN66*BW$410+$BO66*BW$411+$BP66*BW$412","v":108881},112100,53944,41584,23706,69780,70558,55080,46045,45892,{"$f":"$AK66*CG$381+$AL66*CG$382+$AM66*CG$383+$AN66*CG$384+$AO66*CG$385+$AP66*CG$386+$AQ66*CG$387+$AR66*CG$388+$AS66*CG$389+$AT66*CG$390+$AU66*CG$391+$AV66*CG$392+$AW66*CG$393+$AX66*CG$394+$AY66*CG$395+$AZ66*CG$396+$BA66*CG$397+$BB66*CG$398+$BC66*CG$399+$BD66*CG$400+$BE66*CG$401+$BF66*CG$402+$BG66*CG$403+$BH66*CG$404+$BI66*CG$405+$BJ66*CG$406+$BK66*CG$407+$BL66*CG$408+$BM66*CG$409+$BN66*CG$410+$BO66*CG$411+$BP66*CG$412","v":39297},237449,12816,72458,168037,294996,109059,37679,39144,42711,{"$f":"$AK66*CQ$381+$AL66*CQ$382+$AM66*CQ$383+$AN66*CQ$384+$AO66*CQ$385+$AP66*CQ$386+$AQ66*CQ$387+$AR66*CQ$388+$AS66*CQ$389+$AT66*CQ$390+$AU66*CQ$391+$AV66*CQ$392+$AW66*CQ$393+$AX66*CQ$394+$AY66*CQ$395+$AZ66*CQ$396+$BA66*CQ$397+$BB66*CQ$398+$BC66*CQ$399+$BD66*CQ$400+$BE66*CQ$401+$BF66*CQ$402+$BG66*CQ$403+$BH66*CQ$404+$BI66*CQ$405+$BJ66*CQ$406+$BK66*CQ$407+$BL66*CQ$408+$BM66*CQ$409+$BN66*CQ$410+$BO66*CQ$411+$BP66*CQ$412","v":63967},152244,10463,68282,85654,54633,10405,52361,146259,39709,{"$f":"$AK66*DA$381+$AL66*DA$382+$AM66*DA$383+$AN66*DA$384+$AO66*DA$385+$AP66*DA$386+$AQ66*DA$387+$AR66*DA$388+$AS66*DA$389+$AT66*DA$390+$AU66*DA$391+$AV66*DA$392+$AW66*DA$393+$AX66*DA$394+$AY66*DA$395+$AZ66*DA$396+$BA66*DA$397+$BB66*DA$398+$BC66*DA$399+$BD66*DA$400+$BE66*DA$401+$BF66*DA$402+$BG66*DA$403+$BH66*DA$404+$BI66*DA$405+$BJ66*DA$406+$BK66*DA$407+$BL66*DA$408+$BM66*DA$409+$BN66*DA$410+$BO66*DA$411+$BP66*DA$412","v":42894},78290,159273.43123981843,61707.568760181566,46045,39297,295274.50943440979,37679,151965.49056559021,85654,{"$f":"$AK66*DK$381+$AL66*DK$382+$AM66*DK$383+$AN66*DK$384+$AO66*DK$385+$AP66*DK$386+$AQ66*DK$387+$AR66*DK$388+$AS66*DK$389+$AT66*DK$390+$AU66*DK$391+$AV66*DK$392+$AW66*DK$393+$AX66*DK$394+$AY66*DK$395+$AZ66*DK$396+$BA66*DK$397+$BB66*DK$398+$BC66*DK$399+$BD66*DK$400+$BE66*DK$401+$BF66*DK$402+$BG66*DK$403+$BH66*DK$404+$BI66*DK$405+$BJ66*DK$406+$BK66*DK$407+$BL66*DK$408+$BM66*DK$409+$BN66*DK$410+$BO66*DK$411+$BP66*DK$412","v":146259},42894,45892,237449,133283.84218672235,39144,54633,78290,13030.266888406028,13506.359826427528,{"$f":"$AK66*DU$381+$AL66*DU$382+$AM66*DU$383+$AN66*DU$384+$AO66*DU$385+$AP66*DU$386+$AQ66*DU$387+$AR66*DU$388+$AS66*DU$389+$AT66*DU$390+$AU66*DU$391+$AV66*DU$392+$AW66*DU$393+$AX66*DU$394+$AY66*DU$395+$AZ66*DU$396+$BA66*DU$397+$BB66*DU$398+$BC66*DU$399+$BD66*DU$400+$BE66*DU$401+$BF66*DU$402+$BG66*DU$403+$BH66*DU$404+$BI66*DU$405+$BJ66*DU$406+$BK66*DU$407+$BL66*DU$408+$BM66*DU$409+$BN66*DU$410+$BO66*DU$411+$BP66*DU$412","v":91666.026230878488},36278.595545918222,5139.8207866241173,5507.1836456372912,11933.883175030409,17304.67582150791,9254.3779287019606,9622.2063933666086,14293.761570779092,108881,{"$f":"$AK66*EE$381+$AL66*EE$382+$AM66*EE$383+$AN66*EE$384+$AO66*EE$385+$AP66*EE$386+$AQ66*EE$387+$AR66*EE$388+$AS66*EE$389+$AT66*EE$390+$AU66*EE$391+$AV66*EE$392+$AW66*EE$393+$AX66*EE$394+$AY66*EE$395+$AZ66*EE$396+$BA66*EE$397+$BB66*EE$398+$BC66*EE$399+$BD66*EE$400+$BE66*EE$401+$BF66*EE$402+$BG66*EE$403+$BH66*EE$404+$BI66*EE$405+$BJ66*EE$406+$BK66*EE$407+$BL66*EE$408+$BM66*EE$409+$BN66*EE$410+$BO66*EE$411+$BP66*EE$412","v":50392.431239818434},61707.568760181566,13486,14025.44,11867.68,14564.880000000001,3064.8190005217434,399.96406778123088,7078.6093505432927,12129.570673502258,{"$f":"$AK66*EO$381+$AL66*EO$382+$AM66*EO$383+$AN66*EO$384+$AO66*EO$385+$AP66*EO$386+$AQ66*EO$387+$AR66*EO$388+$AS66*EO$389+$AT66*EO$390+$AU66*EO$391+$AV66*EO$392+$AW66*EO$393+$AX66*EO$394+$AY66*EO$395+$AZ66*EO$396+$BA66*EO$397+$BB66*EO$398+$BC66*EO$399+$BD66*EO$400+$BE66*EO$401+$BF66*EO$402+$BG66*EO$403+$BH66*EO$404+$BI66*EO$405+$BJ66*EO$406+$BK66*EO$407+$BL66*EO$408+$BM66*EO$409+$BN66*EO$410+$BO66*EO$411+$BP66*EO$412","v":1677.2078125354444},3727.4953156545607,7616.2968944944769,4476.95628700406,1413.0805979629336,14360.378696151525,1623.9009168597067,7721.720386988768,9508.7566114799793,34196.417388771573,{"$f":"$AK66*EY$381+$AL66*EY$382+$AM66*EY$383+$AN66*EY$384+$AO66*EY$385+$AP66*EY$386+$AQ66*EY$387+$AR66*EY$388+$AS66*EY$389+$AT66*EY$390+$AU66*EY$391+$AV66*EY$392+$AW66*EY$393+$AX66*EY$394+$AY66*EY$395+$AZ66*EY$396+$BA66*EY$397+$BB66*EY$398+$BC66*EY$399+$BD66*EY$400+$BE66*EY$401+$BF66*EY$402+$BG66*EY$403+$BH66*EY$404+$BI66*EY$405+$BJ66*EY$406+$BK66*EY$407+$BL66*EY$408+$BM66*EY$409+$BN66*EY$410+$BO66*EY$411+$BP66*EY$412","v":1691.5747734388963},5423.0168869941681,10835.409464925231,8124.8248743901549,70558,14826.694144191842,3340.2347536390071,36913.071102169153,46045,45892,{"$f":"$AK66*FI$381+$AL66*FI$382+$AM66*FI$383+$AN66*FI$384+$AO66*FI$385+$AP66*FI$386+$AQ66*FI$387+$AR66*FI$388+$AS66*FI$389+$AT66*FI$390+$AU66*FI$391+$AV66*FI$392+$AW66*FI$393+$AX66*FI$394+$AY66*FI$395+$AZ66*FI$396+$BA66*FI$397+$BB66*FI$398+$BC66*FI$399+$BD66*FI$400+$BE66*FI$401+$BF66*FI$402+$BG66*FI$403+$BH66*FI$404+$BI66*FI$405+$BJ66*FI$406+$BK66*FI$407+$BL66*FI$408+$BM66*FI$409+$BN66*FI$410+$BO66*FI$411+$BP66*FI$412","v":39297},237449,7121.8517555266581,5694.1482444733419,17990.709648054362,133283.84218672232,13450.562820942097,74976.21510336372,17971.120720654813,294996,{"$f":"$AK66*FS$381+$AL66*FS$382+$AM66*FS$383+$AN66*FS$384+$AO66*FS$385+$AP66*FS$386+$AQ66*FS$387+$AR66*FS$388+$AS66*FS$389+$AT66*FS$390+$AU66*FS$391+$AV66*FS$392+$AW66*FS$393+$AX66*FS$394+$AY66*FS$395+$AZ66*FS$396+$BA66*FS$397+$BB66*FS$398+$BC66*FS$399+$BD66*FS$400+$BE66*FS$401+$BF66*FS$402+$BG66*FS$403+$BH66*FS$404+$BI66*FS$405+$BJ66*FS$406+$BK66*FS$407+$BL66*FS$408+$BM66*FS$409+$BN66*FS$410+$BO66*FS$411+$BP66*FS$412","v":6384.5007151843101},12444.795845037654,10236.438959449912,36846.199704447929,9391.1551217536653,10778.191191169628,6116.208846743757,6054.6567718475881,6504.7856859737703,4302.0671583917829,{"$f":"$AK66*GC$381+$AL66*GC$382+$AM66*GC$383+$AN66*GC$384+$AO66*GC$385+$AP66*GC$386+$AQ66*GC$387+$AR66*GC$388+$AS66*GC$389+$AT66*GC$390+$AU66*GC$391+$AV66*GC$392+$AW66*GC$393+$AX66*GC$394+$AY66*GC$395+$AZ66*GC$396+$BA66*GC$397+$BB66*GC$398+$BC66*GC$399+$BD66*GC$400+$BE66*GC$401+$BF66*GC$402+$BG66*GC$403+$BH66*GC$404+$BI66*GC$405+$BJ66*GC$406+$BK66*GC$407+$BL66*GC$408+$BM66*GC$409+$BN66*GC$410+$BO66*GC$411+$BP66*GC$412","v":37679},39144,6887.2317273165772,374.94301945441873,21187.714143308858,7323.5207353019987,3595.1496114475585,3342.4407631705881,2168.8146272609538,9616.7846873590315,{"$f":"$AK66*GM$381+$AL66*GM$382+$AM66*GM$383+$AN66*GM$384+$AO66*GM$385+$AP66*GM$386+$AQ66*GM$387+$AR66*GM$388+$AS66*GM$389+$AT66*GM$390+$AU66*GM$391+$AV66*GM$392+$AW66*GM$393+$AX66*GM$394+$AY66*GM$395+$AZ66*GM$396+$BA66*GM$397+$BB66*GM$398+$BC66*GM$399+$BD66*GM$400+$BE66*GM$401+$BF66*GM$402+$BG66*GM$403+$BH66*GM$404+$BI66*GM$405+$BJ66*GM$406+$BK66*GM$407+$BL66*GM$408+$BM66*GM$409+$BN66*GM$410+$BO66*GM$411+$BP66*GM$412","v":25928.970067373873},10355.391728874725,15897.038889131416,152244,0,9254.3779287019606,9622.2063933666086,2479.8156997517935,36278.595545918222,5139.8207866241173,{"$f":"$AK66*GW$381+$AL66*GW$382+$AM66*GW$383+$AN66*GW$384+$AO66*GW$385+$AP66*GW$386+$AQ66*GW$387+$AR66*GW$388+$AS66*GW$389+$AT66*GW$390+$AU66*GW$391+$AV66*GW$392+$AW66*GW$393+$AX66*GW$394+$AY66*GW$395+$AZ66*GW$396+$BA66*GW$397+$BB66*GW$398+$BC66*GW$399+$BD66*GW$400+$BE66*GW$401+$BF66*GW$402+$BG66*GW$403+$BH66*GW$404+$BI66*GW$405+$BJ66*GW$406+$BK66*GW$407+$BL66*GW$408+$BM66*GW$409+$BN66*GW$410+$BO66*GW$411+$BP66*GW$412","v":5507.1836456372912},85654,32460.126151873712,10192.88722989396,10988.180506957984,991.80611127433963,1449.1706625980821,3311.5477332170881,1267.2872711421098,1488.6316477768091,{"$f":"$AK66*HG$381+$AL66*HG$382+$AM66*HG$383+$AN66*HG$384+$AO66*HG$385+$AP66*HG$386+$AQ66*HG$387+$AR66*HG$388+$AS66*HG$389+$AT66*HG$390+$AU66*HG$391+$AV66*HG$392+$AW66*HG$393+$AX66*HG$394+$AY66*HG$395+$AZ66*HG$396+$BA66*HG$397+$BB66*HG$398+$BC66*HG$399+$BD66*HG$400+$BE66*HG$401+$BF66*HG$402+$BG66*HG$403+$BH66*HG$404+$BI66*HG$405+$BJ66*HG$406+$BK66*HG$407+$BL66*HG$408+$BM66*HG$409+$BN66*HG$410+$BO66*HG$411+$BP66*HG$412","v":1906.3738012205754},981.98888404533557,47098.39432973697,5262.605670263034,146259,3656.7279091684245,29634.286922766234,6417.985168065341,42894,0,{"$f":"$AK66*HQ$381+$AL66*HQ$382+$AM66*HQ$383+$AN66*HQ$384+$AO66*HQ$385+$AP66*HQ$386+$AQ66*HQ$387+$AR66*HQ$388+$AS66*HQ$389+$AT66*HQ$390+$AU66*HQ$391+$AV66*HQ$392+$AW66*HQ$393+$AX66*HQ$394+$AY66*HQ$395+$AZ66*HQ$396+$BA66*HQ$397+$BB66*HQ$398+$BC66*HQ$399+$BD66*HQ$400+$BE66*HQ$401+$BF66*HQ$402+$BG66*HQ$403+$BH66*HQ$404+$BI66*HQ$405+$BJ66*HQ$406+$BK66*HQ$407+$BL66*HQ$408+$BM66*HQ$409+$BN66*HQ$410+$BO66*HQ$411+$BP66*HQ$412","v":159273.43123981843},159273.43123981843,159273.43123981843,159273.43123981843,159273.43123981843,159273.43123981843,163691.64634318216,1850.5116444844632,6833.1425414258929,420.92497988736926,{"$f":"$AK66*IA$381+$AL66*IA$382+$AM66*IA$383+$AN66*IA$384+$AO66*IA$385+$AP66*IA$386+$AQ66*IA$387+$AR66*IA$388+$AS66*IA$389+$AT66*IA$390+$AU66*IA$391+$AV66*IA$392+$AW66*IA$393+$AX66*IA$394+$AY66*IA$395+$AZ66*IA$396+$BA66*IA$397+$BB66*IA$398+$BC66*IA$399+$BD66*IA$400+$BE66*IA$401+$BF66*IA$402+$BG66*IA$403+$BH66*IA$404+$BI66*IA$405+$BJ66*IA$406+$BK66*IA$407+$BL66*IA$408+$BM66*IA$409+$BN66*IA$410+$BO66*IA$411+$BP66*IA$412","v":1486.9213009532023},4208.0038464517129,1010.3797032896151,12786.705882352942,19461.624670231729,11948.724591800357,7285.5808627450979,8909.8799857397498,12065.484007130126,28033.042209072981,{"$f":"$AK66*IK$381+$AL66*IK$382+$AM66*IK$383+$AN66*IK$384+$AO66*IK$385+$AP66*IK$386+$AQ66*IK$387+$AR66*IK$388+$AS66*IK$389+$AT66*IK$390+$AU66*IK$391+$AV66*IK$392+$AW66*IK$393+$AX66*IK$394+$AY66*IK$395+$AZ66*IK$396+$BA66*IK$397+$BB66*IK$398+$BC66*IK$399+$BD66*IK$400+$BE66*IK$401+$BF66*IK$402+$BG66*IK$403+$BH66*IK$404+$BI66*IK$405+$BJ66*IK$406+$BK66*IK$407+$BL66*IK$408+$BM66*IK$409+$BN66*IK$410+$BO66*IK$411+$BP66*IK$412","v":8692.217577641828},9166.740213285193,237449,65112.865871879207,71502.45058652389,25073.760609911056,12420.824396442185,1649.41499364676,991.80611127433963,32460.126151873712,{"$f":"$AK66*IU$381+$AL66*IU$382+$AM66*IU$383+$AN66*IU$384+$AO66*IU$385+$AP66*IU$386+$AQ66*IU$387+$AR66*IU$388+$AS66*IU$389+$AT66*IU$390+$AU66*IU$391+$AV66*IU$392+$AW66*IU$393+$AX66*IU$394+$AY66*IU$395+$AZ66*IU$396+$BA66*IU$397+$BB66*IU$398+$BC66*IU$399+$BD66*IU$400+$BE66*IU$401+$BF66*IU$402+$BG66*IU$403+$BH66*IU$404+$BI66*IU$405+$BJ66*IU$406+$BK66*IU$407+$BL66*IU$408+$BM66*IU$409+$BN66*IU$410+$BO66*IU$411+$BP66*IU$412","v":10988.180506957984},10192.88722989396,29426.471020989953,41919.087006000416,6944.4419730096333,3172.9585926280515,1029.2707036859742,2554.3944471038772,2039.5086644327428,1666.8675921493536]
[67,{"$f":"B66+1","v":2019},109967,109967,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A67,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A67,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A67,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AJ$3)","v":2507932},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AK$3)","v":109967},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AL$3)","v":113290},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AM$3)","v":54273},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AN$3)","v":41706},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AO$3)","v":23818},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AP$3)","v":70001},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AQ$3)","v":70984},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AR$3)","v":55322},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AS$3)","v":46404},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AT$3)","v":46469},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AU$3)","v":39680},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AV$3)","v":241239},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AW$3)","v":12839},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AX$3)","v":73071},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AY$3)","v":169165},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,AZ$3)","v":298420},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BA$3)","v":109769},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BB$3)","v":37690},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BC$3)","v":39765},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BD$3)","v":43137},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BE$3)","v":64143},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BF$3)","v":153298},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BG$3)","v":10530},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BH$3)","v":68945},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BI$3)","v":86300},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BJ$3)","v":54939},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BK$3)","v":10460},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BL$3)","v":52566},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BM$3)","v":147310},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BN$3)","v":40147},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BO$3)","v":43026},{"$f":"HLOOKUP($B67,User3!$B$4:$CN$37,BP$3)","v":79258},null,null,null,null,null,null,109967,113290,54273,41706,23818,70001,70984,55322,46404,46469,39680,241239,12839,73071,169165,298420,109769,37690,39765,43137,64143,153298,10530,68945,86300,54939,10460,52566,147310,40147,43026,79258,160894.3731949958,62362.626805004191,46404,39680,298700.43758227682,37690,153017.56241772318,86300,147310,43026,46469,241239,134178.55093531118,39765,54939,79258,13117.736559074523,13588.733999327103,92232.428794523046,36630.851028284647,5189.7270749802256,5560.6569293292969,12006.66694272626,17420.838775658845,9344.2354690014454,9715.6354499086265,14380.93804187479,109967,50927.373194995809,62362.626805004191,13568.25,14110.980000000001,11940.06,14653.710000000001,3073.8106299480528,401.13749064265136,7099.3767211850372,12165.156659029559,1682.1284395345144,3738.4311185717847,7638.641743982942,4490.0908740330733,1417.2263230723861,14428.224912888594,1631.5731054485993,7758.2019816628062,9538.8717621124961,34304.720745649167,1696.9321541343677,5440.1921052805783,10869.726253285055,8150.556979538339,70984,14891.836845406338,3354.9104401019817,37075.252714491682,46404,46469,39680,241239,7134.6328565236245,5704.3671434763764,18142.912372587987,134178.55093531118,13540.853857214004,75431.873729955449,18091.757390988718,298420,6426.0653316559528,12525.814422596377,10303.080609026832,37086.077218363869,9452.2937727264889,10848.359776483361,6156.0268194116534,6094.0740258845026,6547.1333861822941,4330.0746376686711,37690,39765,6955.9250549332764,378.68270539685938,21399.04064526502,7396.5656144487912,3631.0076745806309,3375.778305375422,2174.781944383813,9643.244488584276,26000.311520495918,10383.883747326145,15940.778299209849,153298,0,9344.2354690014454,9715.6354499086265,2503.8940484957589,36630.851028284647,5189.7270749802256,5560.6569293292969,86300,32641.935655332672,10249.977697053875,11049.725420016561,997.36122759689101,1456.8308631211858,3329.052310374891,1273.9860505666957,1496.5004359197908,1916.4507410636443,987.17959895379249,47282.790556653876,5283.2094433461289,147310,3697.0625140241441,29961.160368891084,6488.7771170847727,43026,0,160894.3731949958,160894.3731949958,160894.3731949958,160894.3731949958,160894.3731949958,160894.3731949958,165342.24692495127,1870.1557912903197,6877.6279227737168,425.12329042638777,1491.2836614456101,4254.4191599762498,1013.488998781624,12894.882352941177,19626.27144385027,12049.811679144384,7347.2174117647064,8985.2582245989306,12167.558887700536,28385.501577909272,8801.5048072744303,9281.9936148162997,241239,65549.955993123222,71982.432758674055,25471.543292793613,12617.874568887275,1675.5821383191142,997.36122759689101,32641.935655332672,11049.725420016561,10249.977697053875,29790.30834310412,42437.386612869857,7030.3050440260249,3193.276687410244,1035.861656294878,2570.75155576831,2052.5686931546193,1677.5414073719483]
[68,{"$f":"B67+1","v":2020},110964,110964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AJ$3)","v":2528548},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AK$3)","v":110964},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AL$3)","v":114437},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AM$3)","v":54560},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AN$3)","v":41805},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AO$3)","v":23937},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AP$3)","v":70201},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AQ$3)","v":71419},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AR$3)","v":55541},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AS$3)","v":46729},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AT$3)","v":47057},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AU$3)","v":40045},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AV$3)","v":244860},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AW$3)","v":12863},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AX$3)","v":73712},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AY$3)","v":170174},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,AZ$3)","v":301716},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BA$3)","v":110473},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BB$3)","v":37706},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BC$3)","v":40367},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BD$3)","v":43548},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BE$3)","v":64295},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BF$3)","v":154274},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BG$3)","v":10584},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BH$3)","v":69569},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BI$3)","v":86910},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BJ$3)","v":55248},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BK$3)","v":10522},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BL$3)","v":52761},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BM$3)","v":148317},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BN$3)","v":40592},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BO$3)","v":43187},{"$f":"HLOOKUP($B68,User3!$B$4:$CN$37,BP$3)","v":80173},null,null,null,null,null,null,110964,114437,54560,41805,23937,70201,71419,55541,46729,47057,40045,244860,12863,73712,170174,301716,110473,37706,40367,43548,64295,154274,10584,69569,86910,55248,10522,52761,148317,40592,43187,80173,162406.98531481804,62994.014685181966,46729,40045,301998.22303988424,37706,153991.77696011576,86910,148317,43187,47057,244860,134978.87108364998,40367,55248,80173,13195.978489663628,13660.592320367157,92792.222412654563,36962.385599923626,5236.6976993153858,5610.9847257453021,12070.159165609875,17524.746950072225,9428.8072716362531,9803.5686795952315,14456.985601766781,110964,51442.985314818034,62994.014685181966,13640,14185.6,12003.2,14731.2,3081.1071161218615,402.08969444003361,7116.2289317877639,12194.033811219746,1686.1214073452352,3747.3052537259259,7656.7740398793194,4500.7492684254703,1420.590477054647,14500.311518171731,1639.7248058242976,7796.9636760039712,9566.1252920966745,34402.732833321199,1701.7804624560613,5455.7352892501804,10900.782170352768,8173.8439525231197,71419,14950.788298158299,3368.191329917649,37222.020371924053,46729,47057,40045,244860,7147.9696575639364,5715.0303424360645,18302.06726072184,134978.87108364995,13621.619509340208,75893.403476614185,18199.667320392007,301716,6467.2786978475533,12606.148336119391,10369.15908973409,37323.927598359383,9512.9157590432042,10917.935387836696,6195.5083021696801,6133.1581763661743,6589.1232185017316,4357.8454340220933,37706,40367,7022.1996034085432,382.29071225681975,21602.92607320864,7467.0384908087253,3665.6031298569051,3407.9419904603678,2179.9355364444637,9666.0961350969865,26061.924593646774,10408.490490534188,15978.553244277588,154274,0,9428.8072716362531,9803.5686795952315,2526.5560237841964,36962.385599923626,5236.6976993153858,5610.9847257453021,86910,32825.527604903975,10307.62787467614,11111.87371457571,1002.9708058441732,1465.465998256321,3348.7847428073233,1281.537401918047,1505.3707061900611,1927.8102005231037,993.03095030514385,47458.191845672394,5302.8081543276094,148317,3738.0417358524437,30293.257819862676,6560.7004442848802,43187,0,162406.98531481804,162406.98531481804,162406.98531481804,162406.98531481804,162406.98531481804,162406.98531481804,166881.38879143223,1889.0901075813429,6921.7373713214192,429.17377312952533,1494.8236097140395,4301.5762707488966,1017.2813970711197,13008,19798.438787878789,12155.516121212122,7411.6693333333333,9064.079515151514,12274.296242424243,28744.680276134124,8912.875502289975,9399.4442215759027,244860,65940.934656540951,72411.778513726837,25857.155491014706,12808.895831064319,1700.9486779209778,1002.9708058441732,32825.527604903975,11111.87371457571,10307.62787467614,30134.224820102536,42927.308245396234,7111.4669345012298,3209.652465294399,1041.1737673528005,2583.9348970799424,2063.0946864528482,1686.1441838200094]
[69,2021,111944,111944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AJ$3)","v":2548526},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AK$3)","v":111944},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AL$3)","v":115475},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AM$3)","v":54831},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AN$3)","v":41878},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AO$3)","v":24022},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AP$3)","v":70386},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AQ$3)","v":71847},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AR$3)","v":55719},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AS$3)","v":47066},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AT$3)","v":47642},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AU$3)","v":40425},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AV$3)","v":248384},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AW$3)","v":12877},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AX$3)","v":74324},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AY$3)","v":171207},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,AZ$3)","v":304972},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BA$3)","v":111138},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BB$3)","v":37729},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BC$3)","v":40953},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BD$3)","v":43942},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BE$3)","v":64404},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BF$3)","v":155235},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BG$3)","v":10648},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BH$3)","v":70221},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BI$3)","v":87530},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BJ$3)","v":55554},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BK$3)","v":10574},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BL$3)","v":52918},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BM$3)","v":149274},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BN$3)","v":41005},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BO$3)","v":43343},{"$f":"HLOOKUP($B69,User3!$B$4:$CN$37,BP$3)","v":81059},null,null,null,null,null,null,111944,115475,54831,41878,24022,70386,71847,55719,47066,47642,40425,248384,12877,74324,171207,304972,111138,37729,40953,43942,64404,155235,10648,70221,87530,55554,10574,52918,149274,41005,43343,81059,163853.59854967025,63565.401450329766,47066,40425,305255.98105705716,37729,154951.01894294287,87530,149274,43343,47642,248384,135798.22758834169,40953,55554,81059,13276.08147707547,13728.444602603586,93342.449209043974,37308.796722854102,5285.7759798707148,5663.5708207184352,12130.111752374543,17631.126676701588,9517.1739628508294,9895.4476311267481,14528.793576438313,111944,51909.598549670234,63565.401450329766,13707.75,14256.060000000001,12062.82,14804.37,3086.4873534015383,402.79182451285078,7128.6553093029061,12215.327064854933,1689.0657169430392,3753.8488079304948,7670.1443186715969,4508.6084885329947,1423.0711158496472,14551.801950516829,1645.5474489497965,7824.6506005333749,9591.3348073320412,34493.394014417827,1706.265147653628,5470.1127344220622,10929.508893640403,8195.3844025340422,71847,14998.703177564003,3378.9858431011589,37341.310979334841,47066,47642,40425,248384,7155.7494581707851,5721.2505418292158,18454.021693698316,135798.22758834169,13704.306247344535,76348.564257881255,18310.143987461979,304972,6506.2089372188802,12682.031933410308,10431.576972788531,37548.601607872202,9570.1794250952134,10983.656668447447,6232.8026005135544,6170.0771537387773,6628.7869095421092,4384.0777913729817,37729,40953,7085.7328688568523,385.7494828233024,21798.378283938047,7534.5964306768856,3698.7676295621413,3438.7753041427732,2183.6312044353253,9682.4831710830749,26106.107652682585,10426.136115597852,16005.641856201162,155235,0,9517.1739628508294,9895.4476311267481,2550.2348825791669,37308.796722854102,5285.7759798707148,5663.5708207184352,87530,33007.337108362932,10364.718341836053,11173.418627634284,1008.5259221667246,1472.7083696599827,3365.3345248474279,1287.8707933740191,1512.8102877070619,1937.3374891020051,997.93853530950298,47599.412370677048,5318.5876293229549,149274,3776.0741372346633,30601.47410582058,6627.4517569447562,43343,0,163853.59854967025,163853.59854967025,163853.59854967025,163853.59854967025,163853.59854967025,163853.59854967025,168355.1628075515,1906.2250860556949,6963.4032566683254,433.05671761866449,1497.4338745988409,4345.3423083873295,1020.9560190162211,13116,19962.816969696971,12256.438303030303,7473.2053333333333,9139.3347878787881,12376.204606060606,29102.026429980277,9023.6779794738068,9516.2955905459166,248384,66341.21310977239,72851.336655421095,26232.518860047199,12994.840116173535,1725.6410237792704,1008.5259221667246,33007.337108362932,11173.418627634284,10364.718341836053,30467.24121203761,43401.702307055661,7190.0564809067291,3229.060794638583,1047.4696026807085,2599.559597893729,2075.5699377692677,1696.3400670177118]
[70,2022,112899,112899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AJ$3)","v":2567958},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AK$3)","v":112899},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AL$3)","v":116613},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AM$3)","v":55111},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AN$3)","v":41944},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AO$3)","v":24112},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AP$3)","v":70568},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AQ$3)","v":72280},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AR$3)","v":55917},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AS$3)","v":47397},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AT$3)","v":48223},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AU$3)","v":40812},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AV$3)","v":251906},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AW$3)","v":12881},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AX$3)","v":74915},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AY$3)","v":172186},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,AZ$3)","v":307718},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BA$3)","v":111791},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BB$3)","v":37713},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BC$3)","v":41535},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BD$3)","v":44343},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BE$3)","v":64490},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BF$3)","v":156157},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BG$3)","v":10717},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BH$3)","v":70842},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BI$3)","v":88163},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BJ$3)","v":55911},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BK$3)","v":10625},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BL$3)","v":53102},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BM$3)","v":150338},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BN$3)","v":41389},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BO$3)","v":43463},{"$f":"HLOOKUP($B70,User3!$B$4:$CN$37,BP$3)","v":81897},null,null,null,null,null,null,112899,116613,55111,41944,24112,70568,72280,55917,47397,48223,40812,251906,12881,74915,172186,307718,111791,37713,41535,44343,64490,156157,10717,70842,88163,55911,10625,53102,150338,41389,43463,81897,165320.16488999952,64191.835110000473,47397,40812,308003.66772910021,37713,155871.33227089982,88163,150338,43463,48223,251906,136574.75229123927,41535,55911,81897,13351.997086636158,13798.550281667054,93897.501133423371,37638.73737828328,5332.5207838965716,5713.6566565747489,12192.05538445612,17731.945410844997,9601.3391702806639,9982.9581049013996,14602.986317796354,112899,52421.164889999527,64191.835110000473,13777.75,14328.86,12124.42,14879.970000000001,3091.3516775174107,403.42662704443893,7139.8901163713899,12234.578499648391,1691.7276954835197,3759.7648980332551,7682.2325159358488,4515.7140847945921,1425.3138851711544,14606.321231823402,1651.7126004944423,7853.9661676821552,9616.1355196176428,34582.585014199372,1710.677108226369,5484.2570318344005,10957.769778172022,8216.5755479501931,72280,15052.001751284954,3390.9932229345018,37474.005025780549,47397,48223,40812,251906,7157.9722583441708,5723.0277416558301,18600.762003974614,136574.75229123927,13782.67054212308,76807.30521127957,18414.845494781919,307718,6544.4366760301236,12756.54620262981,10492.868518103642,37769.221349544176,9626.4097618350079,11048.1920011374,6269.4239190376893,6206.3299240008964,6667.7348648043153,4409.8367828769369,37713,41535,7150.3948979044972,389.26970362827586,21997.302995873306,7603.3546385122463,3732.5213462672168,3470.1564178144595,2186.5470525749042,9695.4123921363189,26140.967680912676,10440.058351886613,16027.014522489488,156157,0,9601.3391702806639,9982.9581049013996,2572.7879060633336,37638.73737828328,5332.5207838965716,5713.6566565747489,88163,33219.448195731718,10431.323886855953,11245.221026202622,1015.0068912097012,1479.8114646904971,3381.5660418482998,1294.0823888404534,1520.106800348736,1946.6815605928509,1002.7517436791629,47764.91922800734,5337.0807719926597,150338,3811.4359825876231,30888.048085984832,6689.5159314275452,43463,0,165320.16488999952,165320.16488999952,165320.16488999952,165320.16488999952,165320.16488999952,165320.16488999952,169847.47010127909,1925.0108331691947,7004.3172764149858,437.00864843121479,1499.7938401111271,4386.0351859978828,1023.7826512816838,13220.294117647059,20121.554723707668,12353.897468805704,7532.629803921569,9212.0077718360062,12474.616114081997,29456.929191321502,9133.7228328820256,9632.347975796476,251906,66720.567035922999,73267.916927172002,26605.32002178254,13179.515157015792,1750.1648212016701,1015.0068912097012,33219.448195731718,11245.221026202622,10431.323886855953,30782.216083867854,43850.395561762882,7264.3883543692673,3249.9853997127811,1054.2573001436094,2616.4049784585927,2089.0198180947823,1707.3325035902344]
[71,2023,113733,113733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AJ$3)","v":2585970},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AK$3)","v":113733},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AL$3)","v":117680},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AM$3)","v":55396},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AN$3)","v":41979},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AO$3)","v":24191},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AP$3)","v":70727},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AQ$3)","v":72649},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AR$3)","v":56089},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AS$3)","v":47725},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AT$3)","v":48784},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AU$3)","v":41217},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AV$3)","v":255192},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AW$3)","v":12884},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AX$3)","v":75507},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AY$3)","v":173030},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,AZ$3)","v":310188},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BA$3)","v":112395},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BB$3)","v":37684},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BC$3)","v":42140},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BD$3)","v":44718},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BE$3)","v":64577},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BF$3)","v":157013},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BG$3)","v":10778},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BH$3)","v":71485},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BI$3)","v":88748},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BJ$3)","v":56209},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BK$3)","v":10675},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BL$3)","v":53252},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BM$3)","v":151267},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BN$3)","v":41749},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BO$3)","v":43586},{"$f":"HLOOKUP($B71,User3!$B$4:$CN$37,BP$3)","v":82721},null,null,null,null,null,null,113733,117680,55396,41979,24191,70727,72649,56089,47725,48784,41217,255192,12884,75507,173030,310188,112395,37684,42140,44718,64577,157013,10778,71485,88748,56209,10675,53252,151267,41749,43586,82721,166633.81452544007,64779.185474559919,47725,41217,310475.23366323131,37684,156725.76633676869,88748,151267,43586,48784,255192,137244.1974896515,42140,56209,82721,13417.44425156897,13869.907847856655,94387.119574234181,37980.366752584348,5380.9216035239888,5765.5168698688049,12255.105152824866,17818.861663773536,9688.4860758803152,10073.568788697052,14678.503929535789,113733,52900.814525440081,64779.185474559919,13849,14402.960000000001,12187.12,14956.920000000002,3093.9312433364339,403.76326475058414,7145.8479686046776,12244.787593857043,1693.1393507701382,3762.902218542295,7688.6429235759824,4519.482204024227,1426.5032325386203,14654.177045414728,1657.1242335169648,7879.6987210683073,9637.8020759550654,34660.50462389864,1714.5315133421154,5496.6138630902342,10982.459232240853,8235.0886914730945,72649,15098.301522396083,3401.4238761230622,37589.274601480858,47725,48784,41217,255192,7159.6393584742091,5724.3606415257909,18747.750605808065,137244.19748965147,13850.228728837166,77198.496595006014,18505.109102726794,310188,6579.7958708876895,12825.469048891033,10549.560850983164,37973.286164199424,9678.4206705499164,11107.884713150774,6303.2972366312233,6239.8623485618764,6703.7602323056508,4433.6628638392476,37684,42140,7210.8643764403241,392.56168069028348,22183.329846186825,7667.654708183718,3764.0865426871746,3499.5028458116726,2189.4968059254084,9708.4919529692525,26176.233058308233,10454.14247464385,16048.635708153259,157013,0,9688.4860758803152,10073.568788697052,2596.13990944549,37980.366752584348,5380.9216035239888,5765.5168698688049,88748,33396.504509557766,10486.921792782927,11305.156921926333,1020.4167757329701,1486.7752833478642,3397.479293809939,1300.1721883173495,1527.260244115083,1955.8424149956406,1007.4705754141238,47899.84329648313,5352.1567035168746,151267,3844.5877126060227,31156.711192388815,6747.7010950051608,43586,0,166633.81452544007,166633.81452544007,166633.81452544007,166633.81452544007,166633.81452544007,166633.81452544007,171183.31112044607,1942.6245345488994,7042.1611782939799,440.70434432823811,1501.0453369737033,4424.1847587577768,1026.6799493537831,13324.764705882353,20280.561069518717,12451.521540106953,7592.1548235294122,9284.8037219251328,12573.194139037434,29799.61499013807,9239.9795674121615,9744.4054424497699,255192,67047.609644371536,73627.052524064507,26992.853875476496,13371.488352393053,1775.6577721304532,1020.4167757329701,33396.504509557766,11305.156921926333,10486.921792782927,31091.928845667517,44291.592747775714,7337.4784065567737,3268.4839636189563,1060.2580181905219,2631.2972714217326,2100.9102920057444,1717.0504547630444]
[72,2024,114562,114562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AJ$3)","v":2603859},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AK$3)","v":114562},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AL$3)","v":118727},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AM$3)","v":55672},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AN$3)","v":42019},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AO$3)","v":24263},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AP$3)","v":70873},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AQ$3)","v":72975},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AR$3)","v":56253},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AS$3)","v":48040},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AT$3)","v":49347},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AU$3)","v":41616},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AV$3)","v":258526},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AW$3)","v":12894},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AX$3)","v":76055},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AY$3)","v":173910},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,AZ$3)","v":312582},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BA$3)","v":113007},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BB$3)","v":37680},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BC$3)","v":42757},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BD$3)","v":45095},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BE$3)","v":64633},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BF$3)","v":157904},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BG$3)","v":10824},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BH$3)","v":72090},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BI$3)","v":89321},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BJ$3)","v":56495},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BK$3)","v":10712},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BL$3)","v":53404},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BM$3)","v":152228},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BN$3)","v":42133},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BO$3)","v":43705},{"$f":"HLOOKUP($B72,User3!$B$4:$CN$37,BP$3)","v":83556},null,null,null,null,null,null,114562,118727,55672,42019,24263,70873,72975,56253,48040,49347,41616,258526,12894,76055,173910,312582,113007,37680,42757,45095,64633,157904,10824,72090,89321,56495,10712,53404,152228,42133,43705,83556,167933.47353978522,65355.52646021478,48040,41616,312870.86362504301,37680,157615.13637495702,89321,152228,43705,49347,258526,137942.19722259315,42757,56495,83556,13485.683001735881,13939.012017219216,94830.933719600536,38301.806521561244,5426.462032566893,5814.3122494067593,12316.163875876704,17909.485245026037,9770.4827755502811,10158.82456427461,14751.636774588715,114562,53371.47353978522,65355.52646021478,13918,14474.720000000001,12247.84,15031.44,3096.8793185581744,404.14799355760726,7152.6569425855769,12256.455130095503,1694.752671097702,3766.4877276954835,7695.9691037361345,4523.7886260009527,1427.8624866728671,14697.792470459986,1662.0563547526813,7903.1511747873319,9657.6971528435151,34732.053447899219,1718.0707784169517,5507.9603873880433,11005.130051700286,8252.0881817519839,72975,15142.447815781114,3411.3693826516896,37699.1828015672,48040,49347,41616,258526,7165.1963589076731,5728.8036410923278,18883.814379126867,137942.19722259312,13920.668544368442,77547.634530644951,18599.222817171685,312582,6615.6233994519789,12895.304780533199,10607.004075688905,38180.053824081893,9731.1204654729681,11168.368057111344,6337.6192074379169,6273.8389111965125,6740.2627569924343,4457.8045220328468,37680,42757,7271.6563588616755,395.87121496328848,22370.348839702019,7732.2977115601052,3795.820086821373,3529.0057880915379,2191.3954977372273,9716.9109806318302,26198.932611574339,10463.208116878392,16062.552793178214,157904,0,9770.4827755502811,10158.82456427461,2618.1118566402097,38301.806521561244,5426.462032566893,5814.3122494067593,89321,33566.431038934439,10540.280856860492,11362.679291647746,1025.6088125573156,1491.9285091543156,3409.2551002615519,1304.6786399302528,1532.5537925021797,1962.6214472537054,1010.9625108979947,48036.56635253859,5367.4336474614138,152228,3879.9495579589825,31443.285172553067,6809.7652694879498,43705,0,167933.47353978522,167933.47353978522,167933.47353978522,167933.47353978522,167933.47353978522,167933.47353978522,172506.10807043017,1959.908082200775,7080.5063239064712,444.41975060337893,1502.4756191023616,4464.8776363683301,1029.4830263503668,13421.470588235296,20427.749376114083,12541.889768270945,7647.2556862745105,9352.1891622103376,12664.445418894831,30143.522485207101,9346.6151138301084,9856.8624009627911,258526,67388.601937540618,74001.506700919257,27388.0743510619,13567.269280571187,1801.6563683669149,1025.6088125573156,33566.431038934439,11362.679291647746,10540.280856860492,31405.776122491206,44738.679702048415,7411.5441754603762,3282.4337003350884,1064.7831498324558,2642.5275251316421,2109.8768788894208,1724.3787458113929]
[73,2025,115410,115410,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AJ$3)","v":2621186},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AK$3)","v":115410},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AL$3)","v":119770},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AM$3)","v":55910},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AN$3)","v":42027},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AO$3)","v":24319},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AP$3)","v":71032},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AQ$3)","v":73367},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AR$3)","v":56398},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AS$3)","v":48360},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AT$3)","v":49921},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AU$3)","v":42023},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AV$3)","v":261831},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AW$3)","v":12882},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AX$3)","v":76611},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AY$3)","v":174734},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,AZ$3)","v":314944},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BA$3)","v":113569},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BB$3)","v":37647},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BC$3)","v":43357},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BD$3)","v":45440},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BE$3)","v":64691},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BF$3)","v":158695},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BG$3)","v":10870},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BH$3)","v":72681},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BI$3)","v":89847},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BJ$3)","v":56777},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BK$3)","v":10753},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BL$3)","v":53540},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BM$3)","v":153121},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BN$3)","v":42488},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BO$3)","v":43827},{"$f":"HLOOKUP($B73,User3!$B$4:$CN$37,BP$3)","v":84345},null,null,null,null,null,null,115410,119770,55910,42027,24319,71032,73367,56398,48360,49921,42023,261831,12882,76611,174734,314944,113569,37647,43357,45440,64691,158695,10870,72681,89847,56777,10753,53540,153121,42488,43827,84345,169250.33442991128,65929.665570088735,48360,42023,315234.31065062439,37647,158404.68934937558,89847,153121,43827,49921,261831,138595.77879071122,43357,56777,84345,13549.57928598308,13998.601844423163,95328.757001967184,38615.808014892398,5470.9486334997137,5861.9784796661488,12368.815963146044,17994.341871107928,9850.5820309303654,10242.107478929711,14814.70060474305,115410,53840.334429911272,65929.665570088735,13977.5,14536.6,12300.2,15095.7,3097.4689336025226,404.22493931901187,7154.0187373817571,12258.788637343194,1695.0753351632147,3767.2048295261211,7697.434339768165,4524.6499103962979,1428.1343374997164,14731.715578828522,1665.8924490471277,7921.391972124351,9679.3637091809378,34809.973057598487,1721.9251835326982,5520.3172186438769,11029.819505769117,8270.6013252748853,73367,15181.479599566657,3420.1626658629762,37796.357734570367,48360,49921,42023,261831,7158.5279583875163,5723.4720416124837,19021.864484902879,138595.77879071122,13986.625826184092,77961.300052197766,18687.347477060994,314944,6648.523842349251,12959.43497854447,10659.754226480776,38369.92870129423,9779.5147215951183,11223.909951401933,6369.1370956623641,6305.0396108708019,6773.7830492701669,4479.9738225308911,37647,43357,7327.2882791146367,398.89983386033543,22541.493541990461,7791.4537756578593,3824.8600675277344,3556.0045018489736,2193.3619999708967,9725.6306878537853,26222.442863171374,10472.597532049884,16076.966916954061,158695,0,9850.5820309303654,10242.107478929711,2639.5753620816627,38615.808014892398,5470.9486334997137,5861.9784796661488,89847,33733.980973494661,10592.89364032159,11419.397152701727,1030.7282334820197,1497.6388404533566,3422.3039668700958,1309.6722755013077,1538.4196163905842,1970.1333478639929,1014.8319529206625,48158.89750795663,5381.1024920433692,153121,3912.640847282682,31708.216846923664,6867.1423057936545,43827,0,169250.33442991128,169250.33442991128,169250.33442991128,169250.33442991128,169250.33442991128,169250.33442991128,173844.63448210905,1977.1255991070843,7115.7186961846082,447.81979082864035,1502.7616755280933,4502.4973539510029,1032.356769153587,13519.588235294119,20577.086417112299,12633.577240641711,7703.1609411764712,9420.5583315508011,12757.0288342246,30494.149309664695,9455.3341256309977,9971.5165647043086,261831,67707.894721144403,74352.131975610522,27772.40544563442,13757.65592061475,1826.938633750832,1030.7282334820197,33733.980973494661,11419.397152701727,10592.89364032159,31702.333609214427,45161.136716325265,7481.5296744603074,3296.3834370512204,1069.3082814743898,2653.757778841551,2118.8434657730973,1731.7070368597415]
[74,2026,{"$f":"SUM(D74:AI74)","v":116263},116263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AJ$3)","v":2638267},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AK$3)","v":116263},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AL$3)","v":120768},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AM$3)","v":56153},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AN$3)","v":42045},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AO$3)","v":24361},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AP$3)","v":71148},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AQ$3)","v":73733},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AR$3)","v":56520},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AS$3)","v":48689},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AT$3)","v":50493},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AU$3)","v":42434},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AV$3)","v":265115},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AW$3)","v":12880},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AX$3)","v":77142},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AY$3)","v":175593},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,AZ$3)","v":317386},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BA$3)","v":114112},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BB$3)","v":37612},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BC$3)","v":43977},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BD$3)","v":45814},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BE$3)","v":64725},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BF$3)","v":159465},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BG$3)","v":10910},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BH$3)","v":73238},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BI$3)","v":90384},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BJ$3)","v":57022},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BK$3)","v":10799},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BL$3)","v":53644},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BM$3)","v":153963},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BN$3)","v":42826},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BO$3)","v":43933},{"$f":"HLOOKUP($B74,User3!$B$4:$CN$37,BP$3)","v":85119},null,null,null,null,null,null,116263,120768,56153,42045,24361,71148,73733,56520,48689,50493,42434,265115,12880,77142,175593,317386,114112,37612,43977,45814,64725,159465,10910,73238,90384,57022,10799,53644,153963,42826,43933,85119,170551.96642257264,66479.03357742737,48689,42434,317677.71925959748,37612,159173.28074040252,90384,153963,43933,50493,265115,139277.12171184405,43977,57022,85119,13616.189611430098,14059.443558753244,95801.582862227879,38911.745124512447,5512.8759375937598,5906.9024902490255,12422.574186702554,18082.802844171452,9926.0732073207309,10320.599159915992,14879.089305278776,116263,54288.966422572637,66479.03357742737,14038.25,14599.78,12353.66,15161.310000000001,3098.7955674523064,404.39806728217229,7157.0827756731614,12264.039028650501,1695.8013293106187,3768.8183086450558,7700.7311208402334,4526.5878002858244,1428.7460018601275,14757.157910104923,1668.7695197679623,7935.0725701271149,9695.1707565717625,34866.820068448265,1724.7372023592804,5529.3322653462465,11047.83193766839,8284.1077696060584,73733,15214.320134889667,3427.5611524269552,37878.118712683376,48689,50493,42434,265115,7157.4165583008244,5722.5834416991765,19153.707301750113,139277.12171184403,14055.384691572008,78349.885832554413,18779.21529604754,317386,6680.3119926930567,13021.397073776001,10710.721009185379,38553.384321091908,9826.2728729729261,11277.57409481793,6399.5894325055579,6335.1854826201597,6806.1700932324611,4501.3936271046241,37612,43977,7387.5965057077019,402.18303231684439,22727.024320703145,7855.5823784768745,3856.3410900905728,3585.2726727048612,2194.5147771423581,9730.7422403632081,26236.224734797226,10478.101671977998,16085.416575719213,159465,0,9926.0732073207309,10320.599159915992,2659.8040804080406,38911.745124512447,5512.8759375937598,5906.9024902490255,90384,33879.547406002654,10638.603328080344,11468.67330858196,1035.1759573350428,1504.0455536181344,3436.9441586748035,1315.2748910200523,1545.0007846556234,1978.5613339145596,1019.1732781168264,48252.444862099845,5391.5551379001581,153963,3943.7666382444017,31960.461652380738,6921.7717093748597,43933,0,170551.96642257264,170551.96642257264,170551.96642257264,170551.96642257264,170551.96642257264,170551.96642257264,175168.85225512704,1993.6002701257776,7149.7406145956911,451.50563153660499,1503.4053024859895,4538.3155639311253,1034.8536276547457,13613.294117647059,20719.708663101606,12721.142074866309,7756.5524705882353,9485.8533475935819,12845.44932620321,30843.554437869825,9563.6743255440779,10085.771236586099,265115,68040.7496982265,74717.650314153958,28169.547576692687,13954.388781993102,1853.0636413142131,1035.1759573350428,33879.547406002654,11468.67330858196,10638.603328080344,31993.25312090489,45575.562228429546,7550.1846506655629,3308.5136428913356,1073.2431785543322,2663.5232168501675,2126.640497845859,1738.0794638583054]
[75,2027,117177,117177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AJ$3)","v":2655964},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AK$3)","v":117177},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AL$3)","v":121795},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AM$3)","v":56399},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AN$3)","v":42056},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AO$3)","v":24386},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AP$3)","v":71277},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AQ$3)","v":74156},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AR$3)","v":56644},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AS$3)","v":48997},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AT$3)","v":51081},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AU$3)","v":42885},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AV$3)","v":268505},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AW$3)","v":12884},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AX$3)","v":77702},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AY$3)","v":176471},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,AZ$3)","v":319891},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BA$3)","v":114687},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BB$3)","v":37565},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BC$3)","v":44594},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BD$3)","v":46186},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BE$3)","v":64768},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BF$3)","v":160262},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BG$3)","v":10954},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BH$3)","v":73816},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BI$3)","v":90936},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BJ$3)","v":57262},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BK$3)","v":10846},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BL$3)","v":53768},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BM$3)","v":154875},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BN$3)","v":43178},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BO$3)","v":44053},{"$f":"HLOOKUP($B75,User3!$B$4:$CN$37,BP$3)","v":85909},null,null,null,null,null,null,117177,121795,56399,42056,24386,71277,74156,56644,48997,51081,42885,268505,12884,77702,176471,319891,114687,37565,44594,46186,64768,160262,10954,73816,90936,57262,10846,53768,154875,43178,44053,85909,171927.63481582236,67044.365184177645,48997,42885,320184.17726135271,37565,159968.82273864729,90936,154875,44053,51081,268505,139973.53508175627,44594,57262,85909,13684.27327352845,14121.036405359006,96333.461217906588,39218.839647601118,5556.3839838529311,5953.5202247497482,12476.996092031368,18173.220462739289,10004.410550145923,10402.050132285956,14944.272928043341,117177,54750.634815822355,67044.365184177645,14099.75,14663.74,12407.78,15227.730000000001,3099.606288138285,404.50386770410364,7158.9552435179094,12267.247601116078,1696.2449924006987,3769.8043236621825,7702.7458203842752,4527.772066329424,1429.1197967470453,14772.302154912304,1670.4820618636973,7943.2157832239982,9712.7492834115565,34930.037864996724,1727.8643612267729,5539.3576190066397,11067.863004177067,8299.1278671812433,74156,15247.699039644203,3435.0809256559173,37961.22003469988,48997,51081,42885,268505,7159.6393584742091,5724.3606415257909,19292.750573754729,139973.53508175627,14125.664416613441,78795.971181975983,18873.115115686876,319891,6713.973477863753,13087.010710531304,10764.691359194858,38747.651321798476,9875.7865691833103,11334.400766022713,6431.8363822013889,6367.1079066641396,6840.4657659365466,4524.0757406035118,37565,44594,7447.5822284152428,405.44867356235591,22911.562956214158,7919.368047590975,3887.6537649391712,3614.3843292780966,2195.9727012121475,9737.2068508898301,26253.654748912271,10485.06279012238,16096.102908863375,160262,0,10004.410550145923,10402.050132285956,2680.7954613643183,39218.839647601118,5556.3839838529311,5953.5202247497482,90936,34022.143094990068,10683.380165068511,11516.943828627902,1039.5329113135144,1510.5915431560593,3451.9026155187444,1320.9993025283347,1551.7250217959895,1987.1725370531822,1023.6089799476896,48363.982092039827,5404.0179079601767,154875,3976.1816631512816,32223.154467531302,6978.6638693174164,44053,0,171927.63481582236,171927.63481582236,171927.63481582236,171927.63481582236,171927.63481582236,171927.63481582236,176567.60599779835,2010.5536640498235,7185.76750794076,455.17176186645213,1503.7986300713706,4575.6173684074656,1037.6802599202083,13712.117647058825,20870.120071301248,12813.489169340464,7812.8599215686281,9554.7143814616757,12938.698809269163,31202.733136094677,9675.0450205596226,10203.221843345702,268505,68380.967008911102,75091.253458788575,28564.768052278094,14150.169710171234,1879.0622375506746,1039.5329113135144,34022.143094990068,11516.943828627902,10683.380165068511,32290.186472630296,45998.554676184569,7620.2588511851391,3321.8568693154621,1077.571565342269,2674.2651986596456,2135.2172331258976,1745.0891335567255]
[76,2028,118086,118086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AJ$3)","v":2673268},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AK$3)","v":118086},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AL$3)","v":122795},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AM$3)","v":56652},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AN$3)","v":42057},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AO$3)","v":24427},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AP$3)","v":71406},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AQ$3)","v":74581},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AR$3)","v":56771},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AS$3)","v":49342},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AT$3)","v":51629},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AU$3)","v":43334},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AV$3)","v":271793},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AW$3)","v":12874},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AX$3)","v":78252},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AY$3)","v":177348},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,AZ$3)","v":322370},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BA$3)","v":115224},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BB$3)","v":37512},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BC$3)","v":45214},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BD$3)","v":46559},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BE$3)","v":64791},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BF$3)","v":161004},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BG$3)","v":10991},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BH$3)","v":74382},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BI$3)","v":91490},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BJ$3)","v":57497},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BK$3)","v":10880},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BL$3)","v":53886},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BM$3)","v":155717},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BN$3)","v":43538},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BO$3)","v":44188},{"$f":"HLOOKUP($B76,User3!$B$4:$CN$37,BP$3)","v":86676},null,null,null,null,null,null,{"$f":"$AK76*BW$381+$AL76*BW$382+$AM76*BW$383+$AN76*BW$384+$AO76*BW$385+$AP76*BW$386+$AQ76*BW$387+$AR76*BW$388+$AS76*BW$389+$AT76*BW$390+$AU76*BW$391+$AV76*BW$392+$AW76*BW$393+$AX76*BW$394+$AY76*BW$395+$AZ76*BW$396+$BA76*BW$397+$BB76*BW$398+$BC76*BW$399+$BD76*BW$400+$BE76*BW$401+$BF76*BW$402+$BG76*BW$403+$BH76*BW$404+$BI76*BW$405+$BJ76*BW$406+$BK76*BW$407+$BL76*BW$408+$BM76*BW$409+$BN76*BW$410+$BO76*BW$411+$BP76*BW$412","v":118086},122795,56652,42057,24427,71406,74581,56771,49342,51629,{"$f":"$AK76*CG$381+$AL76*CG$382+$AM76*CG$383+$AN76*CG$384+$AO76*CG$385+$AP76*CG$386+$AQ76*CG$387+$AR76*CG$388+$AS76*CG$389+$AT76*CG$390+$AU76*CG$391+$AV76*CG$392+$AW76*CG$393+$AX76*CG$394+$AY76*CG$395+$AZ76*CG$396+$BA76*CG$397+$BB76*CG$398+$BC76*CG$399+$BD76*CG$400+$BE76*CG$401+$BF76*CG$402+$BG76*CG$403+$BH76*CG$404+$BI76*CG$405+$BJ76*CG$406+$BK76*CG$407+$BL76*CG$408+$BM76*CG$409+$BN76*CG$410+$BO76*CG$411+$BP76*CG$412","v":43334},271793,12874,78252,177348,322370,115224,37512,45214,46559,{"$f":"$AK76*CQ$381+$AL76*CQ$382+$AM76*CQ$383+$AN76*CQ$384+$AO76*CQ$385+$AP76*CQ$386+$AQ76*CQ$387+$AR76*CQ$388+$AS76*CQ$389+$AT76*CQ$390+$AU76*CQ$391+$AV76*CQ$392+$AW76*CQ$393+$AX76*CQ$394+$AY76*CQ$395+$AZ76*CQ$396+$BA76*CQ$397+$BB76*CQ$398+$BC76*CQ$399+$BD76*CQ$400+$BE76*CQ$401+$BF76*CQ$402+$BG76*CQ$403+$BH76*CQ$404+$BI76*CQ$405+$BJ76*CQ$406+$BK76*CQ$407+$BL76*CQ$408+$BM76*CQ$409+$BN76*CQ$410+$BO76*CQ$411+$BP76*CQ$412","v":64791},161004,10991,74382,91490,57497,10880,53886,155717,43538,{"$f":"$AK76*DA$381+$AL76*DA$382+$AM76*DA$383+$AN76*DA$384+$AO76*DA$385+$AP76*DA$386+$AQ76*DA$387+$AR76*DA$388+$AS76*DA$389+$AT76*DA$390+$AU76*DA$391+$AV76*DA$392+$AW76*DA$393+$AX76*DA$394+$AY76*DA$395+$AZ76*DA$396+$BA76*DA$397+$BB76*DA$398+$BC76*DA$399+$BD76*DA$400+$BE76*DA$401+$BF76*DA$402+$BG76*DA$403+$BH76*DA$404+$BI76*DA$405+$BJ76*DA$406+$BK76*DA$407+$BL76*DA$408+$BM76*DA$409+$BN76*DA$410+$BO76*DA$411+$BP76*DA$412","v":44188},86676,173286.16587059325,67594.834129406736,49342,43334,322664.53464818129,37512,160709.46535181868,91490,{"$f":"$AK76*DK$381+$AL76*DK$382+$AM76*DK$383+$AN76*DK$384+$AO76*DK$385+$AP76*DK$386+$AQ76*DK$387+$AR76*DK$388+$AS76*DK$389+$AT76*DK$390+$AU76*DK$391+$AV76*DK$392+$AW76*DK$393+$AX76*DK$394+$AY76*DK$395+$AZ76*DK$396+$BA76*DK$397+$BB76*DK$398+$BC76*DK$399+$BD76*DK$400+$BE76*DK$401+$BF76*DK$402+$BG76*DK$403+$BH76*DK$404+$BI76*DK$405+$BJ76*DK$406+$BK76*DK$407+$BL76*DK$408+$BM76*DK$409+$BN76*DK$410+$BO76*DK$411+$BP76*DK$412","v":155717},44188,51629,271793,140669.1552701538,45214,57497,86676,13752.279391592519,14184.381893941352,{"$f":"$AK76*DU$381+$AL76*DU$382+$AM76*DU$383+$AN76*DU$384+$AO76*DU$385+$AP76*DU$386+$AQ76*DU$387+$AR76*DU$388+$AS76*DU$389+$AT76*DU$390+$AU76*DU$391+$AV76*DU$392+$AW76*DU$393+$AX76*DU$394+$AY76*DU$395+$AZ76*DU$396+$BA76*DU$397+$BB76*DU$398+$BC76*DU$399+$BD76*DU$400+$BE76*DU$401+$BF76*DU$402+$BG76*DU$403+$BH76*DU$404+$BI76*DU$405+$BJ76*DU$406+$BK76*DU$407+$BL76*DU$408+$BM76*DU$409+$BN76*DU$410+$BO76*DU$411+$BP76*DU$412","v":96868.721421946961},39519.558505850582,5598.9887488748873,5999.1701170117012,12532.966588162219,18263.535099964796,10081.121512151214,10481.810081008101,15011.311369341856,118086,{"$f":"$AK76*EE$381+$AL76*EE$382+$AM76*EE$383+$AN76*EE$384+$AO76*EE$385+$AP76*EE$386+$AQ76*EE$387+$AR76*EE$388+$AS76*EE$389+$AT76*EE$390+$AU76*EE$391+$AV76*EE$392+$AW76*EE$393+$AX76*EE$394+$AY76*EE$395+$AZ76*EE$396+$BA76*EE$397+$BB76*EE$398+$BC76*EE$399+$BD76*EE$400+$BE76*EE$401+$BF76*EE$402+$BG76*EE$403+$BH76*EE$404+$BI76*EE$405+$BJ76*EE$406+$BK76*EE$407+$BL76*EE$408+$BM76*EE$409+$BN76*EE$410+$BO76*EE$411+$BP76*EE$412","v":55200.165870593257},67594.834129406736,14163,14729.52,12463.44,15296.04,3099.6799900188284,404.51348592427922,7159.1254678674313,12267.539289522039,{"$f":"$AK76*EO$381+$AL76*EO$382+$AM76*EO$383+$AN76*EO$384+$AO76*EO$385+$AP76*EO$386+$AQ76*EO$387+$AR76*EO$388+$AS76*EO$389+$AT76*EO$390+$AU76*EO$391+$AV76*EO$392+$AW76*EO$393+$AX76*EO$394+$AY76*EO$395+$AZ76*EO$396+$BA76*EO$397+$BB76*EO$398+$BC76*EO$399+$BD76*EO$400+$BE76*EO$401+$BF76*EO$402+$BG76*EO$403+$BH76*EO$404+$BI76*EO$405+$BJ76*EO$406+$BK76*EO$407+$BL76*EO$408+$BM76*EO$409+$BN76*EO$410+$BO76*EO$411+$BP76*EO$412","v":1696.2853254088877},3769.8939613910125,7702.9289748882793,4527.8797268788421,1429.1537781004015,14797.13871639641,1673.2906309007026,7956.5706527028869,9730.3278102513523,34993.255661545183,{"$f":"$AK76*EY$381+$AL76*EY$382+$AM76*EY$383+$AN76*EY$384+$AO76*EY$385+$AP76*EY$386+$AQ76*EY$387+$AR76*EY$388+$AS76*EY$389+$AT76*EY$390+$AU76*EY$391+$AV76*EY$392+$AW76*EY$393+$AX76*EY$394+$AY76*EY$395+$AZ76*EY$396+$BA76*EY$397+$BB76*EY$398+$BC76*EY$399+$BD76*EY$400+$BE76*EY$401+$BF76*EY$402+$BG76*EY$403+$BH76*EY$404+$BI76*EY$405+$BJ76*EY$406+$BK76*EY$407+$BL76*EY$408+$BM76*EY$409+$BN76*EY$410+$BO76*EY$411+$BP76*EY$412","v":1730.9915200942653},5549.3829726670328,11087.894070685741,8314.1479647564265,74581,15281.885498546026,3442.7826288823544,38046.331872571624,49342,51629,{"$f":"$AK76*FI$381+$AL76*FI$382+$AM76*FI$383+$AN76*FI$384+$AO76*FI$385+$AP76*FI$386+$AQ76*FI$387+$AR76*FI$388+$AS76*FI$389+$AT76*FI$390+$AU76*FI$391+$AV76*FI$392+$AW76*FI$393+$AX76*FI$394+$AY76*FI$395+$AZ76*FI$396+$BA76*FI$397+$BB76*FI$398+$BC76*FI$399+$BD76*FI$400+$BE76*FI$401+$BF76*FI$402+$BG76*FI$403+$BH76*FI$404+$BI76*FI$405+$BJ76*FI$406+$BK76*FI$407+$BL76*FI$408+$BM76*FI$409+$BN76*FI$410+$BO76*FI$411+$BP76*FI$412","v":43334},271793,7154.0823580407459,5719.917641959255,19429.310930187832,140669.1552701538,14195.86409640995,79244.030238288891,18966.90798792343,322370,{"$f":"$AK76*FS$381+$AL76*FS$382+$AM76*FS$383+$AN76*FS$384+$AO76*FS$385+$AP76*FS$386+$AQ76*FS$387+$AR76*FS$388+$AS76*FS$389+$AT76*FS$390+$AU76*FS$391+$AV76*FS$392+$AW76*FS$393+$AX76*FS$394+$AY76*FS$395+$AZ76*FS$396+$BA76*FS$397+$BB76*FS$398+$BC76*FS$399+$BD76*FS$400+$BE76*FS$401+$BF76*FS$402+$BG76*FS$403+$BH76*FS$404+$BI76*FS$405+$BJ76*FS$406+$BK76*FS$407+$BL76*FS$408+$BM76*FS$409+$BN76*FS$410+$BO76*FS$411+$BP76*FS$412","v":6745.4103779275165},13148.288141727127,10815.094973029798,38929.079807675742,9922.0280559050098,11387.471935478312,6461.952229134713,6396.9206748582556,6872.4949420097537,4545.2588622537787,{"$f":"$AK76*GC$381+$AL76*GC$382+$AM76*GC$383+$AN76*GC$384+$AO76*GC$385+$AP76*GC$386+$AQ76*GC$387+$AR76*GC$388+$AS76*GC$389+$AT76*GC$390+$AU76*GC$391+$AV76*GC$392+$AW76*GC$393+$AX76*GC$394+$AY76*GC$395+$AZ76*GC$396+$BA76*GC$397+$BB76*GC$398+$BC76*GC$399+$BD76*GC$400+$BE76*GC$401+$BF76*GC$402+$BG76*GC$403+$BH76*GC$404+$BI76*GC$405+$BJ76*GC$406+$BK76*GC$407+$BL76*GC$408+$BM76*GC$409+$BN76*GC$410+$BO76*GC$411+$BP76*GC$412","v":37512},45214,7507.7292030655453,408.72309341336614,23096.597663326011,7983.3251835575329,3919.0506136448898,3643.5742429926577,2196.7525210634303,9740.6646658226746,{"$f":"$AK76*GM$381+$AL76*GM$382+$AM76*GM$383+$AN76*GM$384+$AO76*GM$385+$AP76*GM$386+$AQ76*GM$387+$AR76*GM$388+$AS76*GM$389+$AT76*GM$390+$AU76*GM$391+$AV76*GM$392+$AW76*GM$393+$AX76*GM$394+$AY76*GM$395+$AZ76*GM$396+$BA76*GM$397+$BB76*GM$398+$BC76*GM$399+$BD76*GM$400+$BE76*GM$401+$BF76*GM$402+$BG76*GM$403+$BH76*GM$404+$BI76*GM$405+$BJ76*GM$406+$BK76*GM$407+$BL76*GM$408+$BM76*GM$409+$BN76*GM$410+$BO76*GM$411+$BP76*GM$412","v":26262.977779717992},10488.78617889728,16101.818854498626,161004,0,10081.121512151214,10481.810081008101,2701.3510351035102,39519.558505850582,5598.9887488748873,{"$f":"$AK76*GW$381+$AL76*GW$382+$AM76*GW$383+$AN76*GW$384+$AO76*GW$385+$AP76*GW$386+$AQ76*GW$387+$AR76*GW$388+$AS76*GW$389+$AT76*GW$390+$AU76*GW$391+$AV76*GW$392+$AW76*GW$393+$AX76*GW$394+$AY76*GW$395+$AZ76*GW$396+$BA76*GW$397+$BB76*GW$398+$BC76*GW$399+$BD76*GW$400+$BE76*GW$401+$BF76*GW$402+$BG76*GW$403+$BH76*GW$404+$BI76*GW$405+$BJ76*GW$406+$BK76*GW$407+$BL76*GW$408+$BM76*GW$409+$BN76*GW$410+$BO76*GW$411+$BP76*GW$412","v":5999.1701170117012},91490,34161.768040456918,10727.224151286093,11564.208712839552,1043.7990954174347,1515.3269398430689,3462.723626852659,1325.1403661726242,1556.5893635571056,{"$f":"$AK76*HG$381+$AL76*HG$382+$AM76*HG$383+$AN76*HG$384+$AO76*HG$385+$AP76*HG$386+$AQ76*HG$387+$AR76*HG$388+$AS76*HG$389+$AT76*HG$390+$AU76*HG$391+$AV76*HG$392+$AW76*HG$393+$AX76*HG$394+$AY76*HG$395+$AZ76*HG$396+$BA76*HG$397+$BB76*HG$398+$BC76*HG$399+$BD76*HG$400+$BE76*HG$401+$BF76*HG$402+$BG76*HG$403+$BH76*HG$404+$BI76*HG$405+$BJ76*HG$406+$BK76*HG$407+$BL76*HG$408+$BM76*HG$409+$BN76*HG$410+$BO76*HG$411+$BP76*HG$412","v":1993.4019180470793},1026.817785527463,48470.122359240777,5415.8776407592268,155717,4009.3333931696811,32491.817573935288,7036.849032895032,44188,0,{"$f":"$AK76*HQ$381+$AL76*HQ$382+$AM76*HQ$383+$AN76*HQ$384+$AO76*HQ$385+$AP76*HQ$386+$AQ76*HQ$387+$AR76*HQ$388+$AS76*HQ$389+$AT76*HQ$390+$AU76*HQ$391+$AV76*HQ$392+$AW76*HQ$393+$AX76*HQ$394+$AY76*HQ$395+$AZ76*HQ$396+$BA76*HQ$397+$BB76*HQ$398+$BC76*HQ$399+$BD76*HQ$400+$BE76*HQ$401+$BF76*HQ$402+$BG76*HQ$403+$BH76*HQ$404+$BI76*HQ$405+$BJ76*HQ$406+$BK76*HQ$407+$BL76*HQ$408+$BM76*HQ$409+$BN76*HQ$410+$BO76*HQ$411+$BP76*HQ$412","v":173286.16587059325},173286.16587059325,173286.16587059325,173286.16587059325,173286.16587059325,173286.16587059325,177949.19610888214,2027.0613504412995,7219.4134935517204,458.84774738535799,{"$f":"$AK76*IA$381+$AL76*IA$382+$AM76*IA$383+$AN76*IA$384+$AO76*IA$385+$AP76*IA$386+$AQ76*IA$387+$AR76*IA$388+$AS76*IA$389+$AT76*IA$390+$AU76*IA$391+$AV76*IA$392+$AW76*IA$393+$AX76*IA$394+$AY76*IA$395+$AZ76*IA$396+$BA76*IA$397+$BB76*IA$398+$BC76*IA$399+$BD76*IA$400+$BE76*IA$401+$BF76*IA$402+$BG76*IA$403+$BH76*IA$404+$BI76*IA$405+$BJ76*IA$406+$BK76*IA$407+$BL76*IA$408+$BM76*IA$409+$BN76*IA$410+$BO76*IA$411+$BP76*IA$412","v":1503.834387124587},4613.7669411673596,1040.8602212188539,13809.176470588236,21017.845561497328,12904.18720855615,7868.1618823529416,9622.3457540106956,13030.283122994653,31537.477909270219,{"$f":"$AK76*IK$381+$AL76*IK$382+$AM76*IK$383+$AN76*IK$384+$AO76*IK$385+$AP76*IK$386+$AQ76*IK$387+$AR76*IK$388+$AS76*IK$389+$AT76*IK$390+$AU76*IK$391+$AV76*IK$392+$AW76*IK$393+$AX76*IK$394+$AY76*IK$395+$AZ76*IK$396+$BA76*IK$397+$BB76*IK$398+$BC76*IK$399+$BD76*IK$400+$BE76*IK$401+$BF76*IK$402+$BG76*IK$403+$BH76*IK$404+$BI76*IK$405+$BJ76*IK$406+$BK76*IK$407+$BL76*IK$408+$BM76*IK$409+$BN76*IK$410+$BO76*IK$411+$BP76*IK$412","v":9778.8394778190086},10312.682612910774,271793,68720.796828353486,75464.431087313133,28961.91018333636,14346.902571549585,1905.1872451140557,1043.7990954174347,34161.768040456918,{"$f":"$AK76*IU$381+$AL76*IU$382+$AM76*IU$383+$AN76*IU$384+$AO76*IU$385+$AP76*IU$386+$AQ76*IU$387+$AR76*IU$388+$AS76*IU$389+$AT76*IU$390+$AU76*IU$391+$AV76*IU$392+$AW76*IU$393+$AX76*IU$394+$AY76*IU$395+$AZ76*IU$396+$BA76*IU$397+$BB76*IU$398+$BC76*IU$399+$BD76*IU$400+$BE76*IU$401+$BF76*IU$402+$BG76*IU$403+$BH76*IU$404+$BI76*IU$405+$BJ76*IU$406+$BK76*IU$407+$BL76*IU$408+$BM76*IU$409+$BN76*IU$410+$BO76*IU$411+$BP76*IU$412","v":11564.208712839552},10727.224151286093,32578.47492930547,46409.232153941652,7688.29291675288,3333.0773097175679,1081.211345141216,2683.2982288176158,2142.4294877932025,1750.9836285303973]
[77,2029,119017,119017,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A77,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A77,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A77,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AJ$3)","v":2690362},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AK$3)","v":119017},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AL$3)","v":123762},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AM$3)","v":56885},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AN$3)","v":42058},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AO$3)","v":24460},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AP$3)","v":71505},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AQ$3)","v":75019},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AR$3)","v":56902},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AS$3)","v":49678},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AT$3)","v":52210},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AU$3)","v":43781},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AV$3)","v":275123},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AW$3)","v":12872},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AX$3)","v":78769},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AY$3)","v":178219},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,AZ$3)","v":324823},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BA$3)","v":115729},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BB$3)","v":37473},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BC$3)","v":45847},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BD$3)","v":46894},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BE$3)","v":64803},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BF$3)","v":161737},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BG$3)","v":11023},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BH$3)","v":74896},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BI$3)","v":92037},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BJ$3)","v":57717},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BK$3)","v":10918},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BL$3)","v":53992},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BM$3)","v":156583},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BN$3)","v":43885},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BO$3)","v":44297},{"$f":"HLOOKUP($B77,User3!$B$4:$CN$37,BP$3)","v":87450},null,null,null,null,null,null,119017,123762,56885,42058,24460,71505,75019,56902,49678,52210,43781,275123,12872,78769,178219,324823,115729,37473,45847,46894,64803,161737,11023,74896,92037,57717,10918,53992,156583,43885,44297,87450,174651.86240055674,68127.137599443275,49678,43781,325118.87557074917,37473,161441.12442925083,92037,156583,44297,52210,275123,141360.01636946309,45847,57717,87450,13819.820245450905,14242.719834019168,97409.666944573357,39792.649483130132,5637.6792952022479,6040.6260262389878,12584.512539144387,18353.231849136308,10150.784823936938,10554.242260589695,15073.050329114798,119017,55634.862400556725,68127.137599443275,14221.25,14790.1,12514.7,15358.95,3099.7536918993719,404.52310414445481,7159.2956922169542,12267.830977928001,1696.325658417077,3769.983599119842,7703.1121293922834,4527.9873874282603,1429.1877594537577,14817.129119542153,1675.5511864670727,7967.319693990773,9743.8183075935212,35041.771644942841,1733.3914327135035,5557.0768487319865,11103.26674963426,8325.6750163838933,75019,15317.148696310896,3450.726905438758,38134.124398250344,49678,52210,43781,275123,7152.9709579540531,5719.0290420459478,19557.677665234951,141360.01636946309,14265.583504736929,79704.931535949698,19060.059175743318,324823,6774.9739431643884,13205.914031399176,10862.495019559861,39099.696912644118,9965.513997794129,11437.380577145123,6490.2734632153997,6424.9568907577504,6902.6154893411685,4565.1796749788891,37473,45847,7561.7486038908846,411.6639262554263,23262.781649606088,8040.7665791307145,3947.2488557800521,3669.7903853368348,2197.1593835945346,9742.4687431789407,26267.841969703586,10490.728816518968,16104.801087003972,161737,0,10150.784823936938,10554.242260589695,2720.0181109019991,39792.649483130132,5637.6792952022479,6040.6260262389878,92037,34292.480755362056,10768.269585191912,11608.456689548331,1047.7929698977002,1520.619442022668,3474.8176983435046,1329.7686137750654,1562.0259808195292,2000.3641673931995,1030.4040976460331,48565.468700963662,5426.5312990363391,156583,4041.2879773818609,32750.778957052462,7092.9330655656777,44297,0,174651.86240055674,174651.86240055674,174651.86240055674,174651.86240055674,174651.86240055674,174651.86240055674,179337.79393650644,2043.0242831818568,7251.054504228694,462.14923572003215,1503.8701441778035,4650.5388904664787,1043.427745526649,13900.411764705883,21156.707522281642,12989.443365418894,7920.1457254901961,9685.9192442067724,13116.372377896614,31892.380670611441,9888.8843312272256,10428.734998161333,275123,69058.301700342432,75835.055619177321,29367.379488110368,14547.760476795545,1931.8600350940885,1047.7929698977002,34292.480755362056,11608.456689548331,10768.269585191912,32869.394440995929,46823.65766604594,7756.9478929581355,3342.7814743896602,1084.3592628051699,2691.1105792245094,2148.6671134514122,1756.0815701292483]
[78,2030,119952,119952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AJ$3)","v":2706694},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AK$3)","v":119952},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AL$3)","v":124669},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AM$3)","v":57098},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AN$3)","v":42044},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AO$3)","v":24478},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AP$3)","v":71586},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AQ$3)","v":75443},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AR$3)","v":57000},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AS$3)","v":50024},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AT$3)","v":52757},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AU$3)","v":44234},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AV$3)","v":278371},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AW$3)","v":12856},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AX$3)","v":79306},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AY$3)","v":179046},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,AZ$3)","v":327303},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BA$3)","v":116148},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BB$3)","v":37447},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BC$3)","v":46476},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BD$3)","v":47223},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BE$3)","v":64762},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BF$3)","v":162396},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BG$3)","v":11035},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BH$3)","v":75384},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BI$3)","v":92561},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BJ$3)","v":57924},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BK$3)","v":10950},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BL$3)","v":54068},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BM$3)","v":157355},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BN$3)","v":44215},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BO$3)","v":44417},{"$f":"HLOOKUP($B78,User3!$B$4:$CN$37,BP$3)","v":88168},null,null,null,null,null,null,119952,124669,57098,42044,24478,71586,75443,57000,50024,52757,44234,278371,12856,79306,179046,327303,116148,37447,46476,47223,64762,162396,11035,75384,92561,57924,10950,54068,157355,44215,44417,88168,175994.58706723392,68626.412932766063,50024,44234,327600.08112050663,37447,162098.91887949334,92561,157355,44417,52757,278371,142015.97748212531,46476,57924,88168,13883.949161800945,14296.050225592448,97929.242896626209,40051.926519924717,5674.4127321823089,6079.9849439489408,12631.633944977872,18438.397419245197,10216.924310612878,10623.010555601015,15129.489807362164,119952,56042.587067233937,68626.412932766063,14274.5,14845.480000000001,12561.56,15416.460000000001,3098.7218655717625,404.38844906199671,7156.9125513236395,12263.747340244539,1695.7609963024295,3768.7286709162263,7700.5479663362294,4526.4801397364063,1428.7120205067713,14828.032975803468,1676.7842167760018,7973.1828074205296,9754.8559872371134,35081.466540450012,1735.3549975837896,5563.3718382396746,11115.844396046683,8335.1062404427303,75443,15343.528798455611,3456.6699520229377,38199.801249521457,50024,52757,44234,278371,7144.0797572605115,5711.9202427394885,19691.010231425091,142015.97748212528,14331.780922287346,80150.675936828557,19148.50467784096,327303,6799.5029210539915,13253.726403226085,10901.822978958073,39241.258431419861,10001.594412945697,11478.789925379564,6513.771675254623,6448.2186223654508,6927.6065969290157,4581.7080324676444,37447,46476,7614.8004930596499,414.55208746449432,23425.989206281152,8097.1791735891529,3974.9420547724958,3695.5369848330565,2195.7692699465956,9736.3048122116961,26251.222653919474,10484.091471311534,16094.611792610702,162396,0,10216.924310612878,10623.010555601015,2737.7409377301365,40051.926519924717,5674.4127321823089,6079.9849439489408,92561,34415.469537113706,10806.889607094206,11650.090013087956,1051.550842704132,1525.0762859633828,3485.0021795989537,1333.6660854402789,1566.6041848299913,2006.2271142109851,1033.424149956408,48633.830228991392,5434.1697710086082,157355,4071.6770632320604,32997.053471256113,7146.2694655118248,44417,0,175994.58706723392,175994.58706723392,175994.58706723392,175994.58706723392,175994.58706723392,175994.58706723392,180702.26300406249,2057.9967547389256,7277.3071447705788,465.39159292035396,1503.3695454327731,4685.5093321630484,1046.2543777921117,13995.176470588236,21300.941319073085,13077.997632798573,7974.1405490196084,9751.9520570409986,13205.791971479503,32226.514595660752,9992.489382542708,10537.996021796544,278371,69378.756957672929,76186.957442198778,29770.286585587222,14747.34913777455,1958.3642766382284,1051.550842704132,34415.469537113706,11650.090013087956,10806.889607094206,33139.265512564081,47208.098903372651,7820.6355840632687,3346.4205361416944,1085.5397319291528,2694.0402106270944,2151.0062230732406,1757.9932982288176]
[79,2031,120930,120930,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AJ$3)","v":2723465},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AK$3)","v":120930},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AL$3)","v":125592},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AM$3)","v":57299},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AN$3)","v":42040},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AO$3)","v":24485},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AP$3)","v":71654},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AQ$3)","v":75909},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AR$3)","v":57101},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AS$3)","v":50378},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AT$3)","v":53313},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AU$3)","v":44673},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AV$3)","v":281673},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AW$3)","v":12827},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AX$3)","v":79828},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AY$3)","v":179932},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,AZ$3)","v":329945},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BA$3)","v":116580},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BB$3)","v":37393},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BC$3)","v":47103},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BD$3)","v":47542},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BE$3)","v":64755},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BF$3)","v":163067},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BG$3)","v":11069},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BH$3)","v":75875},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BI$3)","v":93099},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BJ$3)","v":58124},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BK$3)","v":10983},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BL$3)","v":54149},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BM$3)","v":158161},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BN$3)","v":44552},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BO$3)","v":44532},{"$f":"HLOOKUP($B79,User3!$B$4:$CN$37,BP$3)","v":88905},null,null,null,null,null,null,120930,125592,57299,42040,24485,71654,75909,57101,50378,53313,44673,281673,12827,79828,179932,329945,116580,37393,47103,47542,64755,163067,11069,75875,93099,58124,10983,54149,158161,44552,44532,88905,177387.50423078748,69134.495769212517,50378,44673,330243.30862261174,37393,162768.69137738826,93099,158161,44532,53313,281673,142718.7363041552,47103,58124,88905,13952.65317617354,14346.376088063009,98489.318039002785,40312.797472929109,5711.3719894716742,6119.5858222185852,12676.100623722146,18529.638888551694,10283.470392493793,10692.201606524288,15182.749596694186,120930,56457.504230787476,69134.495769212517,14324.75,14897.74,12605.78,15470.730000000001,3098.4270580495886,404.34997618129438,7156.2316539255489,12262.580586620694,1695.5996642696732,3768.3701200009073,7699.815348320215,4526.0494975387337,1428.5760950933466,14832.273364349536,1677.2637285628077,7975.4629070876572,9764.1221874317343,35114.790650258503,1737.0034224131653,5568.65652078934,11126.403407849706,8343.0238112575553,75909,15370.71645474761,3462.7949286045923,38267.488616647803,50378,53313,44673,281673,7127.9644560034685,5699.0355439965324,19820.618424257966,142718.73630415517,14402.701009288152,80639.971631119581,19243.260076702521,329945,6824.7929412170197,13303.022213797025,10942.371137573889,39387.212073689836,10038.794268185498,11521.484050528203,6537.9989487652301,6472.2020783428407,6953.3730849432159,4598.7492029572441,37393,47103,7666.2398628007941,417.35246261857543,23584.236046947855,8151.8770995230188,4001.7935151937399,3720.5010129160191,2195.5319334701185,9735.2524337538744,26248.385209761211,10482.958266032218,16092.872156982583,163067,0,10283.470392493793,10692.201606524288,2755.5727163625452,40312.797472929109,5711.3719894716742,6119.5858222185852,93099,34534.299277936552,10844.203637917679,11690.315446459574,1055.1816376861918,1529.672406277245,3495.5049258936356,1337.6853530950305,1571.3254577157804,2012.2732781168265,1036.538578901482,48706.689225968315,5442.3107740316846,158161,4102.71076605484,33248.551990306514,7200.7372436386477,44532,0,177387.50423078748,177387.50423078748,177387.50423078748,177387.50423078748,177387.50423078748,177387.50423078748,182118.47586190706,2073.2333492782577,7304.3743063793963,468.5353982300885,1503.2265172199072,4721.221571107726,1048.96323371318,14087.294117647059,21441.146238859183,13164.078317290552,8026.6271372549018,9816.1403778966123,13292.713811051693,32566.146153846155,10097.799087353325,10649.054758800521,281673,69722.074198295435,76563.964715713897,30171.912579415504,14946.303176620077,1984.7842439644219,1055.1816376861918,34534.299277936552,11690.315446459574,10844.203637917679,33416.278019173733,47602.71337678461,7886.0086040416581,3356.7312111057922,1088.8843944471039,2702.3408329344184,2157.6337003350886,1763.4098611775969]
[80,2032,121892,121892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AJ$3)","v":2739860},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AK$3)","v":121892},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AL$3)","v":126462},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AM$3)","v":57486},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AN$3)","v":42023},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AO$3)","v":24509},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AP$3)","v":71709},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AQ$3)","v":76393},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AR$3)","v":57229},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AS$3)","v":50735},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AT$3)","v":53866},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AU$3)","v":45157},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AV$3)","v":284923},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AW$3)","v":12813},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AX$3)","v":80344},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AY$3)","v":180675},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,AZ$3)","v":332519},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BA$3)","v":116963},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BB$3)","v":37329},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BC$3)","v":47745},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BD$3)","v":47854},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BE$3)","v":64753},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BF$3)","v":163713},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BG$3)","v":11086},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BH$3)","v":76340},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BI$3)","v":93646},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BJ$3)","v":58353},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BK$3)","v":11008},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BL$3)","v":54203},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BM$3)","v":158967},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BN$3)","v":44894},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BO$3)","v":44665},{"$f":"HLOOKUP($B80,User3!$B$4:$CN$37,BP$3)","v":89607},null,null,null,null,null,null,121892,126462,57486,42023,24509,71709,76393,57229,50735,53866,45157,284923,12813,80344,180675,332519,116963,37329,47745,47854,64753,163713,11086,76340,93646,58353,11008,54203,158967,44894,44665,89607,178740.59624843817,69613.40375156184,50735,45157,332818.49039065931,37329,163413.50960934072,93646,158967,44665,53866,284923,143308.07016958206,47745,58353,89607,14010.268393644012,14393.196666580396,99059.001120492845,40559.854485448544,5746.3741374137417,6157.0897089708969,12717.470120862341,18606.15402590466,10346.492649264925,10757.728772877288,15232.299748958307,121892,56848.596248438167,69613.40375156184,14371.5,14946.36,12646.92,15521.220000000001,3097.1741260803487,404.18646643830959,7153.3378399836665,12257.621883719348,1694.9140031304585,3766.8462786108021,7696.7017217521498,4524.2192681986253,1427.9984120862919,14846.811839364622,1678.9077689747132,7983.2803916606645,9771.6169081773824,35141.743974368314,1738.336707201631,5572.9308963809799,11134.943785043328,8349.4277288283702,76393,15405.172098365194,3470.5572751635214,38353.270626471283,50735,53866,45157,284923,7120.1846553966197,5692.8153446033812,19948.736867747932,143308.07016958203,14462.174626265129,81143.507410869279,19322.721996966789,332519,6847.2144174263703,13346.726601409688,10978.320083754115,39516.610788943079,10071.774695400416,11559.335555000258,6559.4782213452363,6493.4651886190914,6976.2169851965464,4613.8574629051991,37329,47745,7716.5504689426016,420.09138753416579,23739.010386408703,8205.3747574896825,4028.0557586151454,3744.9172410097003,2195.4641230482675,9734.951754194497,26247.574511430277,10482.634493095269,16092.375118231692,163713,0,10346.492649264925,10757.728772877288,2772.4602460246024,40559.854485448544,5746.3741374137417,6157.0897089708969,93646,34670.359331178712,10886.928203210557,11736.373567670076,1059.3388979406502,1533.1543156059286,3503.4615518744549,1340.7302528334785,1574.9021795989538,2016.8537053182213,1038.8979947689625,48755.2618906196,5447.7381093804024,158967,4134.2049095723196,33503.781941390298,7256.0131490373824,44665,0,178740.59624843817,178740.59624843817,178740.59624843817,178740.59624843817,178740.59624843817,178740.59624843817,183491.10365930744,2087.5950364388423,7328.3713501205466,471.61021721641191,1502.6186473152275,4757.4636652296249,1052.0960844740678,14178.352941176472,21579.739607843137,13249.169568627451,8078.5104313725496,9879.5909019607843,13378.636549019609,32903.945167652862,10202.54057433223,10759.51425801491,284923,70009.980191277966,76880.123185490113,30583.1468506081,15150.01688146669,2011.8362679252134,1059.3388979406502,34670.359331178712,11736.373567670076,10886.928203210557,33680.135250706946,47978.587678460586,7948.2770708324715,3361.8865485878409,1090.5567257060795,2706.4911440880805,2160.9474389660122,1766.1181426519865]
[81,2033,122846,122846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AJ$3)","v":2755743},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AK$3)","v":122846},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AL$3)","v":127339},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AM$3)","v":57699},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AN$3)","v":41999},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AO$3)","v":24526},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AP$3)","v":71779},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AQ$3)","v":76876},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AR$3)","v":57319},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AS$3)","v":51069},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AT$3)","v":54396},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AU$3)","v":45601},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AV$3)","v":288078},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AW$3)","v":12787},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AX$3)","v":80827},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AY$3)","v":181414},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,AZ$3)","v":335066},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BA$3)","v":117318},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BB$3)","v":37249},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BC$3)","v":48348},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BD$3)","v":48181},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BE$3)","v":64729},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BF$3)","v":164310},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BG$3)","v":11108},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BH$3)","v":76802},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BI$3)","v":94208},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BJ$3)","v":58554},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BK$3)","v":11034},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BL$3)","v":54249},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BM$3)","v":159723},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BN$3)","v":45217},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BO$3)","v":44785},{"$f":"HLOOKUP($B81,User3!$B$4:$CN$37,BP$3)","v":90307},null,null,null,null,null,null,122846,127339,57699,41999,24526,71779,76876,57319,51069,54396,45601,288078,12787,80827,181414,335066,117318,37249,48348,48181,64729,164310,11108,76802,94208,58554,11034,54249,159723,45217,44785,90307,180088.83498347225,70096.165016527753,51069,45601,335366.58251995401,37249,164009.41748004602,94208,159723,44785,54396,288078,143894.23130895011,48348,58554,90307,14067.573434977361,14446.527058153677,99634.319030011451,40805.317581758172,5781.1504650465049,6194.3516351635162,12764.591526695825,18682.257237888298,10409.108310831081,10822.833183318331,15288.739227205673,122846,57242.834983472247,70096.165016527753,14424.75,15001.74,12693.78,15578.730000000001,3095.4052809473042,403.95562915409567,7149.2524555951268,12250.621361976273,1693.9460109339202,3764.6949731188893,7692.306013656058,4521.6354150125899,1427.1828596057437,14857.109925833642,1680.0722975998131,7988.8177765665459,9781.1556436718456,35176.048205053521,1740.0336151142237,5578.3710107703409,11145.813356017026,8357.5781693730441,76876,15429.39872278381,3476.0151750877681,38413.586102128422,51069,54396,45601,288078,7105.736454269615,5681.2635457303859,20068.661689851913,143894.23130895008,14521.328062262415,81645.938018184243,19401.756127619941,335066,6867.9967256621912,13387.235890189049,11011.640908542577,39636.549545901049,10102.344020886829,11594.419847657126,6579.387207679184,6513.1738156375486,6997.3908353008082,4627.8612025436432,37249,48348,7769.2798542258433,422.96199153223642,23901.225799882093,8261.4444182432071,4055.580609893349,3770.5073262232704,2194.6503979860595,9731.3435994819629,26237.84613145909,10478.749217851893,16086.410653220995,164310,0,10409.108310831081,10822.833183318331,2789.2388238823883,40805.317581758172,5781.1504650465049,6194.3516351635162,94208,34789.783220705678,10924.428804188146,11776.800128208552,1062.9878468976201,1536.7755013077594,3511.7364428945075,1343.8969485614646,1578.6219703574543,2021.6173496076722,1041.351787271142,48796.638604952175,5452.3613950478284,159723,4163.94937844994,33744.832450747206,7308.2181708028538,44785,0,180088.83498347225,180088.83498347225,180088.83498347225,180088.83498347225,180088.83498347225,180088.83498347225,184858.77300165649,2102.0722774041665,7350.6140407944586,474.83286403861626,1501.7604780380325,4791.6923096780856,1054.9227167395304,14263.588235294119,21709.469447415333,13328.818937611408,8127.0756078431377,9938.9835436720132,13459.064228163994,33227.694674556216,10302.925724601344,10865.379600842443,288078,70296.336219291552,77194.579590826092,30969.39960065348,15341.355454710474,2037.2449446360501,1062.9878468976201,34789.783220705678,11776.800128208552,10924.428804188146,33943.240752235783,48353.391113180223,8010.3681345839941,3368.5581617999042,1092.7209191000479,2711.8621349928194,2165.2358066060315,1769.6229775011966]
[82,2034,123829,{"$f":"HLOOKUP(D$1,$BV$1:$KA$480,$A82,FALSE)","v":123829},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AJ$3)","v":2771482},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AK$3)","v":123829},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AL$3)","v":128227},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AM$3)","v":57891},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AN$3)","v":41983},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AO$3)","v":24526},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AP$3)","v":71845},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AQ$3)","v":77335},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AR$3)","v":57396},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AS$3)","v":51400},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AT$3)","v":54924},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AU$3)","v":46039},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AV$3)","v":291237},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AW$3)","v":12765},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AX$3)","v":81307},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AY$3)","v":182128},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,AZ$3)","v":337620},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BA$3)","v":117680},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BB$3)","v":37160},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BC$3)","v":48967},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BD$3)","v":48484},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BE$3)","v":64704},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BF$3)","v":164910},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BG$3)","v":11136},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BH$3)","v":77276},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BI$3)","v":94705},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BJ$3)","v":58750},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BK$3)","v":11062},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BL$3)","v":54276},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BM$3)","v":160480},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BN$3)","v":45542},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BO$3)","v":44891},{"$f":"HLOOKUP($B82,User3!$B$4:$CN$37,BP$3)","v":91009},null,null,null,null,null,null,123829,128227,57891,41983,24526,71845,77335,57396,51400,54924,46039,291237,12765,81307,182128,337620,117680,37160,48967,48484,64704,164910,11136,77276,94705,58750,11062,54276,160480,45542,44891,91009,181471.01856010882,70584.981439891184,51400,46039,337921.68013733561,37160,164608.31986266442,94705,160480,44891,54924,291237,144460.56291045048,48967,58750,91009,14122.939875453698,14494.599523797198,100179.88357296788,41057.156342907016,5816.8300739164824,6232.5814035949052,12807.067160123192,18755.785916313624,10473.35035321714,10889.628617407196,15339.614249851187,123829,57642.018560108816,70584.981439891184,14472.75,15051.66,12736.02,15630.570000000002,3094.2260508586078,403.80173763128647,7146.5288660027672,12245.954347480889,1693.3006828028945,3763.2607694576141,7689.3755415919977,4519.9128462218996,1426.639157952045,14857.109925833642,1680.0722975998131,7988.8177765665459,9790.1493085666243,35208.392193985295,1741.6335568603827,5583.5002614803097,11156.061808649372,8365.2628704580202,77335,15450.125945897513,3480.6847116896233,38465.189342412865,51400,54924,46039,291237,7093.511053315995,5671.4889466840059,20187.84163728444,144460.56291045048,14578.480367136655,82123.711297782196,19478.116573203639,337620,6889.188825891395,13428.543953676735,11045.618763678978,39758.853292432832,10133.516121805365,11630.195943267789,6599.6887655746468,6533.2710634704536,7018.9821979423368,4642.1410722594655,37160,48967,7818.1391928827916,425.62190899833854,24051.535494935419,8313.3988745377574,4081.0852886006751,3794.2192400450185,2193.8027677129262,9727.585104989741,26227.712402322435,10474.702056140044,16080.197668834855,164910,0,10473.35035321714,10889.628617407196,2806.4532089572594,41057.156342907016,5816.8300739164824,6232.5814035949052,94705,34906.236366712074,10960.996554395149,11816.221052912737,1066.5460259800386,1540.6752397558851,3520.6478639930251,1347.3072362685266,1582.6278988666086,2026.7474280732345,1043.99433304272,48820.924937277814,5455.0750627221869,160480,4193.878023605439,33987.375532917467,7360.74644347709,44891,0,181471.01856010882,181471.01856010882,181471.01856010882,181471.01856010882,181471.01856010882,181471.01856010882,186259.72985789101,2116.7311029197972,7373.2953197351808,477.81898632341108,1501.1883651865692,4826.1328961974341,1057.419575240689,14348.294117647059,21838.393511586455,13407.973590017826,8175.3391372549022,9998.0072869875221,13538.99235650624,33550.222485207101,10402.932062982651,10970.84545181025,291237,70573.004966249195,77498.398093410506,31365.90117988746,15537.771005022085,2063.327815090458,1066.5460259800386,34906.236366712074,11816.221052912737,10960.996554395149,34207.097983768996,48729.2654148562,8072.6366013748075,3377.0493058879847,1095.4753470560076,2718.6979415988512,2170.6937290569649,1774.0836764001915]
[83,2035,124800,124800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AJ$3)","v":2786600},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AK$3)","v":124800},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AL$3)","v":129064},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AM$3)","v":58063},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AN$3)","v":41965},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AO$3)","v":24521},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AP$3)","v":71911},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AQ$3)","v":77781},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AR$3)","v":57455},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AS$3)","v":51715},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AT$3)","v":55451},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AU$3)","v":46471},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AV$3)","v":294264},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AW$3)","v":12741},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AX$3)","v":81759},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AY$3)","v":182808},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,AZ$3)","v":340123},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BA$3)","v":118030},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BB$3)","v":37091},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BC$3)","v":49586},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BD$3)","v":48781},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BE$3)","v":64663},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BF$3)","v":165461},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BG$3)","v":11171},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BH$3)","v":77715},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BI$3)","v":95174},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BJ$3)","v":58913},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BK$3)","v":11086},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BL$3)","v":54310},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BM$3)","v":161228},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BN$3)","v":45870},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BO$3)","v":44987},{"$f":"HLOOKUP($B83,User3!$B$4:$CN$37,BP$3)","v":91643},null,null,null,null,null,null,124800,129064,58063,41965,24521,71911,77781,57455,51715,55451,46471,294264,12741,81759,182808,340123,118030,37091,49586,48781,64663,165461,11171,77715,95174,58913,11086,54310,161228,45870,44987,91643,182818.27605295205,71045.72394704794,51715,46471,340425.68811596435,37091,165158.31188403562,95174,161228,44987,55451,294264,144999.92634045085,49586,58913,91643,14175.669818764492,14537.664440936185,100705.01462102481,41290.399414941494,5849.8751125112512,6267.9882988298832,12845.118248401874,18825.813229099647,10532.848784878486,10951.491899189919,15385.189790971126,124800,58018.27605295206,71045.72394704794,14515.75,15096.380000000001,12773.86,15677.01,3092.8994170088245,403.62860966812605,7143.464827711362,12240.703956173582,1692.5746886554907,3761.6472903386793,7686.0787605199284,4517.974956332373,1426.0274935916339,14854.081076872164,1679.7297891806661,7987.1891339471686,9799.142973461403,35240.736182917062,1743.2334986065416,5588.6295121902785,11166.310261281718,8372.947571542998,77781,15466.007844127493,3484.2626683066296,38504.729487565877,51715,55451,46471,294264,7080.1742522756831,5660.8257477243178,20300.069421116739,144999.92634045082,14632.91113368355,82587.590611685009,19550.840807092871,340123,6909.6784255605144,13468.482689093007,11078.470281076052,39877.102771123791,10163.654893411687,11664.786090957658,6619.3173436503694,6552.7021041928756,7039.8578248056938,4655.9475761283538,37091,49586,7866.0310198831667,428.22915483144857,24198.868760383728,8364.3245297175636,4106.0849241652822,3817.4616110188113,2192.4126540649872,9721.4211740224964,26211.093086538323,10468.064710932611,16070.008374441584,165461,0,10532.848784878486,10951.491899189919,2822.3964896489647,41290.399414941494,5849.8751125112512,6267.9882988298832,95174,35003.082605482698,10991.407489516279,11849.004781110607,1069.5051238904173,1544.0178727114212,3528.2862249346117,1350.2303400174367,1586.0615518744551,2031.1446381865735,1046.2593722755012,48851.507726132324,5458.492273867676,161228,4224.0829331777586,34232.157474307765,7413.7595925144724,44987,0,182818.27605295205,182818.27605295205,182818.27605295205,182818.27605295205,182818.27605295205,182818.27605295205,187624.86666463705,2130.5480364294626,7395.2247330756572,480.74597747385354,1500.5447382286729,4860.8913958231151,1059.680881053059,14428.058823529413,21959.797005347595,13482.510887700535,8220.7872941176465,10053.587978609625,13614.258010695188,33872.139447731759,10502.748995420052,11076.111556848193,294264,70836.499010970772,77787.749048252808,31762.40275912144,15734.186555333696,2089.4106855448658,1069.5051238904173,35003.082605482698,11849.004781110607,10991.407489516279,34445.396395153686,49068.730240016557,8128.8733648297584,3387.6632359980849,1098.9183820009575,2727.2426998563906,2177.5161321206319,1779.6595500239348]
[84,2036,125741,125741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AJ$3)","v":2801924},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AK$3)","v":125741},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AL$3)","v":129893},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AM$3)","v":58230},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AN$3)","v":41951},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AO$3)","v":24528},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AP$3)","v":71987},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AQ$3)","v":78229},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AR$3)","v":57539},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AS$3)","v":52037},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AT$3)","v":55990},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AU$3)","v":46925},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AV$3)","v":297303},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AW$3)","v":12703},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AX$3)","v":82205},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AY$3)","v":183504},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,AZ$3)","v":342694},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BA$3)","v":118368},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BB$3)","v":36999},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BC$3)","v":50195},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BD$3)","v":49113},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BE$3)","v":64642},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BF$3)","v":166002},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BG$3)","v":11201},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BH$3)","v":78161},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BI$3)","v":95681},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BJ$3)","v":59090},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BK$3)","v":11114},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BL$3)","v":54338},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BM$3)","v":161990},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BN$3)","v":46195},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BO$3)","v":45081},{"$f":"HLOOKUP($B84,User3!$B$4:$CN$37,BP$3)","v":92298},null,null,null,null,null,null,125741,129893,58230,41951,24528,71987,78229,57539,52037,55990,46925,297303,12703,82205,183504,342694,118368,36999,50195,49113,64642,166002,11201,78161,95681,59090,11114,54338,161990,46195,45081,92298,184131.93729735713,71502.062702642856,52037,46925,342997.67780097015,36999,165698.32219902988,95681,161990,45081,55990,297303,145551.98067468652,50195,59090,92298,14229.640466623776,14579.477470949039,101231.50347349193,41527.361624798839,5883.4470651610618,6303.9597687041432,12882.063200393384,18897.488243362994,10593.295938684776,11014.341611433871,15429.440461709672,125741,58390.937297357137,71502.062702642856,14557.5,15139.800000000001,12810.6,15722.1,3091.8675906812155,403.49395458566795,7141.0816868180473,12236.620318490122,1692.0100265408435,3760.3923621350632,7683.5145974638754,4516.467708640519,1425.5517546446476,14858.321465418232,1680.2093009674718,7989.4692336142962,9809.4993148553913,35277.980776232434,1745.0758557687852,5594.5359220987275,11178.111509767448,8381.7966212772153,78229,15488.619360251532,3489.3567082359268,38561.023931512544,52037,55990,46925,297303,7059.0576506285224,5643.9423493714785,20410.807455606129,145551.98067468649,14688.622624149197,83053.890615326716,19625.27619942656,342694,6929.4655246695502,13507.052096437865,11110.195460733798,39991.297981973912,10192.760335705792,11698.19029072673,6638.2729419063544,6571.4669378048147,7060.0177158908782,4669.280714150309,36999,50195,7919.5666648802189,431.14365185701269,24363.564531861299,8421.2515247333722,4134.030644729085,3843.4429819390107,2191.7006446355554,9718.2640386490311,26202.580754063532,10464.665095094659,16064.789467557224,166002,0,10593.295938684776,11014.341611433871,2838.5939912173035,41527.361624798839,5883.4470651610618,6303.9597687041432,95681,35108.246926110915,11024.430406795052,11884.604289644489,1072.7183774495402,1547.9176111595468,3537.1976460331298,1353.6406277244987,1590.0674803836096,2036.274716652136,1048.9019180470793,48876.693552247809,5461.3064477521966,161990,4254.0115783332585,34474.700556478034,7466.2878651887086,45081,0,184131.93729735713,184131.93729735713,184131.93729735713,184131.93729735713,184131.93729735713,184131.93729735713,188956.82791268386,2144.2329084479961,7416.4022808158888,484.01790024135153,1500.0441394836423,4895.3319823424627,1061.8950763276714,14506.764705882353,22079.588948306598,13556.058752228164,8265.6321568627445,10108.430873440286,13688.524563279858,34201.386587771201,10604.838799184301,11183.774613044496,297303,71106.192915568128,78083.908260856115,32152.498820112545,15927.428994977914,2115.0721849095421,1072.7183774495402,35108.246926110915,11884.604289644489,11024.430406795052,34691.587971584246,49419.439168218501,8186.9728601972547,3396.7608903781711,1101.8695548109145,2734.5667783628528,2183.3639061752033,1784.4388702728577]
[85,2037,126618,126618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AJ$3)","v":2816284},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AK$3)","v":126618},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AL$3)","v":130644},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AM$3)","v":58372},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AN$3)","v":41926},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AO$3)","v":24531},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AP$3)","v":72060},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AQ$3)","v":78676},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AR$3)","v":57591},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AS$3)","v":52323},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AT$3)","v":56507},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AU$3)","v":47362},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AV$3)","v":300234},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AW$3)","v":12675},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AX$3)","v":82619},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AY$3)","v":184095},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,AZ$3)","v":345132},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BA$3)","v":118698},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BB$3)","v":36899},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BC$3)","v":50796},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BD$3)","v":49424},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BE$3)","v":64618},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BF$3)","v":166498},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BG$3)","v":11221},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BH$3)","v":78608},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BI$3)","v":96165},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BJ$3)","v":59246},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BK$3)","v":11124},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BL$3)","v":54341},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BM$3)","v":162689},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BN$3)","v":46504},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BO$3)","v":45151},{"$f":"HLOOKUP($B85,User3!$B$4:$CN$37,BP$3)","v":92936},null,null,null,null,null,null,126618,130644,58372,41926,24531,72060,78676,57591,52323,56507,47362,300234,12675,82619,184095,345132,118698,36899,50796,49424,64618,166498,11221,78608,96165,59246,11124,54341,162689,46504,45151,92936,185346.53511949009,71915.464880509913,52323,47362,345436.58516467223,36899,166193.41483532774,96165,162689,45151,56507,300234,146020.75094987801,50796,59246,92936,14275.468990883601,14615.031065331226,101747.68233578917,41764.855140059459,5917.0942912473065,6340.0118920983014,12913.477470949041,18958.350216681436,10653.878624226058,11077.33224231514,15467.066780541249,126618,58728.535119490087,71915.464880509913,14593,15176.720000000001,12841.84,15760.44,3090.0250436676274,403.25349908127851,7136.8260780799856,12229.328108341084,1691.001701336116,3758.1514189143204,7678.9357348637805,4513.7761949050655,1424.7022208107433,14860.138774795118,1680.41480601896,7990.4464191859224,9819.4468532996161,35313.755188232724,1746.8454883062034,5600.209184247632,11189.446919497164,8390.29636641666,78676,15502.616965471176,3492.5101615254912,38595.872873003333,52323,56507,47362,300234,7043.4980494148249,5631.501950585176,20513.600160266684,146020.75094987798,14735.929363898042,83516.429842556958,19688.482114468527,345132,6948.7842900718624,13544.708618401777,11141.169748565324,40102.790347596812,10221.176891791751,11730.803858548607,6656.7798869491789,6589.7876333430986,7079.7004497906146,4682.2982749409757,36899,50796,7969.7160190792656,433.87379816710433,24517.842799721315,8474.5777158475812,4160.2087142933706,3867.7809528913663,2190.8869195733473,9714.655883936497,26192.852374092345,10460.779819851283,16058.82500254653,166498,0,10653.878624226058,11077.33224231514,2854.8278100537327,41764.855140059459,5917.0942912473065,6340.0118920983014,96165,35200.934123952742,11053.535350837363,11915.980127674349,1075.5503975355468,1549.31037489102,3540.3802964254573,1354.8585876198779,1591.4981691368789,2038.1068875326939,1049.8456843940714,48879.392033617318,5461.6079663826804,162689,4282.4668132657189,34705.303056141456,7516.2301305928286,45151,0,185346.53511949009,185346.53511949009,185346.53511949009,185346.53511949009,185346.53511949009,185346.53511949009,190186.96496204706,2156.6301809279948,7437.0785848226242,487.08286403861626,1499.1502131532309,4928.0770322947055,1063.5439451491914,14579.823529411766,22190.785953654191,13624.329639928699,8307.259450980393,10159.33885204991,13757.462573975046,34517.195069033529,10702.761672182663,11287.043258783806,300234,71335.200239730548,78335.38828190288,32537.470466509352,16118.132946088219,2140.3965874024325,1075.5503975355468,35200.934123952742,11915.980127674349,11053.535350837363,34931.389842977675,49761.045727291537,8243.5644297307863,3402.8259932982287,1103.8370033508857,2739.4494973671613,2187.2624222115842,1787.6250837721398]
[86,2038,127547,127547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AJ$3)","v":2830942},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AK$3)","v":127547},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AL$3)","v":131403},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AM$3)","v":58539},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AN$3)","v":41900},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AO$3)","v":24537},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AP$3)","v":72138},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AQ$3)","v":79137},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AR$3)","v":57660},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AS$3)","v":52621},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AT$3)","v":57006},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AU$3)","v":47763},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AV$3)","v":303203},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AW$3)","v":12647},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AX$3)","v":83031},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AY$3)","v":184755},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,AZ$3)","v":347593},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BA$3)","v":118976},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BB$3)","v":36796},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BC$3)","v":51402},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BD$3)","v":49747},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BE$3)","v":64565},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BF$3)","v":166993},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BG$3)","v":11244},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BH$3)","v":79081},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BI$3)","v":96685},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BJ$3)","v":59431},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BK$3)","v":11134},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BL$3)","v":54368},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BM$3)","v":163410},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BN$3)","v":46831},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BO$3)","v":45231},{"$f":"HLOOKUP($B86,User3!$B$4:$CN$37,BP$3)","v":93568},null,null,null,null,null,null,127547,131403,58539,41900,24537,72138,79137,57660,52621,57006,47763,303203,12647,83031,184755,347593,118976,36796,51402,49747,64565,166993,11244,79081,96685,59431,11134,54368,163410,46831,45231,93568,186616.72919006122,72333.270809938796,52621,47763,347898.49069901207,36796,166687.50930098793,96685,163410,45231,57006,303203,146544.25074958426,51402,59431,93568,14326.648053508783,14656.84409534408,102287.20520258226,42016.162595805035,5952.6986266808499,6378.1610070097922,12950.422422940552,19026.317902620813,10717.985134877123,11143.986757766685,15511.317451279794,127547,59069.729190061204,72333.270809938796,14634.75,15220.140000000001,12878.58,15805.53,3088.1087947734959,403.00342535671348,7132.4002449924001,12221.744209786086,1689.9530431231994,3755.8208379647481,7674.1737177596806,4510.9770206201938,1423.8187056234829,14863.773393548889,1680.8258161219364,7992.400790329174,9830.0757299934467,35351.97990242482,1748.7363285516637,5606.2710259957767,11201.558727153573,8399.3782858807263,79137,15521.19071085878,3496.6945514674139,38642.114737673808,52621,57006,47763,303203,7027.9384482011274,5619.0615517988736,20615.896281812937,146544.25074958423,14788.759225546499,83994.783294286171,19759.067400302196,347593,6965.0588863804778,13576.43138538956,11167.263239526428,40196.714219242771,10245.115687524773,11758.278318713701,6672.3705861064682,6605.2214314026232,7096.2816619849382,4693.2645837282644,36796,51402,8021.8003965914577,436.7092877431802,24678.07392679136,8529.9615091912747,4187.396870143094,3893.0580095396326,2189.0899433943046,9706.6878756129863,26171.368868322639,10452.199837022163,16045.65347564791,166993,0,10717.985134877123,11143.986757766685,2872.0058778605135,42016.162595805035,5952.6986266808499,6378.1610070097922,96685,35310.851634213876,11088.050829349075,11953.188653543097,1078.9088828939521,1550.7031386224935,3543.5629468177854,1356.0765475152571,1592.9288578901483,2039.9390584132518,1050.7894507410635,48903.678365942964,5464.3216340570398,163410,4312.5796346990983,34949.33871112507,7569.0816541758286,45231,0,186616.72919006122,186616.72919006122,186616.72919006122,186616.72919006122,186616.72919006122,186616.72919006122,191474.51248434739,2169.159514899125,7454.4968045616315,490.26609010458566,1498.220529769603,4962.7295608849417,1065.4283666594997,14652.529411764706,22301.445775401073,13692.270716577541,8348.6856470588245,10210.000898395721,13826.06755080214,34822.008284023672,10797.275238190754,11386.716477785578,303203,71590.944459607374,78616.228914543943,32925.644872027595,16310.423452532219,2165.9316754401889,1078.9088828939521,35310.851634213876,11953.188653543097,11088.050829349075,35168.936524358003,50099.439685495556,8299.6237901464465,3409.8008616562947,1106.0995691718526,2745.064624222116,2191.7457156534224,1791.289229296314]
[87,2039,128448,128448,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A87,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A87,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A87,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AJ$3)","v":2845432},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AK$3)","v":128448},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AL$3)","v":132166},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AM$3)","v":58712},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AN$3)","v":41875},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AO$3)","v":24531},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AP$3)","v":72217},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AQ$3)","v":79583},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AR$3)","v":57723},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AS$3)","v":52927},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AT$3)","v":57523},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AU$3)","v":48175},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AV$3)","v":306117},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AW$3)","v":12612},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AX$3)","v":83436},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AY$3)","v":185424},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,AZ$3)","v":349992},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BA$3)","v":119285},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BB$3)","v":36696},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BC$3)","v":52009},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BD$3)","v":50057},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BE$3)","v":64538},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BF$3)","v":167442},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BG$3)","v":11264},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BH$3)","v":79565},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BI$3)","v":97160},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BJ$3)","v":59624},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BK$3)","v":11145},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BL$3)","v":54376},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BM$3)","v":164128},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BN$3)","v":47162},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BO$3)","v":45293},{"$f":"HLOOKUP($B87,User3!$B$4:$CN$37,BP$3)","v":94227},null,null,null,null,null,null,128448,132166,58712,41875,24531,72217,79583,57723,52927,57523,48175,306117,12612,83436,185424,349992,119285,36696,52009,50057,64538,167442,11264,79565,97160,59624,11145,54376,164128,47162,45293,94227,187860.72138485141,72753.278615148593,52927,48175,350298.312082686,36696,167135.687917314,97160,164128,45293,57523,306117,147074.88918292284,52009,59624,94227,14378.525012442493,14700.159389908295,102813.9447247488,42273.314410986553,5989.1309699151734,6417.1973106401547,12988.694738476668,19095.212420641183,10783.582494613096,11212.191378228732,15557.157966476012,128448,59412.721384851407,72753.278615148593,14678,15265.12,12916.64,15852.240000000002,3086.2662477599079,402.76296985232403,7128.1446362543384,12214.451999637049,1688.944717918472,3753.5798947440053,7669.5948551595857,4508.2855068847402,1422.9691717895787,14860.138774795118,1680.41480601896,7990.4464191859224,9840.8408743371965,35390.694677055268,1750.6514103387328,5612.4105836637691,11213.825814395319,8408.5766402097142,79583,15538.14934795181,3500.5150814143867,38684.335570633804,52927,57523,48175,306117,7008.4889466840059,5603.511053315995,20716.454362459132,147074.88918292281,14842.309494399253,84458.373383993487,19830.615212760869,349992,6983.1482758026432,13611.691583228496,11196.26643631413,40301.111616144211,10271.723917314353,11788.816477674185,6689.6998164647493,6622.3762644975614,7114.7118582728726,4705.4537542867974,36696,52009,8071.7884988477417,439.43065544777318,24831.85612305054,8583.1162334530254,4213.4907658502598,3917.3177233506617,2188.1745026993203,9702.6287015613871,26160.424440855051,10447.828902373365,16038.943452510877,167442,0,10783.582494613096,11212.191378228732,2889.5834356162891,42273.314410986553,5989.1309699151734,6417.1973106401547,97160,35425.522334107925,11124.058869093726,11992.006196746708,1082.4126000516396,1552.2351787271143,3547.0638622493461,1357.4163034001742,1594.5026155187445,2041.9544463818656,1051.827593722755,48910.874316261674,5465.1256837383307,164128,4343.0608086882376,35196.359511735405,7622.5796795763581,45293,0,187860.72138485141,187860.72138485141,187860.72138485141,187860.72138485141,187860.72138485141,187860.72138485141,192736.09476884489,2181.7548796158212,7473.8573437679388,493.32119871279161,1497.3266034391916,4997.8059736169553,1066.8887933299889,14724.000000000002,22410.225454545456,13759.057454545455,8389.4079999999994,10259.802181818182,13893.506909090909,35137.816765285999,10895.198111189115,11489.985123524888,306117,71850.176100664321,78900.899192175566,33314.459829370127,16503.03127004296,2191.5089005869186,1082.4126000516396,35425.522334107925,11992.006196746708,11124.058869093726,35416.631560797294,50452.290347610186,8358.0780915925243,3415.8659645763523,1108.0670177118238,2749.947343226424,2195.6442316898037,1794.4754427955959]
[88,2040,129376,129376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AJ$3)","v":2859515},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AK$3)","v":129376},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AL$3)","v":132935},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AM$3)","v":58874},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AN$3)","v":41849},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AO$3)","v":24508},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AP$3)","v":72284},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AQ$3)","v":80029},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AR$3)","v":57786},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AS$3)","v":53207},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AT$3)","v":58023},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AU$3)","v":48581},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AV$3)","v":308963},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AW$3)","v":12566},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AX$3)","v":83822},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AY$3)","v":186092},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,AZ$3)","v":352313},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BA$3)","v":119586},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BB$3)","v":36587},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BC$3)","v":52616},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BD$3)","v":50339},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BE$3)","v":64497},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BF$3)","v":167861},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BG$3)","v":11296},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BH$3)","v":80035},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BI$3)","v":97618},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BJ$3)","v":59797},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BK$3)","v":11158},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BL$3)","v":54392},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BM$3)","v":164799},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BN$3)","v":47507},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BO$3)","v":45342},{"$f":"HLOOKUP($B88,User3!$B$4:$CN$37,BP$3)","v":94878},null,null,null,null,null,null,129376,132935,58874,41849,24508,72284,80029,57786,53207,58023,48581,308963,12566,83822,186092,352313,119586,36587,52616,50339,64497,167861,11296,80035,97618,59797,11158,54392,164799,47507,45342,94878,189134.41076597024,73176.589234029772,53207,48581,352620.07858549082,36587,167553.92141450918,97618,164799,45342,58023,308963,147604.73443474673,52616,59797,94878,14430.32442734192,14740.720532795016,103337.25187840174,42523.027950522322,6024.5094850394134,6455.104464991954,13024.533554181009,19164.003957319219,10847.282410059186,11278.423137768323,15600.083766833164,129376,59758.410765970235,73176.589234029772,14718.5,15307.24,12952.28,15895.980000000001,3084.3499988657763,402.51289612775901,7123.7188031667538,12206.868101082051,1687.8960597055554,3751.249313794433,7664.8328380554867,4505.4863325998685,1422.0856566023183,14846.206069572327,1678.8392672908838,7982.9546631367893,9849.9708068818964,35423.5287264254,1752.2755936265003,5617.6175502935866,11224.229546613004,8416.3777761596157,80029,15555.10798504484,3504.3356113613595,38726.5564035938,53207,58023,48581,308963,6982.926744690074,5583.0732553099269,20812.294903519458,147604.7344347467,14895.779718007085,84921.93718059214,19902.056077816764,352313,7000.7693315180859,13646.03889568649,11224.518741275613,40402.806167818431,10297.643260895789,11818.564004687472,6706.5803936098719,6639.0869595188451,7132.6648973753599,4717.3273476140421,36587,52616,8117.2615467066835,441.90622219840287,24971.748314486307,8631.4698858459724,4237.2277935580678,3939.386237204566,2186.7843890513818,9696.4647705941425,26143.80512507094,10441.191557165932,16028.754158117606,167861,0,10847.282410059186,11278.423137768323,2906.652551618798,42523.027950522322,6024.5094850394134,6455.104464991954,97618,35528.310059919691,11156.335505756029,12026.801196613156,1085.5532377111213,1554.0457715780296,3551.201307759372,1358.9996512641674,1596.3625108979948,2044.3362685265911,1053.0544899738447,48925.266216899086,5466.7337831009136,164799,4374.8312166225378,35453.828322039219,7678.3404613382399,45342,0,189134.41076597024,189134.41076597024,189134.41076597024,189134.41076597024,189134.41076597024,189134.41076597024,194027.3479465624,2194.4492904508666,7492.7166392407489,496.10036202735319,1496.3969200555637,5034.3659808451866,1068.0430015050526,14792.117647058825,22513.901889483066,13822.710987522281,8428.2199215686269,10307.267108734402,13957.7824456328,35443.24082840237,10989.901083141109,11589.858088456524,308963,72109.020250479036,79185.143953697116,33703.274786712653,16695.6390875537,2217.0861257336478,1085.5532377111213,35528.310059919691,12026.801196613156,11156.335505756029,35661.319677219115,50800.857541899444,8415.8227808814408,3425.5701292484441,1111.2149353757779,2757.7596936333175,2201.8818573480135,1799.573384394447]
[89,"2012 Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,{"$f":"Map!T13","v":2018},108547,108547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2483102},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AK$3)","v":108547},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AL$3)","v":112001},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AM$3)","v":53906},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AN$3)","v":41537},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AO$3)","v":23691},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AP$3)","v":69718},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AQ$3)","v":70426},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AR$3)","v":55062},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AS$3)","v":46030},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AT$3)","v":45862},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AU$3)","v":39279},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AV$3)","v":236702},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AW$3)","v":12807},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AX$3)","v":72415},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AY$3)","v":167862},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,AZ$3)","v":294311},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BA$3)","v":108955},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BB$3)","v":37666},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BC$3)","v":39123},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BD$3)","v":42674},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BE$3)","v":63923},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BF$3)","v":152151},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BG$3)","v":10455},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BH$3)","v":68197},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BI$3)","v":85588},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BJ$3)","v":54585},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BK$3)","v":10398},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BL$3)","v":52320},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BM$3)","v":146174},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BN$3)","v":39648},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BO$3)","v":42875},{"$f":"HLOOKUP($B90,'2016Principal'!$B$4:$CN$37,BP$3)","v":78216},null,null,null,null,null,null,{"$f":"$AK90*BW$381+$AL90*BW$382+$AM90*BW$383+$AN90*BW$384+$AO90*BW$385+$AP90*BW$386+$AQ90*BW$387+$AR90*BW$388+$AS90*BW$389+$AT90*BW$390+$AU90*BW$391+$AV90*BW$392+$AW90*BW$393+$AX90*BW$394+$AY90*BW$395+$AZ90*BW$396+$BA90*BW$397+$BB90*BW$398+$BC90*BW$399+$BD90*BW$400+$BE90*BW$401+$BF90*BW$402+$BG90*BW$403+$BH90*BW$404+$BI90*BW$405+$BJ90*BW$406+$BK90*BW$407+$BL90*BW$408+$BM90*BW$409+$BN90*BW$410+$BO90*BW$411+$BP90*BW$412","v":108547},112001,53906,41537,23691,69718,70426,55062,46030,45862,{"$f":"$AK90*CG$381+$AL90*CG$382+$AM90*CG$383+$AN90*CG$384+$AO90*CG$385+$AP90*CG$386+$AQ90*CG$387+$AR90*CG$388+$AS90*CG$389+$AT90*CG$390+$AU90*CG$391+$AV90*CG$392+$AW90*CG$393+$AX90*CG$394+$AY90*CG$395+$AZ90*CG$396+$BA90*CG$397+$BB90*CG$398+$BC90*CG$399+$BD90*CG$400+$BE90*CG$401+$BF90*CG$402+$BG90*CG$403+$BH90*CG$404+$BI90*CG$405+$BJ90*CG$406+$BK90*CG$407+$BL90*CG$408+$BM90*CG$409+$BN90*CG$410+$BO90*CG$411+$BP90*CG$412","v":39279},236702,12807,72415,167862,294311,108955,37666,39123,42674,{"$f":"$AK90*CQ$381+$AL90*CQ$382+$AM90*CQ$383+$AN90*CQ$384+$AO90*CQ$385+$AP90*CQ$386+$AQ90*CQ$387+$AR90*CQ$388+$AS90*CQ$389+$AT90*CQ$390+$AU90*CQ$391+$AV90*CQ$392+$AW90*CQ$393+$AX90*CQ$394+$AY90*CQ$395+$AZ90*CQ$396+$BA90*CQ$397+$BB90*CQ$398+$BC90*CQ$399+$BD90*CQ$400+$BE90*CQ$401+$BF90*CQ$402+$BG90*CQ$403+$BH90*CQ$404+$BI90*CQ$405+$BJ90*CQ$406+$BK90*CQ$407+$BL90*CQ$408+$BM90*CQ$409+$BN90*CQ$410+$BO90*CQ$411+$BP90*CQ$412","v":63923},152151,10455,68197,85588,54585,10398,52320,146174,39648,{"$f":"$AK90*DA$381+$AL90*DA$382+$AM90*DA$383+$AN90*DA$384+$AO90*DA$385+$AP90*DA$386+$AQ90*DA$387+$AR90*DA$388+$AS90*DA$389+$AT90*DA$390+$AU90*DA$391+$AV90*DA$392+$AW90*DA$393+$AX90*DA$394+$AY90*DA$395+$AZ90*DA$396+$BA90*DA$397+$BB90*DA$398+$BC90*DA$399+$BD90*DA$400+$BE90*DA$401+$BF90*DA$402+$BG90*DA$403+$BH90*DA$404+$BI90*DA$405+$BJ90*DA$406+$BK90*DA$407+$BL90*DA$408+$BM90*DA$409+$BN90*DA$410+$BO90*DA$411+$BP90*DA$412","v":42875},78216,158894.92766539613,61653.072334603887,46030,39279,294589.33930371568,37666,151872.66069628435,85588,{"$f":"$AK90*DK$381+$AL90*DK$382+$AM90*DK$383+$AN90*DK$384+$AO90*DK$385+$AP90*DK$386+$AQ90*DK$387+$AR90*DK$388+$AS90*DK$389+$AT90*DK$390+$AU90*DK$391+$AV90*DK$392+$AW90*DK$393+$AX90*DK$394+$AY90*DK$395+$AZ90*DK$396+$BA90*DK$397+$BB90*DK$398+$BC90*DK$399+$BD90*DK$400+$BE90*DK$401+$BF90*DK$402+$BG90*DK$403+$BH90*DK$404+$BI90*DK$405+$BJ90*DK$406+$BK90*DK$407+$BL90*DK$408+$BM90*DK$409+$BN90*DK$410+$BO90*DK$411+$BP90*DK$412","v":146174},42875,45862,236702,133145.03542164873,39123,54585,78216,13016.696682406926,13496.845484268915,{"$f":"$AK90*DU$381+$AL90*DU$382+$AM90*DU$383+$AN90*DU$384+$AO90*DU$385+$AP90*DU$386+$AQ90*DU$387+$AR90*DU$388+$AS90*DU$389+$AT90*DU$390+$AU90*DU$391+$AV90*DU$392+$AW90*DU$393+$AX90*DU$394+$AY90*DU$395+$AZ90*DU$396+$BA90*DU$397+$BB90*DU$398+$BC90*DU$399+$BD90*DU$400+$BE90*DU$401+$BF90*DU$402+$BG90*DU$403+$BH90*DU$404+$BI90*DU$405+$BJ90*DU$406+$BK90*DU$407+$BL90*DU$408+$BM90*DU$409+$BN90*DU$410+$BO90*DU$411+$BP90*DU$412","v":91516.327961911389},36233.434586640476,5133.4225445271795,5500.3280964460082,11925.476539247909,17286.654086599741,9242.8577312276666,9610.2283091945555,14283.6925558805,108547,{"$f":"$AK90*EE$381+$AL90*EE$382+$AM90*EE$383+$AN90*EE$384+$AO90*EE$385+$AP90*EE$386+$AQ90*EE$387+$AR90*EE$388+$AS90*EE$389+$AT90*EE$390+$AU90*EE$391+$AV90*EE$392+$AW90*EE$393+$AX90*EE$394+$AY90*EE$395+$AZ90*EE$396+$BA90*EE$397+$BB90*EE$398+$BC90*EE$399+$BD90*EE$400+$BE90*EE$401+$BF90*EE$402+$BG90*EE$403+$BH90*EE$404+$BI90*EE$405+$BJ90*EE$406+$BK90*EE$407+$BL90*EE$408+$BM90*EE$409+$BN90*EE$410+$BO90*EE$411+$BP90*EE$412","v":50347.927665396113},61653.072334603887,13476.5,14015.560000000001,11859.32,14554.62,3061.3550121361977,399.51201143297874,7070.6088061157361,12115.861318422069,{"$f":"$AK90*EO$381+$AL90*EO$382+$AM90*EO$383+$AN90*EO$384+$AO90*EO$385+$AP90*EO$386+$AQ90*EO$387+$AR90*EO$388+$AS90*EO$389+$AT90*EO$390+$AU90*EO$391+$AV90*EO$392+$AW90*EO$393+$AX90*EO$394+$AY90*EO$395+$AZ90*EO$396+$BA90*EO$397+$BB90*EO$398+$BC90*EO$399+$BD90*EO$400+$BE90*EO$401+$BF90*EO$402+$BG90*EO$403+$BH90*EO$404+$BI90*EO$405+$BJ90*EO$406+$BK90*EO$407+$BL90*EO$408+$BM90*EO$409+$BN90*EO$410+$BO90*EO$411+$BP90*EO$412","v":1675.3121611505569},3723.2823423995642,7607.6886328062974,4471.8962411814073,1411.4834743551935,14351.292149267096,1622.8733916022659,7716.8344591306386,9500.3080171848833,34166.033641593247,{"$f":"$AK90*EY$381+$AL90*EY$382+$AM90*EY$383+$AN90*EY$384+$AO90*EY$385+$AP90*EY$386+$AQ90*EY$387+$AR90*EY$388+$AS90*EY$389+$AT90*EY$390+$AU90*EY$391+$AV90*EY$392+$AW90*EY$393+$AX90*EY$394+$AY90*EY$395+$AZ90*EY$396+$BA90*EY$397+$BB90*EY$398+$BC90*EY$399+$BD90*EY$400+$BE90*EY$401+$BF90*EY$402+$BG90*EY$403+$BH90*EY$404+$BI90*EY$405+$BJ90*EY$406+$BK90*EY$407+$BL90*EY$408+$BM90*EY$409+$BN90*EY$410+$BO90*EY$411+$BP90*EY$412","v":1690.0717978591713},5418.1984999635915,10825.782130634239,8117.6059127648732,70426,14821.848819308119,3339.1431736541581,36901.008007037723,46030,45862,{"$f":"$AK90*FI$381+$AL90*FI$382+$AM90*FI$383+$AN90*FI$384+$AO90*FI$385+$AP90*FI$386+$AQ90*FI$387+$AR90*FI$388+$AS90*FI$389+$AT90*FI$390+$AU90*FI$391+$AV90*FI$392+$AW90*FI$393+$AX90*FI$394+$AY90*FI$395+$AZ90*FI$396+$BA90*FI$397+$BB90*FI$398+$BC90*FI$399+$BD90*FI$400+$BE90*FI$401+$BF90*FI$402+$BG90*FI$403+$BH90*FI$404+$BI90*FI$405+$BJ90*FI$406+$BK90*FI$407+$BL90*FI$408+$BM90*FI$409+$BN90*FI$410+$BO90*FI$411+$BP90*FI$412","v":39279},236702,7116.8504551365413,5690.1495448634596,17980.033111096865,133145.0354216487,13436.554903080763,74839.613809344621,17952.404925168612,294311,{"$f":"$AK90*FS$381+$AL90*FS$382+$AM90*FS$383+$AN90*FS$384+$AO90*FS$385+$AP90*FS$386+$AQ90*FS$387+$AR90*FS$388+$AS90*FS$389+$AT90*FS$390+$AU90*FS$391+$AV90*FS$392+$AW90*FS$393+$AX90*FS$394+$AY90*FS$395+$AZ90*FS$396+$BA90*FS$397+$BB90*FS$398+$BC90*FS$399+$BD90*FS$400+$BE90*FS$401+$BF90*FS$402+$BG90*FS$403+$BH90*FS$404+$BI90*FS$405+$BJ90*FS$406+$BK90*FS$407+$BL90*FS$408+$BM90*FS$409+$BN90*FS$410+$BO90*FS$411+$BP90*FS$412","v":6378.4123769969146},12432.928335085391,10226.677365709067,36811.062716494045,9382.1996010477869,10767.912975856067,6110.3763549726855,6048.8829768900687,6498.5826425629448,4297.9646543850276,{"$f":"$AK90*GC$381+$AL90*GC$382+$AM90*GC$383+$AN90*GC$384+$AO90*GC$385+$AP90*GC$386+$AQ90*GC$387+$AR90*GC$388+$AS90*GC$389+$AT90*GC$390+$AU90*GC$391+$AV90*GC$392+$AW90*GC$393+$AX90*GC$394+$AY90*GC$395+$AZ90*GC$396+$BA90*GC$397+$BB90*GC$398+$BC90*GC$399+$BD90*GC$400+$BE90*GC$401+$BF90*GC$402+$BG90*GC$403+$BH90*GC$404+$BI90*GC$405+$BJ90*GC$406+$BK90*GC$407+$BL90*GC$408+$BM90*GC$409+$BN90*GC$410+$BO90*GC$411+$BP90*GC$412","v":37666},39123,6881.2654054343757,374.61821105096732,21169.359494077926,7317.1764617610806,3592.0351787341228,3339.5452489415297,2167.3227979802391,9610.1697370527199,{"$f":"$AK90*GM$381+$AL90*GM$382+$AM90*GM$383+$AN90*GM$384+$AO90*GM$385+$AP90*GM$386+$AQ90*GM$387+$AR90*GM$388+$AS90*GM$389+$AT90*GM$390+$AU90*GM$391+$AV90*GM$392+$AW90*GM$393+$AX90*GM$394+$AY90*GM$395+$AZ90*GM$396+$BA90*GM$397+$BB90*GM$398+$BC90*GM$399+$BD90*GM$400+$BE90*GM$401+$BF90*GM$402+$BG90*GM$403+$BH90*GM$404+$BI90*GM$405+$BJ90*GM$406+$BK90*GM$407+$BL90*GM$408+$BM90*GM$409+$BN90*GM$410+$BO90*GM$411+$BP90*GM$412","v":25911.134704093365},10348.26872426187,15886.104036611809,152151,0,9242.8577312276666,9610.2283091945555,2476.7287319641055,36233.434586640476,5133.4225445271795,{"$f":"$AK90*GW$381+$AL90*GW$382+$AM90*GW$383+$AN90*GW$384+$AO90*GW$385+$AP90*GW$386+$AQ90*GW$387+$AR90*GW$388+$AS90*GW$389+$AT90*GW$390+$AU90*GW$391+$AV90*GW$392+$AW90*GW$393+$AX90*GW$394+$AY90*GW$395+$AZ90*GW$396+$BA90*GW$397+$BB90*GW$398+$BC90*GW$399+$BD90*GW$400+$BE90*GW$401+$BF90*GW$402+$BG90*GW$403+$BH90*GW$404+$BI90*GW$405+$BJ90*GW$406+$BK90*GW$407+$BL90*GW$408+$BM90*GW$409+$BN90*GW$410+$BO90*GW$411+$BP90*GW$412","v":5500.3280964460082},85588,32431.607014076228,10183.931862496327,10978.526402948797,990.93472047864532,1448.1957279860508,3309.3198779424583,1266.4346992153444,1487.6301656495204,{"$f":"$AK90*HG$381+$AL90*HG$382+$AM90*HG$383+$AN90*HG$384+$AO90*HG$385+$AP90*HG$386+$AQ90*HG$387+$AR90*HG$388+$AS90*HG$389+$AT90*HG$390+$AU90*HG$391+$AV90*HG$392+$AW90*HG$393+$AX90*HG$394+$AY90*HG$395+$AZ90*HG$396+$BA90*HG$397+$BB90*HG$398+$BC90*HG$399+$BD90*HG$400+$BE90*HG$401+$BF90*HG$402+$BG90*HG$403+$BH90*HG$404+$BI90*HG$405+$BJ90*HG$406+$BK90*HG$407+$BL90*HG$408+$BM90*HG$409+$BN90*HG$410+$BO90*HG$411+$BP90*HG$412","v":1905.0912816041848},981.32824760244114,47061.515084353588,5258.4849156464152,146174,3651.1105326930847,29588.763451958894,6408.1260153480225,42875,0,{"$f":"$AK90*HQ$381+$AL90*HQ$382+$AM90*HQ$383+$AN90*HQ$384+$AO90*HQ$385+$AP90*HQ$386+$AQ90*HQ$387+$AR90*HQ$388+$AS90*HQ$389+$AT90*HQ$390+$AU90*HQ$391+$AV90*HQ$392+$AW90*HQ$393+$AX90*HQ$394+$AY90*HQ$395+$AZ90*HQ$396+$BA90*HQ$397+$BB90*HQ$398+$BC90*HQ$399+$BD90*HQ$400+$BE90*HQ$401+$BF90*HQ$402+$BG90*HQ$403+$BH90*HQ$404+$BI90*HQ$405+$BJ90*HQ$406+$BK90*HQ$407+$BL90*HQ$408+$BM90*HQ$409+$BN90*HQ$410+$BO90*HQ$411+$BP90*HQ$412","v":158894.92766539613},158894.92766539613,158894.92766539613,158894.92766539613,158894.92766539613,158894.92766539613,163308.54147474075,1848.8773835317072,6826.6263728904369,420.56033789219629,{"$f":"$AK90*IA$381+$AL90*IA$382+$AM90*IA$383+$AN90*IA$384+$AO90*IA$385+$AP90*IA$386+$AQ90*IA$387+$AR90*IA$388+$AS90*IA$389+$AT90*IA$390+$AU90*IA$391+$AV90*IA$392+$AW90*IA$393+$AX90*IA$394+$AY90*IA$395+$AZ90*IA$396+$BA90*IA$397+$BB90*IA$398+$BC90*IA$399+$BD90*IA$400+$BE90*IA$401+$BF90*IA$402+$BG90*IA$403+$BH90*IA$404+$BI90*IA$405+$BJ90*IA$406+$BK90*IA$407+$BL90*IA$408+$BM90*IA$409+$BN90*IA$410+$BO90*IA$411+$BP90*IA$412","v":1485.2407194520288},4201.5396132896194,1009.9321531809169,12779.117647058825,19450.075222816402,11941.633654188949,7281.2572549019606,8904.5924420677366,12058.323778966133,28014.716765285997,{"$f":"$AK90*IK$381+$AL90*IK$382+$AM90*IK$383+$AN90*IK$384+$AO90*IK$385+$AP90*IK$386+$AQ90*IK$387+$AR90*IK$388+$AS90*IK$389+$AT90*IK$390+$AU90*IK$391+$AV90*IK$392+$AW90*IK$393+$AX90*IK$394+$AY90*IK$395+$AZ90*IK$396+$BA90*IK$397+$BB90*IK$398+$BC90*IK$399+$BD90*IK$400+$BE90*IK$401+$BF90*IK$402+$BG90*IK$403+$BH90*IK$404+$BI90*IK$405+$BJ90*IK$406+$BK90*IK$407+$BL90*IK$408+$BM90*IK$409+$BN90*IK$410+$BO90*IK$411+$BP90*IK$412","v":8686.5353993247081},9160.7478353892948,236702,65045.054904487632,71427.985267262993,25060.309021601017,12414.160864040661,1648.5301143583229,990.93472047864532,32431.607014076228,{"$f":"$AK90*IU$381+$AL90*IU$382+$AM90*IU$383+$AN90*IU$384+$AO90*IU$385+$AP90*IU$386+$AQ90*IU$387+$AR90*IU$388+$AS90*IU$389+$AT90*IU$390+$AU90*IU$391+$AV90*IU$392+$AW90*IU$393+$AX90*IU$394+$AY90*IU$395+$AZ90*IU$396+$BA90*IU$397+$BB90*IU$398+$BC90*IU$399+$BD90*IU$400+$BE90*IU$401+$BF90*IU$402+$BG90*IU$403+$BH90*IU$404+$BI90*IU$405+$BJ90*IU$406+$BK90*IU$407+$BL90*IU$408+$BM90*IU$409+$BN90*IU$410+$BO90*IU$411+$BP90*IU$412","v":10978.526402948797},10183.931862496327,29398.657010828334,41879.464928615766,6937.8780605559004,3170.5325514600286,1028.4837242699857,2552.4413595021542,2037.9492580181904,1665.5931067496408]
[91,{"$f":"B90+1","v":2019},109290,109290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2501209},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AK$3)","v":109290},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AL$3)","v":113082},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AM$3)","v":54193},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AN$3)","v":41611},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AO$3)","v":23785},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AP$3)","v":69884},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AQ$3)","v":70709},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AR$3)","v":55277},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AS$3)","v":46365},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AT$3)","v":46401},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AU$3)","v":39639},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AV$3)","v":239756},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AW$3)","v":12818},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AX$3)","v":72981},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AY$3)","v":168801},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,AZ$3)","v":297010},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BA$3)","v":109553},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BB$3)","v":37662},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BC$3)","v":39720},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BD$3)","v":43065},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BE$3)","v":64054},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BF$3)","v":153109},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BG$3)","v":10515},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BH$3)","v":68764},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BI$3)","v":86161},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BJ$3)","v":54833},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BK$3)","v":10447},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BL$3)","v":52487},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BM$3)","v":147135},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BN$3)","v":40021},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BO$3)","v":42981},{"$f":"HLOOKUP($B91,'2016Principal'!$B$4:$CN$37,BP$3)","v":79101},null,null,null,null,null,null,109290,113082,54193,41611,23785,69884,70709,55277,46365,46401,39639,239756,12818,72981,168801,297010,109553,37662,39720,43065,64054,153109,10515,68764,86161,54833,10447,52487,147135,40021,42981,79101,160123.87073560344,62248.129264396543,46365,39639,297290.09183280164,37662,152828.90816719839,86161,147135,42981,46401,239756,133889.83286395806,39720,54833,79101,13089.510530596392,13568.703805308969,91920.210978154108,36534.684750293207,5176.1025829855716,5546.0586422278593,11988.968762131524,17383.353567049853,9319.7042249679507,9690.1291765540191,14359.740115772493,109290,50833.870735603457,62248.129264396543,13548.25,14090.18,11922.460000000001,14632.11,3066.8089512964184,400.22375972597149,7083.2054079804002,12137.446260463217,1678.2968037565502,3729.9155343329626,7621.2420661025799,4479.8631218383498,1413.9980945035502,14408.23450974285,1629.3125498822292,7747.4529403749202,9522.9284470717521,34247.38367436103,1694.0958937661769,5431.0993426583609,10851.558541800441,8136.9341003422414,70709,14879.723533197031,3352.1814901398584,37045.094976663109,46365,46401,39639,239756,7122.9631556133509,5695.03684438665,18120.566132444386,133889.83286395803,13511.717388062432,75147.303038395708,18052.828536377423,297010,6413.4203215744392,12501.166517310907,10282.806529718924,37013.100397228874,9433.6938451065871,10827.012713909042,6143.9131826563498,6082.0822978958076,6534.250142175194,4321.5540524238713,37662,39720,6944.3149150543977,378.05064580095393,21363.323490004823,7384.2200010718689,3624.9471568679992,3370.1437911999574,2171.7643806114579,9629.8642481919651,25964.235444769431,10369.475851631962,15918.660074795187,153109,0,9319.7042249679507,9690.1291765540191,2497.3206229713878,36534.684750293207,5176.1025829855716,5546.0586422278593,86161,32578.955892696562,10230.201260717433,11028.405940329603,995.43690625639931,1455.0202702702704,3324.9148648648647,1272.4027027027028,1494.6405405405405,1914.0689189189188,985.9527027027026,47211.73054725663,5275.269452743375,147135,3685.4594085177041,29867.128281649686,6468.4123098326072,42981,0,160123.87073560344,160123.87073560344,160123.87073560344,160123.87073560344,160123.87073560344,160123.87073560344,164562.17377399915,1866.7221925208928,6864.0943419693085,424.41371681415927,1487.8867413900466,4241.0668095102874,1012.4290116820755,12879,19602.098181818183,12034.970181818182,7338.1680000000006,8974.191272727272,12152.572363636364,28343.963905325447,8788.6252030889591,9268.4108915855977,239756,65408.909180948736,71827.544894611419,25442.718460700675,12603.595570884008,1673.6859684153203,995.43690625639931,32578.955892696562,11028.405940329603,10230.201260717433,29731.297537761224,42353.323556797019,7016.3789054417548,3188.7278602202009,1034.3860698898995,2567.0895165150787,2049.6448061273336,1675.1517472474868]
[92,{"$f":"B91+1","v":2020},109936,109936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2518232},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AK$3)","v":109936},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AL$3)","v":114094},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AM$3)","v":54432},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AN$3)","v":41658},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AO$3)","v":23888},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AP$3)","v":70025},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AQ$3)","v":70996},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AR$3)","v":55466},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AS$3)","v":46664},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AT$3)","v":46950},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AU$3)","v":39978},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AV$3)","v":242603},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AW$3)","v":12828},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AX$3)","v":73565},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AY$3)","v":169612},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,AZ$3)","v":299597},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BA$3)","v":110129},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BB$3)","v":37654},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BC$3)","v":40288},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BD$3)","v":43440},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BE$3)","v":64164},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BF$3)","v":153979},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BG$3)","v":10560},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BH$3)","v":69296},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BI$3)","v":86694},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BJ$3)","v":55095},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BK$3)","v":10506},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BL$3)","v":52644},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BM$3)","v":148038},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BN$3)","v":40407},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BO$3)","v":43124},{"$f":"HLOOKUP($B92,'2016Principal'!$B$4:$CN$37,BP$3)","v":79924},null,null,null,null,null,null,109936,114094,54432,41658,23888,70025,70996,55466,46664,46950,39978,242603,12828,73565,169612,299597,110129,37654,40288,43440,64164,153979,10560,69296,86694,55095,10506,52644,148038,40407,43124,79924,161224.7961630316,62805.203836968387,46664,39978,299878.68337800493,37654,153697.31662199504,86694,148038,43124,46950,242603,134533.10307238495,40288,55095,79924,13152.398742397942,13628.544009938143,92310.813152531657,36817.339224831572,5216.1480511687532,5588.9663148132995,12041.842076658299,17466.871435681423,9391.8071079835245,9765.0978916073418,14423.068920003105,109936,51288.796163031613,62805.203836968387,13608,14152.32,11975.04,14696.640000000001,3070.2729396819636,400.67581607422363,7091.2059524079577,12151.155615543408,1680.1924551414377,3734.1285075879591,7629.8503277907585,4484.9231676610025,1415.59521811129,14470.628798349262,1636.3682233166571,7781.0029783340797,9542.1421857105979,34316.482196169811,1697.513951132971,5442.0572873569308,10873.45296333318,8153.3514162965121,70996,14930.59944447612,3363.6430799807767,37171.757475543105,46664,46950,39978,242603,7128.5201560468149,5699.479843953186,18265.56840182063,134533.10307238495,13576.634081694096,75455.626749535688,18139.562880030611,299597,6447.1403484584762,12566.894264738828,10336.87074120668,37207.705253588851,9483.2936520929907,10883.938214107226,6176.2162140038263,6114.0602391989933,6568.6054595274609,4344.2756130766711,37654,40288,7004.7843935902247,381.34262286296155,21549.350340318346,7448.5200707433414,3656.5123532879575,3399.4902191971705,2175.4939538132448,9646.4016239577431,26008.823852970709,10387.283363164099,15945.997206094207,153979,0,9391.8071079835245,9765.0978916073418,2516.6414095955051,36817.339224831572,5216.1480511687532,5588.9663148132995,86694,32734.622853174496,10279.082641096184,11081.101258046421,1000.1932476828975,1463.2375762859635,3343.6925021795987,1279.5886660854403,1503.08160418483,1924.878727114211,991.52092414995639,47352.951072261283,5291.0489277387205,148038,3721.0054301485438,30155.194834627295,6530.7997352241619,43124,0,161224.7961630316,161224.7961630316,161224.7961630316,161224.7961630316,161224.7961630316,161224.7961630316,165684.42291256727,1883.4279711490665,6900.1838907810643,428.10941271118259,1489.5673228912201,4281.9716291917284,1015.7974151317518,12982.058823529413,19758.955793226382,12131.275008912657,7396.8886274509805,9046.0034937611399,12249.818253119431,28679.31952662722,8892.609066292247,9378.0714070805334,242603,65723.164578403434,72172.638459871872,25806.551896895991,12783.828256791916,1697.6198463120954,1000.1932476828975,32734.622853174496,11081.101258046421,10279.082641096184,30040.634434558706,42793.985309331678,7089.3802561096172,3202.3743417903302,1038.8128291048349,2578.0756342747727,2058.4164672091911,1682.3207276208711]
[93,2021,110563,110563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2534461},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AK$3)","v":110563},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AL$3)","v":114996},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AM$3)","v":54658},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AN$3)","v":41679},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AO$3)","v":23958},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AP$3)","v":70149},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AQ$3)","v":71273},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AR$3)","v":55612},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AS$3)","v":46973},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AT$3)","v":47493},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AU$3)","v":40321},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AV$3)","v":245348},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AW$3)","v":12829},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AX$3)","v":74114},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AY$3)","v":170435},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,AZ$3)","v":302106},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BA$3)","v":110663},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BB$3)","v":37656},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BC$3)","v":40843},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BD$3)","v":43784},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BE$3)","v":64219},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BF$3)","v":154834},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BG$3)","v":10612},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BH$3)","v":69847},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BI$3)","v":87224},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BJ$3)","v":55342},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BK$3)","v":10545},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BL$3)","v":52763},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BM$3)","v":148879},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BN$3)","v":40756},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BO$3)","v":43253},{"$f":"HLOOKUP($B93,'2016Principal'!$B$4:$CN$37,BP$3)","v":80734},null,null,null,null,null,null,110563,114996,54658,41679,23958,70149,71273,55612,46973,47493,40321,245348,12829,74114,170435,302106,110663,37656,40843,43784,64219,154834,10612,69847,87224,55342,10545,52763,148879,40756,43253,80734,162257.27317443496,63301.726825565027,46973,40321,302389.24748277373,37656,154550.75251722624,87224,148879,43253,47493,245348,135185.89145898834,40843,55342,80734,13216.21748261086,13685.129308039372,92688.996396173272,37110.08850203202,5257.6237146441918,5633.4064042767914,12091.839436838427,17551.625080420981,9466.4850939639418,9842.7440607697135,14482.953061242095,110563,51694.273174434973,63301.726825565027,13664.5,14211.08,12024.76,14757.660000000002,3071.8206791733778,400.87779869791075,7094.7806637479298,12157.281072068599,1681.0394483134087,3736.0108998933829,7633.696572374839,4487.1840391987835,1416.3088265317697,14513.032683809932,1641.1633411847149,7803.8039750053531,9559.039374300788,34377.249690526471,1700.519902292421,5451.6940614180839,10892.707631915162,8167.7893395470765,71273,14969.900412977428,3372.4970065245548,37269.602580498016,46973,47493,40321,245348,7129.0758560901604,5699.9241439098396,18401.880466696584,135185.89145898834,13642.511318264824,75754.265977979827,18227.580592517141,302106,6478.4016233822185,12627.829363916797,10386.992770606787,37388.120172505907,9529.2768064866341,10936.712896582625,6206.1638159822151,6143.7064556154892,6600.4557016561257,4365.3403932652045,37656,40843,7060.2550619004242,384.36246315450984,21719.998971005949,7507.5046679886382,3685.468160137199,3426.4106758132807,2177.3587404141385,9654.6703118406313,26031.118057071348,10396.187118930167,15959.665771743717,154834,0,9466.4850939639418,9842.7440607697135,2536.6522243133404,37110.08850203202,5257.6237146441918,5633.4064042767914,87224,32881.377583090718,10325.165469163172,11130.779668260369,1004.6772794857413,1468.6693548387098,3356.1048387096771,1284.3387096774193,1508.6612903225807,1932.0241935483871,995.20161290322574,47459.990833252072,5303.0091667479319,148879,3753.1441906386035,30415.648790557825,6587.2070188035723,43253,0,162257.27317443496,162257.27317443496,162257.27317443496,162257.27317443496,162257.27317443496,162257.27317443496,166738.53915241477,1898.3179042741779,6933.641909991964,431.49959774738534,1490.3182210087657,4318.9555205617371,1018.8360448171242,13078.941176470589,19906.412691622107,12221.808142602495,7452.0900392156864,9113.5119001782532,12341.236049910874,29011.0100591716,8995.4564938321128,9486.5334469962891,245348,66042.069870764972,72522.838218453064,26162.058159375571,12959.935898832213,1721.0059417922189,1004.6772794857413,32881.377583090718,11130.779668260369,10325.165469163172,30345.085086327792,43227.686426650114,7161.2284870220938,3218.1436093824796,1043.9281953087602,2590.7707036859742,2068.5526089037817,1690.6048827190043]
[94,2022,111179,111179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2550015},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AK$3)","v":111179},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AL$3)","v":115976},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AM$3)","v":54886},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AN$3)","v":41687},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AO$3)","v":24033},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AP$3)","v":70262},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AQ$3)","v":71556},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AR$3)","v":55780},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AS$3)","v":47269},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AT$3)","v":48027},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AU$3)","v":40684},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AV$3)","v":248070},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AW$3)","v":12825},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AX$3)","v":74634},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AY$3)","v":171192},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,AZ$3)","v":304100},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BA$3)","v":111175},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BB$3)","v":37610},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BC$3)","v":41393},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BD$3)","v":44135},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BE$3)","v":64255},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BF$3)","v":155637},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BG$3)","v":10670},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BH$3)","v":70362},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BI$3)","v":87771},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BJ$3)","v":55638},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BK$3)","v":10590},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BL$3)","v":52905},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BM$3)","v":149821},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BN$3)","v":41075},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BO$3)","v":43342},{"$f":"HLOOKUP($B94,'2016Principal'!$B$4:$CN$37,BP$3)","v":81477},null,null,null,null,null,null,111179,115976,54886,41687,24033,70262,71556,55780,47269,48027,40684,248070,12825,74634,171192,304100,111175,37610,41393,44135,64255,155637,10670,70362,87771,55638,10590,52905,149821,41075,43342,81477,163313.81360811047,63841.18639188954,47269,40684,304384.71646070282,37610,155352.2835392972,87771,149821,43342,48027,248070,135786.32986562111,41393,55638,81477,13274.918316561261,13742.215360991053,93070.663715472852,37383.710784714829,5296.3895344079865,5674.9429670239751,12142.279251533424,17629.581956566599,9536.2839374846571,9915.317158988626,14543.367150633643,111179,52134.81360811046,63841.18639188954,13721.5,14270.36,12074.92,14819.220000000001,3072.410294217726,400.95474445931541,7096.14245854411,12159.61457931629,1681.3621123789217,3736.7280017240205,7635.1618084068696,4488.0453235941286,1416.5806773586189,14558.465418232076,1646.3009674719199,7828.2336142960039,9574.4376187418493,34432.626520061167,1703.2591964941778,5460.4759603609091,10910.254225058421,8180.9464792834779,71556,15015.123445225507,3382.6850863831487,37382.191468391349,47269,48027,40684,248070,7126.8530559167757,5698.1469440832252,18530.992076415154,135786.32986562108,13703.105568670706,76057.169861251052,18308.539776420304,304100,6508.3749806124733,12686.254028297171,10435.049847484792,37561.102267048103,9573.3655238078827,10987.313341203233,6234.877621624416,6172.1312923294327,6630.9937615248073,4385.5373360676931,37610,41393,7116.8544938099585,387.44375368454899,21894.120102899404,7567.6895332011363,3715.0131839862797,3453.8789324186719,2178.5793280074504,9660.0825439094315,26045.710627028129,10402.01503179523,15968.61246925976,155637,0,9536.2839374846571,9915.317158988626,2555.3556173799197,37383.710784714829,5296.3895344079865,5674.9429670239751,87771,33057.245599508533,10380.390234781911,11190.313309650364,1010.0508560591896,1474.9367916303402,3370.4267654751525,1289.8195292066259,1515.099389712293,1940.2689625108978,999.44856146469044,47587.718951409144,5317.2810485908558,149821,3782.5203069604631,30653.714154288024,6638.7655387515142,43342,0,163313.81360811047,163313.81360811047,163313.81360811047,163313.81360811047,163313.81360811047,163313.81360811047,167814.98346936153,1914.4954369378245,6965.7215089357469,434.95876910699917,1490.6042774344974,4352.7602808684205,1020.9324637473422,13170.705882352942,20046.080427807487,12307.55901604278,7504.3755294117645,9177.4542887700536,12427.824855614974,29337.202958579885,9096.5992678768434,9593.1977735432756,248070,66335.40074113883,72844.953913770165,26514.361662733711,13134.456985538814,1744.1813517274763,1010.0508560591896,33057.245599508533,11190.313309650364,10380.390234781911,30624.352782950547,43625.513500931098,7227.1337161183528,3235.7324078506463,1049.6337960746769,2604.9305887984683,2079.8583054092865,1699.8449018669219]
[95,2023,111654,111654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2564015},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AK$3)","v":111654},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AL$3)","v":116878},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AM$3)","v":55118},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AN$3)","v":41659},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AO$3)","v":24101},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AP$3)","v":70357},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AQ$3)","v":71770},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AR$3)","v":55912},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AS$3)","v":47564},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AT$3)","v":48541},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AU$3)","v":41055},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AV$3)","v":250551},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AW$3)","v":12814},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AX$3)","v":75154},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AY$3)","v":171815},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,AZ$3)","v":305822},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BA$3)","v":111641},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BB$3)","v":37548},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BC$3)","v":41949},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BD$3)","v":44460},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BE$3)","v":64291},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BF$3)","v":156361},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BG$3)","v":10724},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BH$3)","v":70886},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BI$3)","v":88248},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BJ$3)","v":55882},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BK$3)","v":10629},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BL$3)","v":53007},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BM$3)","v":150627},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BN$3)","v":41373},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BO$3)","v":43421},{"$f":"HLOOKUP($B95,'2016Principal'!$B$4:$CN$37,BP$3)","v":82206},null,null,null,null,null,null,111654,116878,55118,41659,24101,70357,71770,55912,47564,48541,41055,250551,12814,75154,171815,305822,111641,37548,41949,44460,64291,156361,10724,70886,88248,55882,10629,53007,150627,41373,43421,82206,164194.29061951381,64337.709380486187,47564,41055,306108.04091900995,37548,156074.95908099005,88248,150627,43421,48541,250551,136280.48194928319,41949,55882,82206,13323.228249918062,13800.30292364364,93381.188298586276,37662.114816027053,5335.8328150996922,5717.2054114502362,12193.603975258158,17693.739332839679,9607.3025666202975,9989.1585249434029,14604.841136330306,111654,52540.290619513813,64337.709380486187,13779.5,14330.68,12125.960000000001,14881.86,3070.3466415625076,400.68543429439922,7091.3761767574797,12151.44730394937,1680.2327881496269,3734.2181453167887,7630.0334822947625,4485.0308282104206,1415.6291994646463,14599.657764108153,1650.9590819723189,7850.3831539195271,9587.3830454843337,34479.182261705384,1705.5621429469822,5467.8589727464705,10925.005785665584,8192.0077914512494,71770,15050.655827706141,3390.6900062720438,37470.654166021814,47564,48541,41055,250551,7120.7403554399662,5693.2596445600348,18660.103686133727,136280.48194928319,13752.973756257052,76287.550467959067,18375.168008351175,305822,6535.6554190290726,12739.429601737122,10478.78929636204,37718.54300153377,9613.4931454322978,11033.367652127457,6261.0116712909512,6198.0023351198579,6658.7881675771623,4403.9197097902697,37548,41949,7169.261375207675,390.29680047162225,22055.343373171123,7623.4162602497454,3742.3696875502437,3479.3125033495899,2179.7999156007627,9665.4947759782317,26060.303196984911,10407.842944660293,15977.559166775804,156361,0,9607.3025666202975,9989.1585249434029,2574.3858658593131,37662.114816027053,5335.8328150996922,5717.2054114502362,88248,33202.217883312405,10425.913352386549,11239.388338363739,1014.4804259373025,1480.3685701830864,3382.8391020052309,1294.5695727986051,1520.6790758500435,1947.414428945074,1003.1292502179598,47679.467317972681,5327.5326820273231,150627,3809.9625723645831,30876.107503477986,6686.929924157429,43421,0,164194.29061951381,164194.29061951381,164194.29061951381,164194.29061951381,164194.29061951381,164194.29061951381,168711.84108747286,1929.3853700629359,6994.9189564119242,438.16170555108607,1489.6030799444366,4384.3396494307763,1022.7933299887718,13262.470588235296,20185.74816399287,12393.309889483065,7556.6610196078436,9241.396677361854,12514.413661319073,29651.178895463512,9193.953923043493,9695.8671814929967,250551,66576.80778505285,73110.050450338924,26870.508477037576,13310.881938645853,1767.6095843165729,1014.4804259373025,33202.217883312405,11239.388338363739,10425.913352386549,30898.358369542726,44015.844506517693,7291.797123939582,3252.1081857348013,1054.9459071325994,2618.1139301101002,2090.3842987075154,1708.4476783149832]
[96,2024,112129,112129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2577783},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AK$3)","v":112129},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AL$3)","v":117761},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AM$3)","v":55332},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AN$3)","v":41635},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AO$3)","v":24159},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AP$3)","v":70435},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AQ$3)","v":71947},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AR$3)","v":56025},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AS$3)","v":47842},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AT$3)","v":49045},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AU$3)","v":41421},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AV$3)","v":253069},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AW$3)","v":12815},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AX$3)","v":75630},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AY$3)","v":172468},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,AZ$3)","v":307442},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BA$3)","v":112105},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BB$3)","v":37521},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BC$3)","v":42511},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BD$3)","v":44785},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BE$3)","v":64297},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BF$3)","v":157117},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BG$3)","v":10758},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BH$3)","v":71377},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BI$3)","v":88710},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BJ$3)","v":56105},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BK$3)","v":10656},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BL$3)","v":53114},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BM$3)","v":151450},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BN$3)","v":41690},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BO$3)","v":43502},{"$f":"HLOOKUP($B96,'2016Principal'!$B$4:$CN$37,BP$3)","v":82931},null,null,null,null,null,null,112129,117761,55332,41635,24159,70435,71947,56025,47842,49045,41421,253069,12815,75630,172468,307442,112105,37521,42511,44785,64297,157117,10758,71377,88710,56105,10656,53114,151450,41690,43502,82931,165066.22654087652,64823.773459123477,47842,41421,307729.42391691078,37521,156829.57608308922,88710,151450,43502,49045,253069,136798.4294783865,42511,56105,82931,13373.864504303283,13853.883692642148,93649.561622774054,37922.985769031446,5372.7920723890575,5756.8062897198815,12240.946608349077,17760.98614938273,9673.8486485012127,10058.349575866678,14661.545588653951,112129,52937.226540876523,64823.773459123477,13833,14386.32,12173.04,14939.640000000001,3068.577796429463,400.45459701018535,7087.2907923689399,12144.446782206292,1679.2647959530884,3732.0668398248758,7625.6377741986707,4482.4469750243852,1414.8136469840981,14634.792412061279,1654.9321796344241,7869.2754083042964,9598.0119221781642,34517.406975897473,1707.4529831924428,5473.9208144946151,10937.117593321993,8201.0897109153138,71947,15081.073700587291,3397.5427028435979,37546.383596569111,47842,49045,41421,253069,7121.2960554833126,5693.7039445166884,18778.290467337651,136798.42947838648,13805.243301191056,76481.719867927502,18445.004662365398,307442,6562.8187740189906,12792.376953831836,10522.341022282732,37875.308024712635,9653.4485455046779,11079.224305064883,6287.0335576541956,6223.7623433918698,6686.4632843331556,4422.2231892050249,37521,42511,7221.6682566053923,393.1498472586955,22216.566643442842,7679.1429872983545,3769.7261911142073,3504.7460742805083,2180.0033468663146,9666.3968146563639,26062.735291977708,10408.814263471137,15979.050283028479,157117,0,9673.8486485012127,10058.349575866678,2592.2176444917218,37922.985769031446,5372.7920723890575,5756.8062897198815,88710,33334.713044329888,10467.518496754721,11284.239696573091,1018.528762342299,1484.1290322580646,3391.4322580645162,1297.8580645161289,1524.5419354838709,1952.3612903225805,1005.6774193548387,47775.713153485405,5338.2868465145966,151450,3839.1545124085628,31112.680294394831,6738.1651931966071,43502,0,165066.22654087652,165066.22654087652,165066.22654087652,165066.22654087652,165066.22654087652,165066.22654087652,169600.94640880404,1943.961657146609,7023.9910929547277,441.36464199517297,1488.7449106672416,4417.9324676665719,1024.7013067679591,13346.470588235296,20313.597860962567,12471.804919786096,7604.5223529411769,9299.9285561497327,12593.675721925134,29959.046351084813,9289.4145187711038,9796.5391301440832,253069,66829.839566234004,73387.912470209543,27230.498602287167,13489.210758153324,1791.2906395595087,1018.528762342299,33334.713044329888,11284.239696573091,10467.518496754721,31170.86049612617,44404.033778191602,7356.1057256822314,3262.4188606988987,1058.2905696505507,2626.4145524174246,2097.011775969363,1713.8642412637626]
[97,2025,112623,112623,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A97,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A97,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A97,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2590889},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AK$3)","v":112623},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AL$3)","v":118623},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AM$3)","v":55522},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AN$3)","v":41577},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AO$3)","v":24202},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AP$3)","v":70529},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AQ$3)","v":72175},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AR$3)","v":56120},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AS$3)","v":48117},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AT$3)","v":49559},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AU$3)","v":41783},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AV$3)","v":255552},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AW$3)","v":12793},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AX$3)","v":76106},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AY$3)","v":173059},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,AZ$3)","v":309056},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BA$3)","v":112512},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BB$3)","v":37462},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BC$3)","v":43060},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BD$3)","v":45074},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BE$3)","v":64301},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BF$3)","v":157769},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BG$3)","v":10791},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BH$3)","v":71840},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BI$3)","v":89116},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BJ$3)","v":56315},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BK$3)","v":10687},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BL$3)","v":53200},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BM$3)","v":152199},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BN$3)","v":41978},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BO$3)","v":43583},{"$f":"HLOOKUP($B97,'2016Principal'!$B$4:$CN$37,BP$3)","v":83605},null,null,null,null,null,null,112623,118623,55522,41577,24202,70529,72175,56120,48117,49559,41783,255552,12793,76106,173059,309056,112512,37462,43060,45074,64301,157769,10791,71840,89116,56315,10687,53200,152199,41978,43583,83605,165947.72231008904,65298.277689910959,48117,41783,309344.61666113214,37462,157480.38333886786,89116,152199,43583,49559,255552,137267.199753578,43060,56315,83605,13419.693028563106,13901.455403435215,93959.965780931656,38168.980170744348,5407.6436734582549,5794.148869432398,12282.979787261575,17821.848122701173,9736.599841802361,10123.594904945039,14711.890663146907,112623,53324.722310089041,65298.277689910959,13880.5,14435.720000000001,12214.84,14990.94,3064.3030873579387,399.8967402400018,7077.4177800966354,12127.528854660528,1676.9254814781209,3726.8678515527527,7615.0148129664503,4476.202663158133,1412.8427284894403,14660.840513129975,1657.8777520390881,7883.2817348309363,9610.8210812707275,34563.472657103332,1709.7316881036388,5481.2261109603278,10951.713874343817,8212.0345882181609,72175,15106.646248584717,3403.3038194303031,37610.049931984984,48117,49559,41783,255552,7109.0706545296925,5683.9293454703084,18896.477248541574,137267.19975357797,13852.550040939901,76725.259095157744,18508.210577407364,309056,6586.6452513485101,12838.81999758733,10560.542643941613,38012.815275647547,9688.4956313440289,11119.44770537853,6309.8587898736796,6246.3578678890863,6710.7386561428302,4438.2781808468471,37462,43060,7268.2700680636699,395.686864247816,22359.931336084464,7728.6969076585028,3794.0524358218554,3527.3623881236936,2180.138967710016,9666.9981737751204,26064.356688639571,10409.461809345034,15980.044360530261,157769,0,9736.599841802361,10123.594904945039,2609.0325396175981,38168.980170744348,5407.6436734582549,5794.148869432398,89116,33459.484272193877,10506.698229119367,11326.47640161329,1022.3410970734618,1488.4465998256321,3401.2984742807321,1301.6337401918047,1528.9770706190061,1958.0410200523104,1008.6030950305143,47853.069619411523,5346.9303805884801,152199,3865.6758964232827,31327.610779518018,6784.7133240586991,43583,0,165947.72231008904,165947.72231008904,165947.72231008904,165947.72231008904,165947.72231008904,165947.72231008904,170497.9814052468,1958.1912828160614,7049.4918678963686,444.21279163314563,1486.6710015806871,4448.4521258744871,1026.6092835471463,13430.470588235296,20441.447557932264,12550.299950089127,7652.3836862745102,9358.4604349376114,12672.937782531195,30273.022287968444,9386.7691739377533,9899.2085380938042,255552,67058.846890396424,73639.392491256309,27582.161553821021,13663.414533793186,1814.4239123857931,1022.3410970734618,33459.484272193877,11326.47640161329,10506.698229119367,31424.193507598226,44764.915942478794,7415.8905499229832,3272.4262805169938,1061.5368597415031,2634.4710387745331,2103.4443274293922,1719.1214935375776]
[98,2026,113128,113128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2603641},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AK$3)","v":113128},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AL$3)","v":119431},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AM$3)","v":55705},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AN$3)","v":41531},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AO$3)","v":24228},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AP$3)","v":70563},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AQ$3)","v":72385},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AR$3)","v":56196},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AS$3)","v":48400},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AT$3)","v":50070},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AU$3)","v":42150},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AV$3)","v":257994},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AW$3)","v":12776},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AX$3)","v":76556},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AY$3)","v":173678},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,AZ$3)","v":310742},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BA$3)","v":112902},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BB$3)","v":37405},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BC$3)","v":43618},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BD$3)","v":45393},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BE$3)","v":64280},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BF$3)","v":158375},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BG$3)","v":10821},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BH$3)","v":72266},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BI$3)","v":89527},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BJ$3)","v":56497},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BK$3)","v":10722},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BL$3)","v":53260},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BM$3)","v":152891},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BN$3)","v":42246},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BO$3)","v":43642},{"$f":"HLOOKUP($B98,'2016Principal'!$B$4:$CN$37,BP$3)","v":84262},null,null,null,null,null,null,113128,119431,55705,41531,24228,70563,72385,56196,48400,50070,42150,257994,12776,76556,173678,310742,112902,37405,43618,45393,64280,158375,10821,72266,89527,56497,10722,53260,152891,42246,43642,84262,166815.94340234392,65743.056597656061,48400,42150,311031.72525468754,37405,158085.27474531246,89527,152891,43642,50070,257994,137758.17911118126,43618,56497,84262,13467.692785782785,13947.274472251696,94249.918458525528,38395.316272536344,5439.7101573793743,5828.5072689087092,12323.464375372034,17885.593573604925,9794.3363609088174,10183.626244442627,14760.380919105912,113128,53687.943402343932,65743.056597656061,13926.25,14483.300000000001,12255.1,15040.35,3060.9128008529369,399.45430211192524,7069.5874600186007,12114.1111879863,1675.0701631014224,3722.7445160265861,7606.5897057822749,4471.2502778848984,1411.2795862350565,14676.590527729652,1659.6587958186524,7891.7506764516947,9615.4541813680389,34580.134712007573,1710.5559005183268,5483.8684522351605,10956.993380245329,8215.9933736255734,72385,15127.104286982658,3407.9127126996668,37660.983000317676,48400,50070,42150,257994,7099.6237537928046,5676.3762462071954,19008.208449259568,137758.17911118123,13902.09804754656,76951.534529431039,18574.411019727122,310742,6609.4765195512427,12883.323159908317,10597.148620469781,38144.578980474609,9722.0788339910723,11157.991012804383,6331.7306340151999,6268.0095989797856,6734.0000689334274,4453.6625708721804,37405,43618,7319.7094378048132,398.48723940189717,22518.178176751167,7783.3948335923687,3820.9038962430996,3552.3264162066562,2179.4269582805837,9663.8410384016533,26055.844356164784,10406.062193507079,15974.825453645903,158375,0,9794.3363609088174,10183.626244442627,2624.503695824128,38395.316272536344,5439.7101573793743,5828.5072689087092,89527,33567.619336342672,10540.653997168727,11363.081545981462,1025.6451205071362,1493.3212728857891,3412.4377506538794,1305.8965998256319,1533.9844812554491,1964.4536181342633,1011.9062772449869,47907.039246801833,5352.9607531981665,152891,3890.3555176592022,31527.615536507652,6828.0289458331463,43642,0,166815.94340234392,166815.94340234392,166815.94340234392,166815.94340234392,166815.94340234392,166815.94340234392,171382.47793177498,1971.5294934203741,7073.9274999043282,447.35659694288012,1485.02617713273,4476.8523633735185,1027.9990444109987,13509.882352941177,20562.313868092693,12624.507436720143,7697.6307450980394,9413.7951942959007,12747.870402852051,30585.165680473376,9483.5556112726917,10001.278708253936,257994,67298.703969341499,73902.786963384817,27939.589471773463,13840.474109033703,1837.936419192836,1025.6451205071362,33567.619336342672,11363.081545981462,10540.653997168727,31671.136814033151,45116.695737637077,7474.1674483297702,3281.5239348970799,1064.48803255146,2641.7951172809958,2109.2921014839635,1723.9008137865007]
[99,2027,113687,113687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2616908},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AK$3)","v":113687},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AL$3)","v":120260},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AM$3)","v":55887},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AN$3)","v":41474},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AO$3)","v":24239},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AP$3)","v":70609},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AQ$3)","v":72647},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AR$3)","v":56274},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AS$3)","v":48660},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AT$3)","v":50582},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AU$3)","v":42552},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AV$3)","v":260563},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AW$3)","v":12768},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AX$3)","v":77029},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AY$3)","v":174298},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,AZ$3)","v":312465},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BA$3)","v":113319},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BB$3)","v":37336},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BC$3)","v":44177},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BD$3)","v":45706},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BE$3)","v":64270},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BF$3)","v":159021},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BG$3)","v":10854},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BH$3)","v":72709},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BI$3)","v":89959},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BJ$3)","v":56664},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BK$3)","v":10755},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BL$3)","v":53336},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BM$3)","v":153635},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BN$3)","v":42533},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BO$3)","v":43714},{"$f":"HLOOKUP($B99,'2016Principal'!$B$4:$CN$37,BP$3)","v":84925},null,null,null,null,null,null,113687,120260,55887,41474,24239,70609,72647,56274,48660,50582,42552,260563,12768,77029,174298,312465,113319,37336,44177,45706,64270,159021,10854,72709,89959,56664,10755,53336,153635,42533,43714,84925,167747.60464674901,66199.395353250991,48660,42552,312755.9070227351,37336,158730.09297726493,89959,153635,43714,50582,260563,138249.95165029925,44177,56664,84925,13515.770087036746,13992.84316364295,94592.251401544578,38630.684566183889,5473.0562897198806,5864.2367782232768,12363.727736225057,17949.442005851004,9854.3769195101322,10246.053200774622,14808.606200988637,113687,54060.604646749016,66199.395353250991,13971.75,14530.62,12295.14,15089.490000000002,3056.7117936619561,398.90606356191734,7059.884672095819,12097.484948846495,1672.7711816346437,3717.6351654832929,7596.1498990540576,4465.1136265680643,1409.342649093755,14683.2539954449,1660.4123143407758,7895.3336902143237,9621.7224932644003,34602.677492172144,1711.6710114323164,5487.443384548169,10964.136241170903,8221.3493774120725,72647,15148.100694812123,3412.6428926340141,37713.256412553863,48660,50582,42552,260563,7095.1781534460342,5672.8218465539667,19125.650355792037,138249.95165029922,13951.726099398142,77229.836256813025,18640.718409449659,312465,6633.8884140141654,12930.90731038999,10636.288856911438,38285.464787943543,9757.9870275906032,11199.202703052028,6355.1166827511333,6291.1602960690716,6758.8718872249128,4470.1120340531133,37336,44177,7370.1812958893834,401.23494292298619,22673.448587812851,7837.0639584114906,3847.2503135216248,3576.8209014416634,2179.0879061713304,9662.3376406047646,26051.790864510123,10404.443328822339,15972.340259891445,159021,0,9854.3769195101322,10246.053200774622,2640.5922455881951,38630.684566183889,5473.0562897198806,5864.2367782232768,89959,33666.842169929747,10571.811212906328,11396.669782846764,1028.6768343171559,1497.9173931996513,3422.9404969485613,1309.9158674803837,1538.705754141238,1970.4997820401045,1015.020706190061,47975.400774829563,5360.5992251704356,153635,3916.7848135349818,31741.799735224162,6874.4154512408559,43714,0,167747.60464674901,167747.60464674901,167747.60464674901,167747.60464674901,167747.60464674901,167747.60464674901,172330.44090356203,1985.2143654389076,7100.0548295128392,450.44127111826225,1482.9880250993917,4507.2660505459899,1029.6950237702765,13593.352941176472,20689.357789661321,12702.507750445633,7745.190431372549,9471.9581746880558,12826.632912655972,30897.919921104538,9580.5314545515339,10103.54862434393,260563,67538.948539528807,74166.606951623398,28297.657941550191,14017.850995340958,1861.4910631088521,1028.6768343171559,33666.842169929747,11396.669782846764,10571.811212906328,31920.335310481183,45471.688133664393,7532.9765558544268,3291.5313547151745,1067.7343226424127,2649.8516036381043,2115.7246529439922,1729.1580660603158]
[100,2028,114241,114241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2629703},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AK$3)","v":114241},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AL$3)","v":121057},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AM$3)","v":56080},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AN$3)","v":41407},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AO$3)","v":24260},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AP$3)","v":70661},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AQ$3)","v":72910},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AR$3)","v":56352},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AS$3)","v":48952},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AT$3)","v":51052},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AU$3)","v":42949},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AV$3)","v":263016},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AW$3)","v":12746},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AX$3)","v":77495},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AY$3)","v":174919},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,AZ$3)","v":314185},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BA$3)","v":113680},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BB$3)","v":37252},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BC$3)","v":44734},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BD$3)","v":46017},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BE$3)","v":64236},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BF$3)","v":159608},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BG$3)","v":10879},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BH$3)","v":73141},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BI$3)","v":90381},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BJ$3)","v":56827},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BK$3)","v":10781},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BL$3)","v":53398},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BM$3)","v":154308},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BN$3)","v":42820},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BO$3)","v":43798},{"$f":"HLOOKUP($B100,'2016Principal'!$B$4:$CN$37,BP$3)","v":85560},null,null,null,null,null,null,{"$f":"$AK100*BW$381+$AL100*BW$382+$AM100*BW$383+$AN100*BW$384+$AO100*BW$385+$AP100*BW$386+$AQ100*BW$387+$AR100*BW$388+$AS100*BW$389+$AT100*BW$390+$AU100*BW$391+$AV100*BW$392+$AW100*BW$393+$AX100*BW$394+$AY100*BW$395+$AZ100*BW$396+$BA100*BW$397+$BB100*BW$398+$BC100*BW$399+$BD100*BW$400+$BE100*BW$401+$BF100*BW$402+$BG100*BW$403+$BH100*BW$404+$BI100*BW$405+$BJ100*BW$406+$BK100*BW$407+$BL100*BW$408+$BM100*BW$409+$BN100*BW$410+$BO100*BW$411+$BP100*BW$412","v":114241},121057,56080,41407,24260,70661,72910,56352,48952,51052,{"$f":"$AK100*CG$381+$AL100*CG$382+$AM100*CG$383+$AN100*CG$384+$AO100*CG$385+$AP100*CG$386+$AQ100*CG$387+$AR100*CG$388+$AS100*CG$389+$AT100*CG$390+$AU100*CG$391+$AV100*CG$392+$AW100*CG$393+$AX100*CG$394+$AY100*CG$395+$AZ100*CG$396+$BA100*CG$397+$BB100*CG$398+$BC100*CG$399+$BD100*CG$400+$BE100*CG$401+$BF100*CG$402+$BG100*CG$403+$BH100*CG$404+$BI100*CG$405+$BJ100*CG$406+$BK100*CG$407+$BL100*CG$408+$BM100*CG$409+$BN100*CG$410+$BO100*CG$411+$BP100*CG$412","v":42949},263016,12746,77495,174919,314185,113680,37252,44734,46017,{"$f":"$AK100*CQ$381+$AL100*CQ$382+$AM100*CQ$383+$AN100*CQ$384+$AO100*CQ$385+$AP100*CQ$386+$AQ100*CQ$387+$AR100*CQ$388+$AS100*CQ$389+$AT100*CQ$390+$AU100*CQ$391+$AV100*CQ$392+$AW100*CQ$393+$AX100*CQ$394+$AY100*CQ$395+$AZ100*CQ$396+$BA100*CQ$397+$BB100*CQ$398+$BC100*CQ$399+$BD100*CQ$400+$BE100*CQ$401+$BF100*CQ$402+$BG100*CQ$403+$BH100*CQ$404+$BI100*CQ$405+$BJ100*CQ$406+$BK100*CQ$407+$BL100*CQ$408+$BM100*CQ$409+$BN100*CQ$410+$BO100*CQ$411+$BP100*CQ$412","v":64236},159608,10879,73141,90381,56827,10781,53398,154308,42820,{"$f":"$AK100*DA$381+$AL100*DA$382+$AM100*DA$383+$AN100*DA$384+$AO100*DA$385+$AP100*DA$386+$AQ100*DA$387+$AR100*DA$388+$AS100*DA$389+$AT100*DA$390+$AU100*DA$391+$AV100*DA$392+$AW100*DA$393+$AX100*DA$394+$AY100*DA$395+$AZ100*DA$396+$BA100*DA$397+$BB100*DA$398+$BC100*DA$399+$BD100*DA$400+$BE100*DA$401+$BF100*DA$402+$BG100*DA$403+$BH100*DA$404+$BI100*DA$405+$BJ100*DA$406+$BK100*DA$407+$BL100*DA$408+$BM100*DA$409+$BN100*DA$410+$BO100*DA$411+$BP100*DA$412","v":43798},85560,168659.88089740142,66638.119102598575,48952,42949,314476.98085840675,37252,159316.01914159325,90381,{"$f":"$AK100*DK$381+$AL100*DK$382+$AM100*DK$383+$AN100*DK$384+$AO100*DK$385+$AP100*DK$386+$AQ100*DK$387+$AR100*DK$388+$AS100*DK$389+$AT100*DK$390+$AU100*DK$391+$AV100*DK$392+$AW100*DK$393+$AX100*DK$394+$AY100*DK$395+$AZ100*DK$396+$BA100*DK$397+$BB100*DK$398+$BC100*DK$399+$BD100*DK$400+$BE100*DK$401+$BF100*DK$402+$BG100*DK$403+$BH100*DK$404+$BI100*DK$405+$BJ100*DK$406+$BK100*DK$407+$BL100*DK$408+$BM100*DK$409+$BN100*DK$410+$BO100*DK$411+$BP100*DK$412","v":154308},43798,51052,263016,138742.51737093192,44734,56827,85560,13563.924932324986,14041.166006711697,{"$f":"$AK100*DU$381+$AL100*DU$382+$AM100*DU$383+$AN100*DU$384+$AO100*DU$385+$AP100*DU$386+$AQ100*DU$387+$AR100*DU$388+$AS100*DU$389+$AT100*DU$390+$AU100*DU$391+$AV100*DU$392+$AW100*DU$393+$AX100*DU$394+$AY100*DU$395+$AZ100*DU$396+$BA100*DU$397+$BB100*DU$398+$BC100*DU$399+$BD100*DU$400+$BE100*DU$401+$BF100*DU$402+$BG100*DU$403+$BH100*DU$404+$BI100*DU$405+$BJ100*DU$406+$BK100*DU$407+$BL100*DU$408+$BM100*DU$409+$BN100*DU$410+$BO100*DU$411+$BP100*DU$412","v":94938.108781374976},38860.208500395493,5505.5744142596077,5899.0790988189729,12406.424596909857,18013.393419439421,9912.9266290265386,10306.930052096119,14859.74619771043,114241,{"$f":"$AK100*EE$381+$AL100*EE$382+$AM100*EE$383+$AN100*EE$384+$AO100*EE$385+$AP100*EE$386+$AQ100*EE$387+$AR100*EE$388+$AS100*EE$389+$AT100*EE$390+$AU100*EE$391+$AV100*EE$392+$AW100*EE$393+$AX100*EE$394+$AY100*EE$395+$AZ100*EE$396+$BA100*EE$397+$BB100*EE$398+$BC100*EE$399+$BD100*EE$400+$BE100*EE$401+$BF100*EE$402+$BG100*EE$403+$BH100*EE$404+$BI100*EE$405+$BJ100*EE$406+$BK100*EE$407+$BL100*EE$408+$BM100*EE$409+$BN100*EE$410+$BO100*EE$411+$BP100*EE$412","v":54418.880897401425},66638.119102598575,14020,14580.800000000001,12337.6,15141.6,3051.7737676655402,398.2616428101536,7048.4796406778123,12077.941825647076,{"$f":"$AK100*EO$381+$AL100*EO$382+$AM100*EO$383+$AN100*EO$384+$AO100*EO$385+$AP100*EO$386+$AQ100*EO$387+$AR100*EO$388+$AS100*EO$389+$AT100*EO$390+$AU100*EO$391+$AV100*EO$392+$AW100*EO$393+$AX100*EO$394+$AY100*EO$395+$AZ100*EO$396+$BA100*EO$397+$BB100*EO$398+$BC100*EO$399+$BD100*EO$400+$BE100*EO$401+$BF100*EO$402+$BG100*EO$403+$BH100*EO$404+$BI100*EO$405+$BJ100*EO$406+$BK100*EO$407+$BL100*EO$408+$BM100*EO$409+$BN100*EO$410+$BO100*EO$411+$BP100*EO$412","v":1670.0688700859741},3711.6294376517026,7583.8785472858026,4457.9003697570488,1407.0658984188917,14695.975161083101,1661.8508497011933,7902.1739892157057,9628.8084110602867,34628.160634966873,{"$f":"$AK100*EY$381+$AL100*EY$382+$AM100*EY$383+$AN100*EY$384+$AO100*EY$385+$AP100*EY$386+$AQ100*EY$387+$AR100*EY$388+$AS100*EY$389+$AT100*EY$390+$AU100*EY$391+$AV100*EY$392+$AW100*EY$393+$AX100*EY$394+$AY100*EY$395+$AZ100*EY$396+$BA100*EY$397+$BB100*EY$398+$BC100*EY$399+$BD100*EY$400+$BE100*EY$401+$BF100*EY$402+$BG100*EY$403+$BH100*EY$404+$BI100*EY$405+$BJ100*EY$406+$BK100*EY$407+$BL100*EY$408+$BM100*EY$409+$BN100*EY$410+$BO100*EY$411+$BP100*EY$412","v":1712.9315715959567},5491.4846123802654,10972.210779608509,8227.4039903881167,72910,15169.097102641588,3417.3730725683613,37765.52982479005,48952,51052,{"$f":"$AK100*FI$381+$AL100*FI$382+$AM100*FI$383+$AN100*FI$384+$AO100*FI$385+$AP100*FI$386+$AQ100*FI$387+$AR100*FI$388+$AS100*FI$389+$AT100*FI$390+$AU100*FI$391+$AV100*FI$392+$AW100*FI$393+$AX100*FI$394+$AY100*FI$395+$AZ100*FI$396+$BA100*FI$397+$BB100*FI$398+$BC100*FI$399+$BD100*FI$400+$BE100*FI$401+$BF100*FI$402+$BG100*FI$403+$BH100*FI$404+$BI100*FI$405+$BJ100*FI$406+$BK100*FI$407+$BL100*FI$408+$BM100*FI$409+$BN100*FI$410+$BO100*FI$411+$BP100*FI$412","v":42949},263016,7082.9527524924151,5663.0472475075858,19241.354221424452,138742.51737093189,14001.434196494645,77509.164277303687,18707.132746574975,314185,{"$f":"$AK100*FS$381+$AL100*FS$382+$AM100*FS$383+$AN100*FS$384+$AO100*FS$385+$AP100*FS$386+$AQ100*FS$387+$AR100*FS$388+$AS100*FS$389+$AT100*FS$390+$AU100*FS$391+$AV100*FS$392+$AW100*FS$393+$AX100*FS$394+$AY100*FS$395+$AZ100*FS$396+$BA100*FS$397+$BB100*FS$398+$BC100*FS$399+$BD100*FS$400+$BE100*FS$401+$BF100*FS$402+$BG100*FS$403+$BH100*FS$404+$BI100*FS$405+$BJ100*FS$406+$BK100*FS$407+$BL100*FS$408+$BM100*FS$409+$BN100*FS$410+$BO100*FS$411+$BP100*FS$412","v":6655.0219725300285},12972.101263205059,10670.172850569563,38407.430678821933,9789.0730177331243,11234.879969669291,6375.3621589949507,6311.2020266427699,6780.4036052182601,4484.3524566150245,{"$f":"$AK100*GC$381+$AL100*GC$382+$AM100*GC$383+$AN100*GC$384+$AO100*GC$385+$AP100*GC$386+$AQ100*GC$387+$AR100*GC$388+$AS100*GC$389+$AT100*GC$390+$AU100*GC$391+$AV100*GC$392+$AW100*GC$393+$AX100*GC$394+$AY100*GC$395+$AZ100*GC$396+$BA100*GC$397+$BB100*GC$398+$BC100*GC$399+$BD100*GC$400+$BE100*GC$401+$BF100*GC$402+$BG100*GC$403+$BH100*GC$404+$BI100*GC$405+$BJ100*GC$406+$BK100*GC$407+$BL100*GC$408+$BM100*GC$409+$BN100*GC$410+$BO100*GC$411+$BP100*GC$412","v":37252},44734,7420.33065008843,403.96508923307783,22827.726855672867,7890.3901495256978,3873.4283830859099,3601.158872394019,2177.935128999869,9657.2260880953418,{"$f":"$AK100*GM$381+$AL100*GM$382+$AM100*GM$383+$AN100*GM$384+$AO100*GM$385+$AP100*GM$386+$AQ100*GM$387+$AR100*GM$388+$AS100*GM$389+$AT100*GM$390+$AU100*GM$391+$AV100*GM$392+$AW100*GM$393+$AX100*GM$394+$AY100*GM$395+$AZ100*GM$396+$BA100*GM$397+$BB100*GM$398+$BC100*GM$399+$BD100*GM$400+$BE100*GM$401+$BF100*GM$402+$BG100*GM$403+$BH100*GM$404+$BI100*GM$405+$BJ100*GM$406+$BK100*GM$407+$BL100*GM$408+$BM100*GM$409+$BN100*GM$410+$BO100*GM$411+$BP100*GM$412","v":26038.008992884272},10398.939188894225,15963.890601126293,159608,0,9912.9266290265386,10306.930052096119,2656.2813054032677,38860.208500395493,5505.5744142596077,{"$f":"$AK100*GW$381+$AL100*GW$382+$AM100*GW$383+$AN100*GW$384+$AO100*GW$385+$AP100*GW$386+$AQ100*GW$387+$AR100*GW$388+$AS100*GW$389+$AT100*GW$390+$AU100*GW$391+$AV100*GW$392+$AW100*GW$393+$AX100*GW$394+$AY100*GW$395+$AZ100*GW$396+$BA100*GW$397+$BB100*GW$398+$BC100*GW$399+$BD100*GW$400+$BE100*GW$401+$BF100*GW$402+$BG100*GW$403+$BH100*GW$404+$BI100*GW$405+$BJ100*GW$406+$BK100*GW$407+$BL100*GW$408+$BM100*GW$409+$BN100*GW$410+$BO100*GW$411+$BP100*GW$412","v":5899.0790988189729},90381,33763.688408700371,10602.222148027458,11429.453511044632,1031.6359322275346,1501.5385789014822,3431.2153879686134,1313.0825632083697,1542.4255448997385,{"$f":"$AK100*HG$381+$AL100*HG$382+$AM100*HG$383+$AN100*HG$384+$AO100*HG$385+$AP100*HG$386+$AQ100*HG$387+$AR100*HG$388+$AS100*HG$389+$AT100*HG$390+$AU100*HG$391+$AV100*HG$392+$AW100*HG$393+$AX100*HG$394+$AY100*HG$395+$AZ100*HG$396+$BA100*HG$397+$BB100*HG$398+$BC100*HG$399+$BD100*HG$400+$BE100*HG$401+$BF100*HG$402+$BG100*HG$403+$BH100*HG$404+$BI100*HG$405+$BJ100*HG$406+$BK100*HG$407+$BL100*HG$408+$BM100*HG$409+$BN100*HG$410+$BO100*HG$411+$BP100*HG$412","v":1975.2634263295554},1017.4744986922406,48031.169389799557,5366.8306102004444,154308,3943.2141094107619,31955.983933940672,6920.8019566485655,43798,0,{"$f":"$AK100*HQ$381+$AL100*HQ$382+$AM100*HQ$383+$AN100*HQ$384+$AO100*HQ$385+$AP100*HQ$386+$AQ100*HQ$387+$AR100*HQ$388+$AS100*HQ$389+$AT100*HQ$390+$AU100*HQ$391+$AV100*HQ$392+$AW100*HQ$393+$AX100*HQ$394+$AY100*HQ$395+$AZ100*HQ$396+$BA100*HQ$397+$BB100*HQ$398+$BC100*HQ$399+$BD100*HQ$400+$BE100*HQ$401+$BF100*HQ$402+$BG100*HQ$403+$BH100*HQ$404+$BI100*HQ$405+$BJ100*HQ$406+$BK100*HQ$407+$BL100*HQ$408+$BM100*HQ$409+$BN100*HQ$410+$BO100*HQ$411+$BP100*HQ$412","v":168659.88089740142},168659.88089740142,168659.88089740142,168659.88089740142,168659.88089740142,168659.88089740142,173259.0451747051,1998.3709914929141,7122.6734529868736,453.50623491552693,{"$f":"$AK100*IA$381+$AL100*IA$382+$AM100*IA$383+$AN100*IA$384+$AO100*IA$385+$AP100*IA$386+$AQ100*IA$387+$AR100*IA$388+$AS100*IA$389+$AT100*IA$390+$AU100*IA$391+$AV100*IA$392+$AW100*IA$393+$AX100*IA$394+$AY100*IA$395+$AZ100*IA$396+$BA100*IA$397+$BB100*IA$398+$BC100*IA$399+$BD100*IA$400+$BE100*IA$401+$BF100*IA$402+$BG100*IA$403+$BH100*IA$404+$BI100*IA$405+$BJ100*IA$406+$BK100*IA$407+$BL100*IA$408+$BM100*IA$409+$BN100*IA$410+$BO100*IA$411+$BP100*IA$412","v":1480.5923025338891},4537.6797377184603,1031.6736663561003,13675.588235294119,20814.521568627453,12779.353725490197,7792.0462745098039,9529.2603921568625,12904.229803921569,31185.018540433928,{"$f":"$AK100*IK$381+$AL100*IK$382+$AM100*IK$383+$AN100*IK$384+$AO100*IK$385+$AP100*IK$386+$AQ100*IK$387+$AR100*IK$388+$AS100*IK$389+$AT100*IK$390+$AU100*IK$391+$AV100*IK$392+$AW100*IK$393+$AX100*IK$394+$AY100*IK$395+$AZ100*IK$396+$BA100*IK$397+$BB100*IK$398+$BC100*IK$399+$BD100*IK$400+$BE100*IK$401+$BF100*IK$402+$BG100*IK$403+$BH100*IK$404+$BI100*IK$405+$BJ100*IK$406+$BK100*IK$407+$BL100*IK$408+$BM100*IK$409+$BN100*IK$410+$BO100*IK$411+$BP100*IK$412","v":9669.5522481864082},10197.429211379667,263016,67779.580600958361,74430.852455972024,28654.445307678347,14194.593259514733,1884.9614328069219,1031.6359322275346,33763.688408700371,{"$f":"$AK100*IU$381+$AL100*IU$382+$AM100*IU$383+$AN100*IU$384+$AO100*IU$385+$AP100*IU$386+$AQ100*IU$387+$AR100*IU$388+$AS100*IU$389+$AT100*IU$390+$AU100*IU$391+$AV100*IU$392+$AW100*IU$393+$AX100*IU$394+$AY100*IU$395+$AZ100*IU$396+$BA100*IU$397+$BB100*IU$398+$BC100*IU$399+$BD100*IU$400+$BE100*IU$401+$BF100*IU$402+$BG100*IU$403+$BH100*IU$404+$BI100*IU$405+$BJ100*IU$406+$BK100*IU$407+$BL100*IU$408+$BM100*IU$409+$BN100*IU$410+$BO100*IU$411+$BP100*IU$412","v":11429.453511044632},10602.222148027458,32159.009586868058,45811.688392302916,7589.3020208290227,3299.1127333652466,1070.1936333173767,2655.9550023934898,2120.5977979894687,1733.1408329344183]
[101,2029,114818,114818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2642191},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AK$3)","v":114818},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AL$3)","v":121810},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AM$3)","v":56247},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AN$3)","v":41336},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AO$3)","v":24279},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AP$3)","v":70679},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AQ$3)","v":73186},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AR$3)","v":56428},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AS$3)","v":49242},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AT$3)","v":51547},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AU$3)","v":43340},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AV$3)","v":265519},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AW$3)","v":12729},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AX$3)","v":77926},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AY$3)","v":175530},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,AZ$3)","v":315872},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BA$3)","v":114008},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BB$3)","v":37189},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BC$3)","v":45300},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BD$3)","v":46293},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BE$3)","v":64190},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BF$3)","v":160169},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BG$3)","v":10899},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BH$3)","v":73511},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BI$3)","v":90795},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BJ$3)","v":56971},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BK$3)","v":10806},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BL$3)","v":53454},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BM$3)","v":154992},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BN$3)","v":43087},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BO$3)","v":43850},{"$f":"HLOOKUP($B101,'2016Principal'!$B$4:$CN$37,BP$3)","v":86191},null,null,null,null,null,null,114818,121810,56247,41336,24279,70679,73186,56428,49242,51547,43340,265519,12729,77926,175530,315872,114008,37189,45300,46293,64190,160169,10899,73511,90795,56971,10806,53454,154992,43087,43850,86191,169575.37778164391,67052.622218356089,49242,43340,316165.00713065855,37189,159875.99286934143,90795,154992,43850,51547,265519,139227.15127641754,45300,56971,86191,13611.304337270421,14082.979036724551,95287.602607229361,39056.7914996045,5533.4255857403923,5928.9209011810271,12443.369548901368,18076.31501960451,9963.0733709734595,10359.069947903881,14903.996868448976,114818,54757.377781643918,67052.622218356089,14061.75,14624.220000000001,12374.34,15186.69,3046.5409341469503,397.57874917768754,7036.393711861715,12057.23194882381,1667.2052265045481,3705.2651589047932,7570.8745775015313,4450.2564707483607,1404.6532223306035,14707.484787136711,1663.1523816939518,7908.3628311693374,9631.2612287588618,34636.981722857352,1713.3679193449091,5492.8834989375291,10975.005812144604,8229.4998179567465,73186,15189.555141039529,3421.9819658377251,37816.462893122749,49242,51547,43340,265519,7073.5058517555271,5655.4941482444738,19348.367882556573,139227.15127641751,14050.341841141928,77801.229366707528,18772.477609672507,315872,6674.2236545056612,13009.529563823737,10700.959415444535,38518.247333138024,9817.3173522670477,11267.295879504369,6393.7569407344854,6329.4116876626404,6799.9670498216346,4497.291123097868,37189,45300,7464.8361862907987,406.38798435071544,22964.642617503618,7937.7150008039016,3896.6603676509994,3622.7578433999679,2176.3754892973038,9650.3104582296528,26019.36293127283,10391.492411344421,15952.458709855795,160169,0,9963.0733709734595,10359.069947903881,2669.7186945967323,39056.7914996045,5533.4255857403923,5928.9209011810271,90795,33849.245822092824,10629.088250220359,11458.415823072197,1034.2501046146176,1505.0204882301657,3439.1720139494332,1316.1274629468178,1546.0022667829121,1979.8438535309504,1019.8339145597209,48081.54104203052,5372.4589579694857,154992,3967.8016425077417,32155.242404523626,6963.9559529686303,43850,0,169575.37778164391,169575.37778164391,169575.37778164391,169575.37778164391,169575.37778164391,169575.37778164391,174190.60714835144,2010.8012793456955,7143.2244460602351,456.22626709573609,1478.0535517555206,4565.9740041820478,1032.8985403378008,13751.64705882353,20930.284634581109,12850.428007130125,7835.3829019607847,9582.2587950089128,12975.998602495545,31487.388362919133,9763.3081904188821,10296.303446661987,265519,68016.337749965533,74690.84279922003,29016.997640225087,14374.191323289162,1908.8110364857507,1034.2501046146176,33849.245822092824,11458.415823072197,10629.088250220359,32396.180403246199,46149.546917028762,7645.2726797250389,3305.1778362853038,1072.1610818573481,2660.8377213977978,2124.4963140258496,1736.3270464337002]
[102,2030,115391,115391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2653842},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AK$3)","v":115391},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AL$3)","v":122500},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AM$3)","v":56394},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AN$3)","v":41249},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AO$3)","v":24281},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AP$3)","v":70678},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AQ$3)","v":73447},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AR$3)","v":56467},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AS$3)","v":49531},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AT$3)","v":52012},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AU$3)","v":43733},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AV$3)","v":267932},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AW$3)","v":12700},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AX$3)","v":78374},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AY$3)","v":176077},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,AZ$3)","v":317574},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BA$3)","v":114254},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BB$3)","v":37138},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BC$3)","v":45858},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BD$3)","v":46555},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BE$3)","v":64087},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BF$3)","v":160653},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BG$3)","v":10896},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BH$3)","v":73858},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BI$3)","v":91200},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57105},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BK$3)","v":10829},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BL$3)","v":53471},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BM$3)","v":155578},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BN$3)","v":43338},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BO$3)","v":43914},{"$f":"HLOOKUP($B102,'2016Principal'!$B$4:$CN$37,BP$3)","v":86770},null,null,null,null,null,null,115391,122500,56394,41249,24281,70678,73447,56467,49531,52012,43733,267932,12700,78374,176077,317574,114254,37138,45858,46555,64087,160653,10896,73858,91200,57105,10829,53471,155578,43338,43914,86770,170458.55420943582,67432.445790564161,49531,43733,317867.89254201308,37138,160359.10745798695,91200,155578,43914,52012,267932,139661.02156496196,45858,57105,86770,13653.7209240219,14119.784518232873,95614.309952140917,39241.154474538358,5559.5454681831816,5956.9076725854402,12475.889955744196,18132.645813860327,10010.102883015574,10407.968715053323,14942.948057661948,115391,55067.554209435839,67432.445790564161,14098.5,14662.44,12406.68,15226.380000000001,3040.1288705396641,396.74196402241228,7021.5841934532582,12031.855057505161,1663.6962547920966,3697.4666764966087,7554.9401356531998,4440.8900029489823,1401.6968445886168,14708.696326721301,1663.2893850616106,7909.0142882170876,9631.1249611089424,34636.491662418994,1713.3436778033006,5492.8057830176813,10974.850532559265,8229.3833830918229,73447,15200.053344954262,3424.3470558048989,37842.599599240843,49531,52012,43733,267932,7057.3905504984832,5642.6094495015177,19459.602500160268,139661.02156496193,14094.126590114211,78076.611697155822,18830.977838992228,317574,6688.6249159873851,13037.600789287744,10724.049339100764,38601.359823875093,9838.5006031674911,11291.607811880676,6407.5530270391373,6343.0689334275421,6814.6396332741651,4506.995122960001,37138,45858,7507.0841952944966,408.68797899137144,23094.613376922665,7982.6393161477035,3918.7139182164101,3643.2612144273539,2172.883252571994,9634.8254609216983,25977.611967229815,10374.818105091603,15926.861214184893,160653,0,10010.102883015574,10407.968715053323,2682.3207866241169,39241.154474538358,5559.5454681831816,5956.9076725854402,91200,33928.861748444135,10654.088650872085,11485.366863431182,1036.6827372525977,1508.2238448125545,3446.4921098517871,1318.9287707061901,1549.2928509154317,1984.0578465562337,1022.0045771578029,48096.832436457771,5374.1675635422298,155578,3990.9157653816815,32342.560292599741,7004.523942018579,43914,0,170458.55420943582,170458.55420943582,170458.55420943582,170458.55420943582,170458.55420943582,170458.55420943582,175088.16590659166,2022.1915829558141,7158.6376908652555,458.80832662912309,1474.9426881256886,4592.5727340785297,1034.4060775460475,13830.705882352942,21050.613761140823,12924.305682709448,7880.4288627450978,9637.347622103387,13050.598188948308,31771.432741617358,9851.3819543342361,10389.185304048406,267932,68228.295459469489,74923.600111424064,29374.425558177529,14551.250898529679,1932.3235432927936,1036.6827372525977,33928.861748444135,11485.366863431182,10654.088650872085,32613.80623951077,46459.562900889716,7696.6308595995124,3304.2680708472953,1071.8659645763523,2660.1053135471516,2123.9115366203923,1735.849114408808]
[103,2031,116014,116014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2665854},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AK$3)","v":116014},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AL$3)","v":123195},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AM$3)","v":56524},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AN$3)","v":41173},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AO$3)","v":24266},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AP$3)","v":70665},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AQ$3)","v":73752},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AR$3)","v":56515},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AS$3)","v":49829},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AT$3)","v":52472},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AU$3)","v":44111},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AV$3)","v":270396},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AW$3)","v":12652},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AX$3)","v":78799},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AY$3)","v":176677},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,AZ$3)","v":319432},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BA$3)","v":114511},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BB$3)","v":37058},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BC$3)","v":46411},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BD$3)","v":46805},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BE$3)","v":64026},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BF$3)","v":161154},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BG$3)","v":10921},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BH$3)","v":74211},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BI$3)","v":91603},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57222},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BK$3)","v":10847},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BL$3)","v":53491},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BM$3)","v":156193},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BN$3)","v":43602},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BO$3)","v":43965},{"$f":"HLOOKUP($B103,'2016Principal'!$B$4:$CN$37,BP$3)","v":87361},null,null,null,null,null,null,116014,123195,56524,41173,24266,70665,73752,56515,49829,52472,44111,270396,12652,78799,176677,319432,114511,37058,46411,46805,64026,161154,10921,74211,91603,57222,10847,53491,156193,43602,43965,87361,171393.97829250162,67815.021707498381,49829,44111,319726.80905252672,37058,160859.19094747328,91603,156193,43965,52472,270396,140136.93047378582,46411,57222,87361,13700.247344590249,14152.33358351234,95982.150574323081,39428.705281891824,5586.1169912445794,5985.3783651092381,12504.649499210642,18194.434619259762,10057.945585467636,10457.712994026675,14977.39468757818,116014,55379.978292501619,67815.021707498381,14131,14696.24,12435.28,15261.480000000001,3034.5275276183565,396.01097928906836,7008.6471428895493,12009.686738652088,1660.6309461697253,3690.6542091055508,7541.0203933489101,4432.7078011932035,1399.1142617335481,14699.609779836872,1662.2618598041695,7904.1283603589573,9629.3534816599695,34630.120876720313,1713.0285377623904,5491.7954760596576,10972.831897949864,8227.8697298478128,73752,15212.974211310857,3427.2579357644968,37874.767852924648,49829,52472,44111,270396,7030.7169484178594,5621.2830515821415,19565.126411949484,140136.93047378579,14142.153737067352,78397.387562364194,18895.146280659203,319432,6703.6701363158527,13066.92723215055,10748.171739018044,38688.188726799592,9860.631072604132,11317.006863184379,6421.9660115118822,6357.336869043721,6829.9683078566877,4517.1330415151569,37058,46411,7547.3971809850482,410.88263036604314,23218.631277131681,8025.5060292620183,3939.757382496382,3662.8254997588297,2170.8150347055484,9625.6547343606762,25952.88566813638,10364.943030514691,15911.701532282708,161154,0,10057.945585467636,10457.712994026675,2695.140782260044,39428.705281891824,5586.1169912445794,5985.3783651092381,91603,33998.3771468255,10675.917358903816,11508.898741953577,1038.8067523171026,1510.7308195292067,3452.2208805579771,1321.1210985178727,1551.8680906713166,1987.3557541412379,1023.7033565823888,48114.822312254546,5376.1776877454586,156193,4015.2270340618411,32539.579903962662,7047.1930619754967,43965,0,171393.97829250162,171393.97829250162,171393.97829250162,171393.97829250162,171393.97829250162,171393.97829250162,176039.36585486581,2033.6644249978899,7174.7401458038348,461.27212389380531,1472.2251520812379,4620.5490874357847,1035.6073962588691,13905.705882352942,21164.765276292335,12994.390531194296,7923.1621960784314,9689.608228163992,13121.367885918004,32052.422879684418,9938.5086885300716,10481.06843178551,270396,68460.79020481206,75178.909777461391,29728.650717008535,14726.723918436497,1955.6253645549707,1038.8067523171026,33998.3771468255,11508.898741953577,10675.917358903816,32835.942455801545,46776.004086488727,7749.0534577097269,3311.849449497367,1074.3252752513165,2666.2087123025372,2128.7846816658689,1739.8318812829104]
[104,2032,116617,116617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2677384},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AK$3)","v":116617},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AL$3)","v":123834},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AM$3)","v":56644},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AN$3)","v":41081},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AO$3)","v":24273},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AP$3)","v":70634},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AQ$3)","v":74078},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AR$3)","v":56581},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AS$3)","v":50124},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AT$3)","v":52926},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AU$3)","v":44526},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AV$3)","v":272796},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AW$3)","v":12622},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AX$3)","v":79217},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AY$3)","v":177134},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,AZ$3)","v":321232},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BA$3)","v":114711},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BB$3)","v":36966},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BC$3)","v":46966},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BD$3)","v":47049},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BE$3)","v":63963},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BF$3)","v":161624},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BG$3)","v":10926},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BH$3)","v":74520},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BI$3)","v":92002},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57372},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BK$3)","v":10857},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BL$3)","v":53486},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BM$3)","v":156806},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BN$3)","v":43862},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BO$3)","v":44034},{"$f":"HLOOKUP($B104,'2016Principal'!$B$4:$CN$37,BP$3)","v":87918},null,null,null,null,null,null,116617,123834,56644,41081,24273,70634,74078,56581,50124,52926,44526,272796,12622,79217,177134,321232,114711,36966,46966,47049,63963,161624,10926,74520,92002,57372,10857,53486,156806,43862,44034,87918,172284.22863650022,68166.771363499778,50124,44526,321527.668852809,36966,161328.33114719103,92002,156806,44034,52926,272796,140499.41442600664,46966,57372,87918,13735.684968256473,14182.37887453954,96362.999109757307,39592.878651501509,5609.3764831028557,6010.3003027575487,12531.196770102746,18241.497092705664,10099.824891580067,10501.256852958022,15009.191576731626,116617,55667.228636500229,68166.771363499778,14161,14727.44,12461.68,15293.880000000001,3027.7469546083526,395.12610303291518,6992.9865027334799,11982.851405303632,1656.9203094163283,3682.4075380532176,7524.1701789805602,4422.8030306467344,1395.9879772247805,14703.85016838294,1662.7413715909754,7906.4084600260849,9625.1291845124215,34614.929003131147,1712.2770499725279,5489.3862825443694,10968.018230804368,8224.260249035171,74078,15230.740402551173,3431.2603957089445,37918.999201739884,50124,52926,44526,272796,7014.045947117469,5607.9540528825319,19668.912282838643,140499.41442600661,14178.734413996663,78735.403513031226,18944.021243728879,321232,6715.378478983921,13089.749366674134,10766.944034673515,38755.759857480138,9877.8532278077437,11336.772661864305,6433.1823418408676,6368.4403208851054,6841.8972374928908,4525.022472297379,36966,46966,7586.7426550190266,413.02461010772276,23339.672747735676,8067.3439412615899,3960.2958036336349,3681.9202422423496,2168.6790064172524,9616.1833282402768,25927.34867071201,10354.74418300083,15896.044811629634,161624,0,10099.824891580067,10501.256852958022,2706.3628180999917,39592.878651501509,5609.3764831028557,6010.3003027575487,92002,34087.499452442637,10703.902882021421,11539.067816982291,1041.5298485536473,1512.1235832606801,3455.4035309503051,1322.3390584132519,1553.298779424586,1989.187925021796,1024.6471229293809,48110.324843305352,5375.6751566946514,156806,4039.1699501862408,32733.614369698873,7089.2156801148858,44034,0,172284.22863650022,172284.22863650022,172284.22863650022,172284.22863650022,172284.22863650022,172284.22863650022,176941.63214953145,2044.2128366020431,7187.2712391412497,463.67679002413513,1468.9355031853238,4648.1015566512633,1037.2327098115102,13979.470588235296,21277.036648841357,13063.321040998217,7965.1916862745102,9741.0080713012467,13190.971964349377,32329.747928994086,10024.498987062481,10571.753083943435,272796,68637.87370251464,75373.370639759829,30084.156979488114,14902.831560476796,1979.0114600350942,1041.5298485536473,34087.499452442637,11539.067816982291,10703.902882021421,33045.299262018067,47074.240533829921,7798.4602041520102,3313.3657252273815,1074.8171373863092,2667.4293920536143,2129.7593106749641,1740.6284346577308]
[105,2033,117212,117212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2688332},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AK$3)","v":117212},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AL$3)","v":124472},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AM$3)","v":56788},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AN$3)","v":40984},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AO$3)","v":24273},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AP$3)","v":70618},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AQ$3)","v":74388},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AR$3)","v":56611},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AS$3)","v":50390},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AT$3)","v":53357},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AU$3)","v":44899},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AV$3)","v":275107},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AW$3)","v":12580},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AX$3)","v":79602},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AY$3)","v":177585},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,AZ$3)","v":323001},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BA$3)","v":114883},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BB$3)","v":36855},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BC$3)","v":47483},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BD$3)","v":47307},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BE$3)","v":63872},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BF$3)","v":162031},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BG$3)","v":10936},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BH$3)","v":74824},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BI$3)","v":92421},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57496},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BK$3)","v":10869},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BL$3)","v":53469},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BM$3)","v":157369},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BN$3)","v":44096},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BO$3)","v":44088},{"$f":"HLOOKUP($B105,'2016Principal'!$B$4:$CN$37,BP$3)","v":88466},null,null,null,null,null,null,117212,124472,56788,40984,24273,70618,74388,56611,50390,53357,44899,275107,12580,79602,177585,323001,114883,36855,47483,47307,63872,162031,10936,74824,92421,57496,10869,53469,157369,44096,44088,88466,173166.02944944406,68517.97055055594,50390,44899,323297.41340326617,36855,161734.58659673383,92421,157369,44088,53357,275107,140857.13928913925,47483,57496,88466,13770.657327717017,14218.433223772181,96733.830409984454,39754.395494094861,5632.2596077789594,6034.8189728063717,12563.05349517327,18287.941678097573,10141.026539017537,10544.096118702779,15047.347843715763,117212,55954.029449444068,68517.97055055594,14197,14764.880000000001,12493.36,15332.76,3020.5978721956312,394.19313567588415,6976.4747408297981,11954.557629925368,1653.0080076219858,3673.712678356736,7506.40419209219,4412.3599573531747,1392.6917859492321,14703.85016838294,1662.7413715909754,7906.4084600260849,9622.9489021136887,34607.088036117384,1711.8891853067926,5488.1428278268004,10965.53375743895,8222.3972911963883,74388,15238.815944024045,3433.0796956836934,37939.104360292265,50390,53357,44899,275107,6990.7065452969227,5589.2934547030782,19764.504532341816,140857.13928913922,14214.834819456442,79057.261705046185,18992.254522381885,323001,6725.4476536784596,13109.376402364416,10783.088208937219,38813.871029865411,9892.6642812828504,11353.771248729039,6442.8283859237945,6377.9892894686955,6852.1561169800261,4531.80738277009,36855,47483,7628.3456562516758,415.289490326384,23467.659220751379,8111.5823891955624,3982.0126587705663,3702.1105847044323,2165.5936322230468,9602.5024082885884,25890.46189665459,10340.012514369697,15873.429548464081,162031,0,10141.026539017537,10544.096118702779,2717.4032675994872,39754.395494094861,5632.2596077789594,6034.8189728063717,92421,34161.173891752806,10727.037581131975,11564.007585672694,1043.7809414425244,1513.7948997384483,3459.2227114210982,1323.8006102877071,1555.0156059285091,1991.3865300784655,1025.7796425457716,48095.033448878094,5373.9665511219073,157369,4060.7185746982004,32908.245388861462,7127.036036440335,44088,0,173166.02944944406,173166.02944944406,173166.02944944406,173166.02944944406,173166.02944944406,173166.02944944406,177835.29115449026,2054.744740519805,7198.0479794114271,466.21942880128722,1465.4670690233272,4672.898778945194,1038.5046943309683,14047.411764705883,21380.444491978611,13126.809668449197,8003.90305882353,9788.3500320855619,13255.080983957219,32593.023471400396,10106.132948885101,10657.843579714505,275107,68812.632252763797,75565.278405397883,30415.322272644764,15066.881381981,2000.7963453742361,1043.7809414425244,34161.173891752806,11564.007585672694,10727.037581131975,33251.273283214934,47367.658079867579,7847.0686369174882,3316.3982766874101,1075.800861656295,2669.870751555768,2131.7085686931546,1742.2215414073719]
[106,2034,{"$f":"SUM(D106:AI106)","v":117835},117835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2699043},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AK$3)","v":117835},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AL$3)","v":125114},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AM$3)","v":56904},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AN$3)","v":40888},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AO$3)","v":24255},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AP$3)","v":70595},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AQ$3)","v":74682},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AR$3)","v":56622},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AS$3)","v":50655},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AT$3)","v":53778},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AU$3)","v":45267},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AV$3)","v":277411},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AW$3)","v":12541},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AX$3)","v":79973},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AY$3)","v":177996},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,AZ$3)","v":324778},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BA$3)","v":115049},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BB$3)","v":36737},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BC$3)","v":48015},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BD$3)","v":47546},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BE$3)","v":63783},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BF$3)","v":162440},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BG$3)","v":10949},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BH$3)","v":75133},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BI$3)","v":92772},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57604},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BK$3)","v":10882},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BL$3)","v":53438},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BM$3)","v":157930},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BN$3)","v":44328},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BO$3)","v":44131},{"$f":"HLOOKUP($B106,'2016Principal'!$B$4:$CN$37,BP$3)","v":89014},null,null,null,null,null,null,117835,125114,56904,40888,24255,70595,74682,56622,50655,53778,45267,277411,12541,79973,177996,324778,115049,36737,48015,47546,63783,162440,10949,75133,92772,57604,10882,53438,157930,44328,44131,89014,174077.62838660699,68871.371613393014,50655,45267,325075.16161244799,36737,162142.83838755204,92772,157930,44131,53778,277411,141183.13689168356,48015,57604,89014,13802.527925806335,14247.477005098473,97080.415777455142,39918.568863704553,5655.5190996372366,6059.7409104546823,12588.715857035637,18330.267009796185,10182.905845129966,10587.639977634126,15078.084836564092,117835,56242.628386606986,68871.371613393014,14226,14795.04,12518.88,15364.080000000002,3013.5224916634534,393.26978653902864,6960.1332032756391,11926.555542953067,1649.1360388358323,3665.1074563890843,7488.8213597078238,4402.024544609033,1389.42957602704,14692.946312121625,1661.5083412820461,7900.5453465963292,9619.814746165508,34595.816646035099,1711.3316298497978,5486.3553616702966,10961.962326976163,8219.7192893031388,74682,15241.77697589743,3433.7467723411014,37946.476251761473,50655,53778,45267,277411,6969.0342436064157,5571.9657563935853,19856.620700044874,141183.13689168356,14247.733415119344,79362.068172713916,19036.209904923762,324778,6735.1655780929568,13128.318774018991,10798.669214331261,38869.955068330259,9906.9586701018488,11370.176861633377,6452.1379400968517,6387.2051544970445,6862.0571285780761,4538.3556103193341,36737,48015,7666.8848705718428,417.38757704057019,23586.220333351197,8152.5629669328473,4002.1302106222197,3720.8140414813229,2162.5760684506918,9589.1221678962775,25854.385820928102,10325.604618675514,15851.311324049419,162440,0,10182.905845129966,10587.639977634126,2728.6253034394349,39918.568863704553,5655.5190996372366,6059.7409104546823,92772,34225.341951797142,10747.187157776651,11585.729319693368,1045.7415707328366,1515.6054925893636,3463.3601569311245,1325.3839581517,1556.8755013077594,1993.768352223191,1027.0065387968614,48067.1491413931,5370.850858606902,157930,4082.0830229322805,33081.383835210698,7164.5331418570204,44131,0,174077.62838660699,174077.62838660699,174077.62838660699,174077.62838660699,174077.62838660699,174077.62838660699,178757.6965593209,2065.3426751831325,7208.4487868814822,468.57481898632341,1462.0343919145473,4697.4840591682369,1039.5175708927591,14112.882352941177,21480.092049910876,13187.989618538324,8041.2067450980394,9833.9704670231731,13316.858766488414,32850.19053254438,10185.872851268679,10741.936616186942,277411,68971.89115332345,75740.165526633456,30756.095843165731,15235.690869486294,2023.2132873479761,1045.7415707328366,34225.341951797142,11585.729319693368,10747.187157776651,33457.247304411794,47661.075625905236,7895.6770696829672,3320.3405935854476,1077.0797032072762,2673.0445189085685,2134.2426041168023,1744.2925801819051]
[107,2035,118449,118449,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A107,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A107,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A107,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2709036},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AK$3)","v":118449},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AL$3)","v":125703},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AM$3)","v":56999},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AN$3)","v":40791},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AO$3)","v":24230},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AP$3)","v":70568},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AQ$3)","v":74952},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AR$3)","v":56613},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AS$3)","v":50893},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AT$3)","v":54197},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AU$3)","v":45624},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AV$3)","v":279581},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AW$3)","v":12501},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AX$3)","v":80319},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AY$3)","v":178356},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,AZ$3)","v":326484},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BA$3)","v":115211},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BB$3)","v":36637},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BC$3)","v":48538},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BD$3)","v":47772},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BE$3)","v":63675},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BF$3)","v":162797},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BG$3)","v":10971},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BH$3)","v":75417},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BI$3)","v":93084},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57685},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BK$3)","v":10891},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BL$3)","v":53403},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BM$3)","v":158472},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BN$3)","v":44567},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BO$3)","v":44165},{"$f":"HLOOKUP($B107,'2016Principal'!$B$4:$CN$37,BP$3)","v":89494},null,null,null,null,null,null,118449,125703,56999,40791,24230,70568,74952,56613,50893,54197,45624,279581,12501,80319,178356,326484,115211,36637,48538,47772,63675,162797,10971,75417,93084,57685,10891,53403,158472,44567,44165,89494,174956.40217786704,69195.597822132957,50893,45624,326781.81469478999,36637,162499.18530520998,93084,158472,44165,54197,279581,141468.68223697788,48538,57685,89494,13830.443778147344,14271.262860495008,97395.220418618599,40069.459598232548,5676.8967555846493,6082.6465101055564,12609.732446491886,18367.340293035846,10221.396857867605,10627.660870632517,15103.257373810571,118449,56507.40217786705,69195.597822132957,14249.75,14819.74,12539.78,15389.730000000001,3006.373409250732,392.33681918199761,6943.6214413719572,11898.261767574802,1645.2237370414898,3656.4125966926026,7471.0553728194545,4391.5814713154732,1386.1333847514916,14677.802067314244,1659.7957991863113,7892.4021334994459,9616.1355196176428,34582.585014199372,1710.677108226369,5484.2570318344005,10957.769778172022,8216.5755479501931,74952,15239.354313455569,3433.2009823486769,37940.444704195754,50893,54197,45624,279581,6946.8062418725622,5554.1937581274387,19942.529578819154,141468.68223697785,14276.549703291232,79641.533691838937,19074.710969923945,326484,6744.6493356540914,13146.804702983094,10813.874773812191,38924.687684181503,9920.9086158167738,11386.187158564117,6461.2231676633291,6396.198950488566,6871.7195615834007,4544.7460492529344,36637,48538,7703.3278096361009,419.37154188327344,23698.332515140148,8191.3144755881885,4021.1535023313145,3738.5001554209766,2158.9143056707558,9572.8854716898768,25810.608111057758,10308.120880080325,15824.471231501289,162797,0,10221.396857867605,10627.660870632517,2738.9394075771215,40069.459598232548,5676.8967555846493,6082.6465101055564,93084,34273.467996830397,10762.299340260157,11602.020620208872,1047.2120427005707,1516.8589799476897,3466.2245422842198,1326.4801220575414,1558.1631211857018,1995.4173060156932,1027.8559285091542,48035.666858748751,5367.3331412512516,158472,4104.0920881389402,33259.746286406677,7203.1616254543824,44165,0,174956.40217786704,174956.40217786704,174956.40217786704,174956.40217786704,174956.40217786704,174956.40217786704,179645.93586970598,2075.0657024677116,7218.5989724847886,470.8020917135961,1458.5659577525507,4722.8111366393887,1040.3184500346401,14173.941176470589,21573.024812834225,13245.046930481283,8075.9967058823531,9876.5167486631017,13374.47362566845,33106.135897435903,10265.233941764451,10825.630160799652,279581,69111.388000528983,75893.351326255841,31091.10444726811,15401.644557390935,2045.2509953409572,1047.2120427005707,34273.467996830397,11602.020620208872,10762.299340260157,33637.662505460146,47918.083695427275,7938.2537991125828,3327.0122067975108,1079.2438966012446,2678.4155098133078,2138.5309717568211,1747.7974150311154]
[108,2036,119020,119020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2719130},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AK$3)","v":119020},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AL$3)","v":126270},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AM$3)","v":57079},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AN$3)","v":40694},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AO$3)","v":24219},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AP$3)","v":70544},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AQ$3)","v":75229},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AR$3)","v":56628},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AS$3)","v":51142},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AT$3)","v":54628},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AU$3)","v":46000},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AV$3)","v":281754},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AW$3)","v":12443},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AX$3)","v":80658},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AY$3)","v":178732},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,AZ$3)","v":328242},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BA$3)","v":115350},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BB$3)","v":36519},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BC$3)","v":49049},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BD$3)","v":48030},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BE$3)","v":63591},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BF$3)","v":163147},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BG$3)","v":10991},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BH$3)","v":75698},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BI$3)","v":93434},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57770},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BK$3)","v":10903},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BL$3)","v":53367},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BM$3)","v":159020},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BN$3)","v":44801},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BO$3)","v":44191},{"$f":"HLOOKUP($B108,'2016Principal'!$B$4:$CN$37,BP$3)","v":89987},null,null,null,null,null,null,119020,126270,57079,40694,24219,70544,75229,56628,51142,54628,46000,281754,12443,80658,178732,328242,115350,36519,49049,48030,63591,163147,10991,75698,93434,57770,10903,53367,159020,44801,44191,89987,175782.28628592216,69507.71371407785,51142,46000,328540.45497159596,36519,162848.54502840404,93434,159020,44191,54628,281754,141766.91848650749,49049,57770,89987,13859.600335036843,14291.293054513142,97713.385479100747,40218.756416550743,5698.0485912227587,6105.3101491967382,12627.430627086622,18406.061277752826,10259.481275400267,10667.259007718954,15124.455299912868,119020,56762.28628592215,69507.71371407785,14269.75,14840.54,12557.38,15411.330000000002,2999.2243268380103,391.40385182496658,6927.1096794682753,11869.96799219654,1641.3114352471475,3647.7177369961209,7453.2893859310852,4381.1383980219125,1382.8371934759432,14671.138599598995,1659.042280664188,7888.8191197368169,9612.8650960195409,34570.823563678729,1710.0953112277659,5482.391849758048,10954.043068123896,8213.78111119202,75229,15243.392084192004,3434.1106323360514,37950.497283471945,51142,54628,46000,281754,6914.5756393584743,5528.4243606415257,20026.700416693377,141766.91848650746,14306.646715381867,79928.419900702851,19114.923193368581,328242,6752.7866338083995,13162.666086476984,10826.921519292744,38971.649620004486,9932.8780136832847,11399.924388646665,6469.0185172419733,6403.9158495183274,6880.0101676805625,4550.2292036465788,36519,49049,7744.9308108687501,421.63642210193467,23826.31898815585,8235.5529235221602,4042.8703574682459,3758.6904978830594,2156.0662679530274,9560.2569301960102,25776.558781158597,10294.522416728511,15803.595603963855,163147,0,10259.481275400267,10667.259007718954,2749.1445599105364,40218.756416550743,5698.0485912227587,6105.3101491967382,93434,34323.970636680111,10778.157803360133,11619.11642939181,1048.755130567946,1518.5302964254579,3470.0437227550128,1327.9416739319965,1559.8799476896252,1997.6159110723627,1028.9884481255449,48003.285082314564,5363.71491768544,159020,4125.6407126509002,33434.377305569265,7240.9819817798316,44191,0,175782.28628592216,175782.28628592216,175782.28628592216,175782.28628592216,175782.28628592216,175782.28628592216,180481.706186625,2084.4255606516786,7227.3080823542923,473.34473049074819,1455.0975235905544,4747.6083589333193,1040.9308870254904,14233.764705882353,21664.077433155082,13300.949903743316,8110.0828235294121,9918.2022673796782,13430.922866310162,33369.41143984221,10346.86790358707,10911.720656570722,281754,69257.084707610324,76053.345383639244,31418.426429479037,15563.790512494705,2066.7830580262603,1048.755130567946,34323.970636680111,11619.11642939181,10778.157803360133,33822.963951536884,48182.052400165529,7981.9836482975834,3333.0773097175679,1081.211345141216,2683.2982288176158,2142.4294877932025,1750.9836285303973]
[109,2037,119531,119531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2728179},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AK$3)","v":119531},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AL$3)","v":126752},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AM$3)","v":57139},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AN$3)","v":40589},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AO$3)","v":24200},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AP$3)","v":70524},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AQ$3)","v":75497},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AR$3)","v":56615},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AS$3)","v":51350},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AT$3)","v":55027},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AU$3)","v":46355},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AV$3)","v":283804},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AW$3)","v":12395},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AX$3)","v":80965},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AY$3)","v":179011},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,AZ$3)","v":329868},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BA$3)","v":115475},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BB$3)","v":36393},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BC$3)","v":49546},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BD$3)","v":48265},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BE$3)","v":63494},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BF$3)","v":163437},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BG$3)","v":10996},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BH$3)","v":75978},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BI$3)","v":93758},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57838},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BK$3)","v":10899},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BL$3)","v":53310},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BM$3)","v":159496},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BN$3)","v":45016},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BO$3)","v":44204},{"$f":"HLOOKUP($B109,'2016Principal'!$B$4:$CN$37,BP$3)","v":90451},null,null,null,null,null,null,119531,126752,57139,40589,24200,70524,75497,56615,51350,55027,46355,283804,12395,80965,179011,329868,115475,36393,49546,48265,63494,163437,10996,75978,93758,57838,10899,53310,159496,45016,44204,90451,176509.96025432172,69773.039745678267,51350,46355,330166.98548666376,36393,163138.01451333627,93758,159496,44204,55027,283804,141988.21612911057,49546,57838,90451,13881.235120601124,14306.315700026742,98014.6953659516,40367.521929465671,5719.1251534244329,6127.8931347680227,12640.704262532674,18434.793072263561,10297.430161197937,10706.716226168071,15140.353744489592,119531,56978.960254321726,69773.039745678267,14284.75,14856.140000000001,12570.58,15427.53,2991.4856293809407,390.39393870653089,6909.2361227684141,11839.340709570584,1637.0764693872923,3638.3057754690017,7434.0581630106844,4369.8340403330076,1379.2691513735454,14659.628973545385,1657.7407486714294,7882.6302777831852,9610.1397430211236,34561.022354911525,1709.6104803955966,5480.8375313610877,10950.937476417124,8211.4524138935412,75497,15239.892682887094,3433.3222690136599,37941.785048099249,51350,55027,46355,283804,6887.9020372778505,5507.0979627221504,20102.925924738767,141988.21612911057,14328.979338715078,80203.75567802474,19144.761518743722,329868,6760.1043479759419,13176.929920554225,10838.654204077413,39013.881576679822,9943.6418606855423,11412.278012821616,6476.0287236975892,6410.8555069191925,6887.46574870319,4555.1600978854667,36393,49546,7782.8250174178684,423.6993943941261,23942.895814352323,8275.8476338496166,4062.6512138914195,3777.0809260946462,2152.7774624932699,9545.6739715661879,25737.23991210838,10278.819429286536,15779.489224545627,163437,0,10297.430161197937,10706.716226168071,2759.3133949758612,40367.521929465671,5719.1251534244329,6127.8931347680227,93758,34364.372748559879,10790.844573840113,11632.79307673816,1049.9896008618464,1517.9731909328684,3468.7706625980818,1327.4544899738448,1559.3076721883174,1996.8830427201394,1028.6109415867479,47952.013936293763,5357.9860637062384,159496,4145.4396625230002,33594.828883004979,7275.7314544720184,44204,0,176509.96025432172,176509.96025432172,176509.96025432172,176509.96025432172,176509.96025432172,176509.96025432172,181216.71593234644,2092.3822654923702,7235.1400156901764,475.66069991954947,1451.3430330028261,4770.3921315538119,1041.2371055209155,14287.941176470589,21746.535115864528,13351.575900178254,8140.9513725490197,9955.9528698752219,13482.043565062389,33613.139842209072,10422.44087520476,10991.419282586166,283804,69365.194764194603,76172.064378346593,31736.780686149938,15721.494112664124,2087.7252011859382,1049.9896008618464,34364.372748559879,11632.79307673816,10790.844573840113,33997.36531255029,48430.493534036832,8023.1411534128792,3334.5935854475824,1081.7032072762088,2684.518908568693,2143.4041168022977,1751.7801819052177]
[110,2038,120082,120082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2737425},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AK$3)","v":120082},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AL$3)","v":127243},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AM$3)","v":57222},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AN$3)","v":40489},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AO$3)","v":24184},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AP$3)","v":70503},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AQ$3)","v":75776},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AR$3)","v":56616},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AS$3)","v":51566},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AT$3)","v":55416},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AU$3)","v":46674},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AV$3)","v":285874},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AW$3)","v":12352},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AX$3)","v":81260},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AY$3)","v":179354},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,AZ$3)","v":331499},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BA$3)","v":115550},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BB$3)","v":36262},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BC$3)","v":50048},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BD$3)","v":48509},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BE$3)","v":63379},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BF$3)","v":163715},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BG$3)","v":11007},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BH$3)","v":76274},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BI$3)","v":94112},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BJ$3)","v":57932},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BK$3)","v":10894},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BL$3)","v":53275},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BM$3)","v":159988},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BN$3)","v":45246},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BO$3)","v":44213},{"$f":"HLOOKUP($B110,'2016Principal'!$B$4:$CN$37,BP$3)","v":90912},null,null,null,null,null,null,120082,127243,57222,40489,24184,70503,75776,56616,51566,55416,46674,285874,12352,81260,179354,331499,115550,36262,50048,48509,63379,163715,11007,76274,94112,57932,10894,53275,159988,45246,44213,90912,177281.68000221424,70043.319997785758,51566,46674,331798.49404938391,36262,163415.50595061612,94112,159988,44213,55416,285874,142260.27738865488,50048,57932,90912,13907.832724359365,14327.097026320555,98335.327776591832,40524.788328832881,5741.4060906090608,6151.7665766576656,12659.066124899713,18470.115672683572,10337.547554755474,10748.42814281428,15162.346592820724,120082,57199.680002214242,70043.319997785758,14305.5,14877.720000000001,12588.84,15449.94,2984.1154413265886,389.43211668897311,6892.2136878161646,11810.171868974436,1633.0431685683823,3629.342002586031,7415.7427126103039,4359.0679853911934,1375.8710160379285,14649.93665686866,1656.6447217301588,7877.4186214011797,9607.2781223727852,34550.731085705964,1709.1014080218188,5479.2054970442796,10947.676605125014,8209.0072817301389,75776,15240.161867602856,3433.3829123461519,37942.455220050993,51566,55416,46674,285874,6864.0069354139578,5487.9930645860431,20176.17193409834,142260.27738865485,14356.434857723292,80491.77421430219,19181.444477896672,331499,6764.4949764764679,13185.488221000569,10845.693814948214,39039.220750685025,9950.1001688868964,11419.690187326589,6480.2348475709587,6415.0193013597118,6891.9390973167665,4558.1186344288008,36262,50048,7822.1704914518468,425.84137413580572,24063.937284956322,8317.6855458491882,4083.1896350286725,3796.1756685781661,2148.8783632368563,9528.3848969019655,25690.624758079772,10260.202485412028,15750.909496369379,163715,0,10337.547554755474,10748.42814281428,2770.0633063306332,40524.788328832881,5741.4060906090608,6151.7665766576656,94112,34420.222726746615,10808.382168327145,11651.69903042282,1051.6960745034146,1517.2768090671318,3467.179337401918,1326.8455100261551,1558.5923278116827,1995.9669572798605,1028.1390584132519,47920.531653649414,5354.468346350588,159988,4166.6199344791994,33766.474756540862,7312.9053089799399,44213,0,177281.68000221424,177281.68000221424,177281.68000221424,177281.68000221424,177281.68000221424,177281.68000221424,181997.45421651643,2100.4875395105846,7239.8391756917072,478.06536604987929,1447.7673276811804,4794.7654697059661,1041.4491029408252,14340.000000000002,21825.769696969699,13400.22303030303,8170.6133333333337,9992.2278787878786,13531.166060606061,33850.75976331361,10496.119787383412,11069.120449302978,285874,69498.104260282111,76318.016404097929,32058.337701942281,15880.784268167241,2108.8780298904821,1051.6960745034146,34420.222726746615,11651.69903042282,10808.382168327145,34170.639078557142,48677.328367473623,8064.0325539692394,3337.9293920536143,1082.7853039731929,2687.2044040210626,2145.5483006223071,1753.5325993298229]
[111,2039,120614,120614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2746384},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AK$3)","v":120614},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AL$3)","v":127736},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AM$3)","v":57310},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AN$3)","v":40375},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AO$3)","v":24155},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AP$3)","v":70480},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AQ$3)","v":76035},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AR$3)","v":56603},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AS$3)","v":51785},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AT$3)","v":55814},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AU$3)","v":47003},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AV$3)","v":287889},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AW$3)","v":12301},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AX$3)","v":81544},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AY$3)","v":179684},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,AZ$3)","v":333054},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BA$3)","v":115647},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BB$3)","v":36130},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BC$3)","v":50550},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BD$3)","v":48739},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BE$3)","v":63284},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BF$3)","v":163938},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BG$3)","v":11018},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BH$3)","v":76578},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BI$3)","v":94417},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BJ$3)","v":58025},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BK$3)","v":10893},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BL$3)","v":53220},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BM$3)","v":160471},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BN$3)","v":45483},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BO$3)","v":44207},{"$f":"HLOOKUP($B111,'2016Principal'!$B$4:$CN$37,BP$3)","v":91400},null,null,null,null,null,null,120614,127736,57310,40375,24155,70480,76035,56603,51785,55814,47003,287889,12301,81544,179684,333054,115647,36130,50550,48739,63284,163938,11018,76578,94417,58025,10893,53220,160471,45483,44207,91400,178035.29881221629,70314.701187783707,51785,47003,333353.9019971774,36130,163638.09800282263,94417,160471,44207,55814,287889,142522.02728850799,50550,58025,91400,13933.422255671956,14349.130239740502,98637.226021169248,40686.305171426233,5764.2892152851646,6176.2852467064886,12678.534123553922,18504.099515653263,10378.749202192947,10791.267408559037,15185.664311533252,120614,57421.298812216301,70314.701187783707,14327.5,14900.6,12608.2,15473.7,2975.7134269446274,388.33563958895724,6872.8081119706003,11776.919390694826,1628.4452056348252,3619.1233014994441,7394.8630991538694,4346.7946827575252,1371.9971417553252,14632.369332892098,1654.6581728991064,7867.9724942087951,9604.1439664246045,34539.459695623678,1708.543852564824,5477.4180308877758,10944.105174662229,8206.3292798368893,76035,15236.662466297945,3432.5945490237605,37933.742984678298,51785,55814,47003,287889,6835.6662332032947,5465.3337667967062,20246.686736329251,142522.02728850799,14382.849788547521,80759.450940166789,19216.737120813508,333054,6770.1735226704805,13196.556956244507,10854.798378341118,39071.992749065095,9958.452914160649,11429.276599686353,6485.674767780516,6420.4044755027835,6897.7246281903253,4561.9450083581778,36130,50550,7859.2584382871546,427.86045340050373,24178.033753148615,8357.122921914357,4102.549622166247,3814.1748110831236,2145.6573681989494,9514.1026178315224,25652.116587360488,10244.823270907002,15727.300155702042,163938,0,10378.749202192947,10791.267408559037,2781.1037558301286,40686.305171426233,5764.2892152851646,6176.2852467064886,94417,34475.478556229238,10825.73319266006,11670.403856940624,1053.3843941700723,1517.1375326939844,3466.8610723626853,1326.7237140366171,1558.4492589363558,1995.7837401918046,1028.0446817785528,47871.05949520829,5348.9405047917089,160471,4188.4448234079791,33943.344634923487,7351.2105416685363,44207,0,178035.29881221629,178035.29881221629,178035.29881221629,178035.29881221629,178035.29881221629,178035.29881221629,182759.7497523831,2108.6258289015827,7245.9167559603538,480.33205953338694,1443.691023614504,4819.8806051062293,1041.307771327552,14390.117647058825,21902.049768270947,13447.056199643494,8199.1692549019608,10027.150260249555,13578.456869875223,34093.877317554245,10571.5033530572,11148.619329388559,287889,69625.976370220509,76458.436720418467,32379.89471773462,16040.074423670358,2130.0308585950265,1053.3843941700723,34475.478556229238,11670.403856940624,10825.73319266006,34354.061199622964,48938.619904821026,8107.3188955560154,3341.2651986596456,1083.8674006701772,2689.8898994734323,2147.692484442317,1755.2850167544279]
[112,2040,121150,121150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AJ$3)","v":2754825},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AK$3)","v":121150},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AL$3)","v":128241},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AM$3)","v":57386},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AN$3)","v":40260},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AO$3)","v":24111},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AP$3)","v":70445},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AQ$3)","v":76288},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AR$3)","v":56596},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AS$3)","v":51984},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AT$3)","v":56198},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AU$3)","v":47317},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AV$3)","v":289825},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AW$3)","v":12237},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AX$3)","v":81816},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AY$3)","v":180006},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,AZ$3)","v":334515},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BA$3)","v":115732},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BB$3)","v":35991},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BC$3)","v":51045},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BD$3)","v":48941},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BE$3)","v":63165},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BF$3)","v":164130},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BG$3)","v":11042},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BH$3)","v":76862},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BI$3)","v":94695},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BJ$3)","v":58096},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BK$3)","v":10893},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BL$3)","v":53174},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BM$3)","v":160901},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BN$3)","v":45728},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BO$3)","v":44183},{"$f":"HLOOKUP($B112,'2016Principal'!$B$4:$CN$37,BP$3)","v":91872},null,null,null,null,null,null,121150,128241,57386,40260,24111,70445,76288,56596,51984,56198,47317,289825,12237,81816,180006,334515,115732,35991,51045,48941,63165,164130,11042,76862,94695,58096,10893,53174,160901,45728,44183,91872,178798.31199487561,70592.688005124393,51984,47317,334815.25323473947,35991,163829.7467652605,94695,160901,44183,56198,289825,142777.43173624348,51045,58096,91872,13958.391434710304,14368.158924057729,98929.026520622676,40837.195905954228,5785.6668712325782,6199.1908463573636,12695.347395118921,18537.25950788429,10417.240214930584,10831.288301557428,15205.802341330435,121150,57648.311994875607,70592.688005124393,14346.5,14920.36,12624.92,15494.220000000001,2967.2377106821227,387.22954426876578,6853.2323117755141,11743.375224009256,1623.806909693079,3608.8149626840277,7373.8003311934308,4334.4137195744388,1368.0892861193656,14605.715462031107,1651.6440988106128,7853.6404391582801,9599.3745986773738,34522.307580281078,1707.6953986085275,5474.6979736930953,10938.670389175379,8202.2540595645532,76288,15234.778173287608,3432.170045696319,37929.051781016075,51984,56198,47317,289825,6800.1014304291293,5436.8985695708716,20314.222039874352,142777.43173624345,14408.624357412373,81020.917321161949,19251.174184508116,334515,6775.1495683044095,13206.256363417029,10862.776603994693,39100.71047960432,9965.7723301221831,11437.677064125321,6490.441708170335,6425.1234425353714,6902.7944232857117,4565.2980164406226,35991,51045,7891.8313307251201,429.63373171123851,24278.240216517497,8391.7592261107238,4119.5527413044638,3829.9827536309558,2141.6226480988344,9496.2121840485452,25603.880036670016,10225.558781158597,15697.726350024011,164130,0,10417.240214930584,10831.288301557428,2791.4178599678148,40837.195905954228,5785.6668712325782,6199.1908463573636,94695,34517.663114221352,10838.979673602393,11684.683885787548,1054.6733263887033,1517.1375326939844,3466.8610723626853,1326.7237140366171,1558.4492589363558,1995.7837401918046,1028.0446817785528,47829.682780875715,5344.3172191242829,160901,4211.0064174482795,34126.184804559532,7390.8087779921907,44183,0,178798.31199487561,178798.31199487561,178798.31199487561,178798.31199487561,178798.31199487561,178798.31199487561,183531.22931603756,2116.9622105292779,7251.2424706287547,482.32280772325021,1439.5789624946115,4845.8435087900452,1040.7424448744596,14438.117647058825,21975.106737967915,13491.910502673796,8226.5185882352944,10060.597048128342,13623.749475935831,34328.442998027618,10644.235235516331,11225.321766456056,289825,69750.748550221018,76595.452907858489,32696.967870756947,16197.143401706298,2150.8887275367579,1054.6733263887033,34517.663114221352,11684.683885787548,10838.979673602393,34531.469480653839,49191.344506517693,8149.1860128284707,3348.5433221637145,1086.2283389181428,2695.7491622786019,2152.3707036859741,1759.1084729535662]
[113,"2012 Low Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,{"$f":"Map!T13","v":2018},108208,108208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2479824},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AK$3)","v":108208},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AL$3)","v":111896},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AM$3)","v":53869},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AN$3)","v":41497},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AO$3)","v":23679},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AP$3)","v":69662},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70303},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AR$3)","v":55035},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AS$3)","v":46013},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AT$3)","v":45829},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AU$3)","v":39262},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AV$3)","v":235957},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AW$3)","v":12801},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AX$3)","v":72371},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AY$3)","v":167684},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,AZ$3)","v":293640},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BA$3)","v":108834},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BB$3)","v":37650},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BC$3)","v":39099},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BD$3)","v":42646},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BE$3)","v":63879},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BF$3)","v":152050},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BG$3)","v":10445},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BH$3)","v":68111},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BI$3)","v":85514},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BJ$3)","v":54538},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BK$3)","v":10390},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BL$3)","v":52288},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BM$3)","v":146089},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BN$3)","v":39583},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BO$3)","v":42854},{"$f":"HLOOKUP($B114,'2016LowM'!$B$4:$CN$37,BP$3)","v":78148},null,null,null,null,null,null,{"$f":"$AK114*BW$381+$AL114*BW$382+$AM114*BW$383+$AN114*BW$384+$AO114*BW$385+$AP114*BW$386+$AQ114*BW$387+$AR114*BW$388+$AS114*BW$389+$AT114*BW$390+$AU114*BW$391+$AV114*BW$392+$AW114*BW$393+$AX114*BW$394+$AY114*BW$395+$AZ114*BW$396+$BA114*BW$397+$BB114*BW$398+$BC114*BW$399+$BD114*BW$400+$BE114*BW$401+$BF114*BW$402+$BG114*BW$403+$BH114*BW$404+$BI114*BW$405+$BJ114*BW$406+$BK114*BW$407+$BL114*BW$408+$BM114*BW$409+$BN114*BW$410+$BO114*BW$411+$BP114*BW$412","v":108208},111896,53869,41497,23679,69662,70303,55035,46013,45829,{"$f":"$AK114*CG$381+$AL114*CG$382+$AM114*CG$383+$AN114*CG$384+$AO114*CG$385+$AP114*CG$386+$AQ114*CG$387+$AR114*CG$388+$AS114*CG$389+$AT114*CG$390+$AU114*CG$391+$AV114*CG$392+$AW114*CG$393+$AX114*CG$394+$AY114*CG$395+$AZ114*CG$396+$BA114*CG$397+$BB114*CG$398+$BC114*CG$399+$BD114*CG$400+$BE114*CG$401+$BF114*CG$402+$BG114*CG$403+$BH114*CG$404+$BI114*CG$405+$BJ114*CG$406+$BK114*CG$407+$BL114*CG$408+$BM114*CG$409+$BN114*CG$410+$BO114*CG$411+$BP114*CG$412","v":39262},235957,12801,72371,167684,293640,108834,37650,39099,42646,{"$f":"$AK114*CQ$381+$AL114*CQ$382+$AM114*CQ$383+$AN114*CQ$384+$AO114*CQ$385+$AP114*CQ$386+$AQ114*CQ$387+$AR114*CQ$388+$AS114*CQ$389+$AT114*CQ$390+$AU114*CQ$391+$AV114*CQ$392+$AW114*CQ$393+$AX114*CQ$394+$AY114*CQ$395+$AZ114*CQ$396+$BA114*CQ$397+$BB114*CQ$398+$BC114*CQ$399+$BD114*CQ$400+$BE114*CQ$401+$BF114*CQ$402+$BG114*CQ$403+$BH114*CQ$404+$BI114*CQ$405+$BJ114*CQ$406+$BK114*CQ$407+$BL114*CQ$408+$BM114*CQ$409+$BN114*CQ$410+$BO114*CQ$411+$BP114*CQ$412","v":63879},152050,10445,68111,85514,54538,10390,52288,146089,39583,{"$f":"$AK114*DA$381+$AL114*DA$382+$AM114*DA$383+$AN114*DA$384+$AO114*DA$385+$AP114*DA$386+$AQ114*DA$387+$AR114*DA$388+$AS114*DA$389+$AT114*DA$390+$AU114*DA$391+$AV114*DA$392+$AW114*DA$393+$AX114*DA$394+$AY114*DA$395+$AZ114*DA$396+$BA114*DA$397+$BB114*DA$398+$BC114*DA$399+$BD114*DA$400+$BE114*DA$401+$BF114*DA$402+$BG114*DA$403+$BH114*DA$404+$BI114*DA$405+$BJ114*DA$406+$BK114*DA$407+$BL114*DA$408+$BM114*DA$409+$BN114*DA$410+$BO114*DA$411+$BP114*DA$412","v":42854},78148,158508.72690464515,61595.273095354831,46013,39262,293918.15453812305,37650,151771.84546187692,85514,{"$f":"$AK114*DK$381+$AL114*DK$382+$AM114*DK$383+$AN114*DK$384+$AO114*DK$385+$AP114*DK$386+$AQ114*DK$387+$AR114*DK$388+$AS114*DK$389+$AT114*DK$390+$AU114*DK$391+$AV114*DK$392+$AW114*DK$393+$AX114*DK$394+$AY114*DK$395+$AZ114*DK$396+$BA114*DK$397+$BB114*DK$398+$BC114*DK$399+$BD114*DK$400+$BE114*DK$401+$BF114*DK$402+$BG114*DK$403+$BH114*DK$404+$BI114*DK$405+$BJ114*DK$406+$BK114*DK$407+$BL114*DK$408+$BM114*DK$409+$BN114*DK$410+$BO114*DK$411+$BP114*DK$412","v":146089},42854,45829,235957,133003.84911203099,39099,54538,78148,13002.893844304981,13487.581519535528,{"$f":"$AK114*DU$381+$AL114*DU$382+$AM114*DU$383+$AN114*DU$384+$AO114*DU$385+$AP114*DU$386+$AQ114*DU$387+$AR114*DU$388+$AS114*DU$389+$AT114*DU$390+$AU114*DU$391+$AV114*DU$392+$AW114*DU$393+$AX114*DU$394+$AY114*DU$395+$AZ114*DU$396+$BA114*DU$397+$BB114*DU$398+$BC114*DU$399+$BD114*DU$400+$BE114*DU$401+$BF114*DU$402+$BG114*DU$403+$BH114*DU$404+$BI114*DU$405+$BJ114*DU$406+$BK114*DU$407+$BL114*DU$408+$BM114*DU$409+$BN114*DU$410+$BO114*DU$411+$BP114*DU$412","v":91375.777917591229},36187.742321959464,5126.9490289938085,5493.391893734828,11917.291130722844,17268.323407664575,9231.2020020183827,9598.109306385184,14273.888515058188,108208,{"$f":"$AK114*EE$381+$AL114*EE$382+$AM114*EE$383+$AN114*EE$384+$AO114*EE$385+$AP114*EE$386+$AQ114*EE$387+$AR114*EE$388+$AS114*EE$389+$AT114*EE$390+$AU114*EE$391+$AV114*EE$392+$AW114*EE$393+$AX114*EE$394+$AY114*EE$395+$AZ114*EE$396+$BA114*EE$397+$BB114*EE$398+$BC114*EE$399+$BD114*EE$400+$BE114*EE$401+$BF114*EE$402+$BG114*EE$403+$BH114*EE$404+$BI114*EE$405+$BJ114*EE$406+$BK114*EE$407+$BL114*EE$408+$BM114*EE$409+$BN114*EE$410+$BO114*EE$411+$BP114*EE$412","v":50300.726904645169},61595.273095354831,13467.25,14005.94,11851.18,14544.630000000001,3058.4069369144572,399.12728262595562,7063.7998321348359,12104.193782183609,{"$f":"$AK114*EO$381+$AL114*EO$382+$AM114*EO$383+$AN114*EO$384+$AO114*EO$385+$AP114*EO$386+$AQ114*EO$387+$AR114*EO$388+$AS114*EO$389+$AT114*EO$390+$AU114*EO$391+$AV114*EO$392+$AW114*EO$393+$AX114*EO$394+$AY114*EO$395+$AZ114*EO$396+$BA114*EO$397+$BB114*EO$398+$BC114*EO$399+$BD114*EO$400+$BE114*EO$401+$BF114*EO$402+$BG114*EO$403+$BH114*EO$404+$BI114*EO$405+$BJ114*EO$406+$BK114*EO$407+$BL114*EO$408+$BM114*EO$409+$BN114*EO$410+$BO114*EO$411+$BP114*EO$412","v":1673.6988408229929},3719.6968332463762,7600.3624526461454,4467.5898192046816,1410.1242202209469,14344.022911759552,1622.051371396313,7712.9257168441345,9492.6770287893141,34138.590257045078,{"$f":"$AK114*EY$381+$AL114*EY$382+$AM114*EY$383+$AN114*EY$384+$AO114*EY$385+$AP114*EY$386+$AQ114*EY$387+$AR114*EY$388+$AS114*EY$389+$AT114*EY$390+$AU114*EY$391+$AV114*EY$392+$AW114*EY$393+$AX114*EY$394+$AY114*EY$395+$AZ114*EY$396+$BA114*EY$397+$BB114*EY$398+$BC114*EY$399+$BD114*EY$400+$BE114*EY$401+$BF114*EY$402+$BG114*EY$403+$BH114*EY$404+$BI114*EY$405+$BJ114*EY$406+$BK114*EY$407+$BL114*EY$408+$BM114*EY$409+$BN114*EY$410+$BO114*EY$411+$BP114*EY$412","v":1688.714271529097},5413.8464084521029,10817.086473855279,8111.0855603291348,70303,14814.580831982536,3337.5058036768837,36882.91336434058,46013,45829,{"$f":"$AK114*FI$381+$AL114*FI$382+$AM114*FI$383+$AN114*FI$384+$AO114*FI$385+$AP114*FI$386+$AQ114*FI$387+$AR114*FI$388+$AS114*FI$389+$AT114*FI$390+$AU114*FI$391+$AV114*FI$392+$AW114*FI$393+$AX114*FI$394+$AY114*FI$395+$AZ114*FI$396+$BA114*FI$397+$BB114*FI$398+$BC114*FI$399+$BD114*FI$400+$BE114*FI$401+$BF114*FI$402+$BG114*FI$403+$BH114*FI$404+$BI114*FI$405+$BJ114*FI$406+$BK114*FI$407+$BL114*FI$408+$BM114*FI$409+$BN114*FI$410+$BO114*FI$411+$BP114*FI$412","v":39262},235957,7113.5162548764638,5687.4837451235371,17969.108282582216,133003.84911203096,13422.306849484665,74711.933635999463,17933.368287474077,293640,{"$f":"$AK114*FS$381+$AL114*FS$382+$AM114*FS$383+$AN114*FS$384+$AO114*FS$385+$AP114*FS$386+$AQ114*FS$387+$AR114*FS$388+$AS114*FS$389+$AT114*FS$390+$AU114*FS$391+$AV114*FS$392+$AW114*FS$393+$AX114*FS$394+$AY114*FS$395+$AZ114*FS$396+$BA114*FS$397+$BB114*FS$398+$BC114*FS$399+$BD114*FS$400+$BE114*FS$401+$BF114*FS$402+$BG114*FS$403+$BH114*FS$404+$BI114*FS$405+$BJ114*FS$406+$BK114*FS$407+$BL114*FS$408+$BM114*FS$409+$BN114*FS$410+$BO114*FS$411+$BP114*FS$412","v":6371.3288296827341},12419.120943698623,10215.320126837507,36770.18218243232,9371.7801971496028,10755.954667654712,6103.5904751236494,6042.1653885260312,6491.3656401330418,4293.1915487617835,{"$f":"$AK114*GC$381+$AL114*GC$382+$AM114*GC$383+$AN114*GC$384+$AO114*GC$385+$AP114*GC$386+$AQ114*GC$387+$AR114*GC$388+$AS114*GC$389+$AT114*GC$390+$AU114*GC$391+$AV114*GC$392+$AW114*GC$393+$AX114*GC$394+$AY114*GC$395+$AZ114*GC$396+$BA114*GC$397+$BB114*GC$398+$BC114*GC$399+$BD114*GC$400+$BE114*GC$401+$BF114*GC$402+$BG114*GC$403+$BH114*GC$404+$BI114*GC$405+$BJ114*GC$406+$BK114*GC$407+$BL114*GC$408+$BM114*GC$409+$BN114*GC$410+$BO114*GC$411+$BP114*GC$412","v":37650},39099,6876.7503510370334,374.37241009700409,21155.469489254516,7312.3753898922769,3589.678310734766,3337.3540489844045,2165.830968699524,9603.5547867464102,{"$f":"$AK114*GM$381+$AL114*GM$382+$AM114*GM$383+$AN114*GM$384+$AO114*GM$385+$AP114*GM$386+$AQ114*GM$387+$AR114*GM$388+$AS114*GM$389+$AT114*GM$390+$AU114*GM$391+$AV114*GM$392+$AW114*GM$393+$AX114*GM$394+$AY114*GM$395+$AZ114*GM$396+$BA114*GM$397+$BB114*GM$398+$BC114*GM$399+$BD114*GM$400+$BE114*GM$401+$BF114*GM$402+$BG114*GM$403+$BH114*GM$404+$BI114*GM$405+$BJ114*GM$406+$BK114*GM$407+$BL114*GM$408+$BM114*GM$409+$BN114*GM$410+$BO114*GM$411+$BP114*GM$412","v":25893.299340812853},10341.145719649016,15875.169184092199,152050,0,9231.2020020183827,9598.109306385184,2473.6054469083274,36187.742321959464,5126.9490289938085,{"$f":"$AK114*GW$381+$AL114*GW$382+$AM114*GW$383+$AN114*GW$384+$AO114*GW$385+$AP114*GW$386+$AQ114*GW$387+$AR114*GW$388+$AS114*GW$389+$AT114*GW$390+$AU114*GW$391+$AV114*GW$392+$AW114*GW$393+$AX114*GW$394+$AY114*GW$395+$AZ114*GW$396+$BA114*GW$397+$BB114*GW$398+$BC114*GW$399+$BD114*GW$400+$BE114*GW$401+$BF114*GW$402+$BG114*GW$403+$BH114*GW$404+$BI114*GW$405+$BJ114*GW$406+$BK114*GW$407+$BL114*GW$408+$BM114*GW$409+$BN114*GW$410+$BO114*GW$411+$BP114*GW$412","v":5493.391893734828},85514,32403.68202498286,10175.163065252811,10969.073426106466,990.08148365786133,1447.0815170008718,3306.7737576285963,1265.4603312990409,1486.4856146469051,{"$f":"$AK114*HG$381+$AL114*HG$382+$AM114*HG$383+$AN114*HG$384+$AO114*HG$385+$AP114*HG$386+$AQ114*HG$387+$AR114*HG$388+$AS114*HG$389+$AT114*HG$390+$AU114*HG$391+$AV114*HG$392+$AW114*HG$393+$AX114*HG$394+$AY114*HG$395+$AZ114*HG$396+$BA114*HG$397+$BB114*HG$398+$BC114*HG$399+$BD114*HG$400+$BE114*HG$401+$BF114*HG$402+$BG114*HG$403+$BH114*HG$404+$BI114*HG$405+$BJ114*HG$406+$BK114*HG$407+$BL114*HG$408+$BM114*HG$409+$BN114*HG$410+$BO114*HG$411+$BP114*HG$412","v":1903.6255448997383},980.57323452484741,47032.731283078756,5255.2687169212495,146089,3645.1248036619845,29540.25483552484,6397.6203608131755,42854,0,{"$f":"$AK114*HQ$381+$AL114*HQ$382+$AM114*HQ$383+$AN114*HQ$384+$AO114*HQ$385+$AP114*HQ$386+$AQ114*HQ$387+$AR114*HQ$388+$AS114*HQ$389+$AT114*HQ$390+$AU114*HQ$391+$AV114*HQ$392+$AW114*HQ$393+$AX114*HQ$394+$AY114*HQ$395+$AZ114*HQ$396+$BA114*HQ$397+$BB114*HQ$398+$BC114*HQ$399+$BD114*HQ$400+$BE114*HQ$401+$BF114*HQ$402+$BG114*HQ$403+$BH114*HQ$404+$BI114*HQ$405+$BJ114*HQ$406+$BK114*HQ$407+$BL114*HQ$408+$BM114*HQ$409+$BN114*HQ$410+$BO114*HQ$411+$BP114*HQ$412","v":158508.72690464515},158508.72690464515,158508.72690464515,158508.72690464515,158508.72690464515,158508.72690464515,162917.66054064463,1847.1440764606023,6819.0450614213005,420.2843925985519,{"$f":"$AK114*IA$381+$AL114*IA$382+$AM114*IA$383+$AN114*IA$384+$AO114*IA$385+$AP114*IA$386+$AQ114*IA$387+$AR114*IA$388+$AS114*IA$389+$AT114*IA$390+$AU114*IA$391+$AV114*IA$392+$AW114*IA$393+$AX114*IA$394+$AY114*IA$395+$AZ114*IA$396+$BA114*IA$397+$BB114*IA$398+$BC114*IA$399+$BD114*IA$400+$BE114*IA$401+$BF114*IA$402+$BG114*IA$403+$BH114*IA$404+$BI114*IA$405+$BJ114*IA$406+$BK114*IA$407+$BL114*IA$408+$BM114*IA$409+$BN114*IA$410+$BO114*IA$411+$BP114*IA$412","v":1483.8104373233703},4194.6514959857495,1009.4374925344609,12771.352941176472,19438.257183600716,11934.377811051694,7276.8330980392157,8899.1819322638148,12050.997033868094,27994.558777120317,{"$f":"$AK114*IK$381+$AL114*IK$382+$AM114*IK$383+$AN114*IK$384+$AO114*IK$385+$AP114*IK$386+$AQ114*IK$387+$AR114*IK$388+$AS114*IK$389+$AT114*IK$390+$AU114*IK$391+$AV114*IK$392+$AW114*IK$393+$AX114*IK$394+$AY114*IK$395+$AZ114*IK$396+$BA114*IK$397+$BB114*IK$398+$BC114*IK$399+$BD114*IK$400+$BE114*IK$401+$BF114*IK$402+$BG114*IK$403+$BH114*IK$404+$BI114*IK$405+$BJ114*IK$406+$BK114*IK$407+$BL114*IK$408+$BM114*IK$409+$BN114*IK$410+$BO114*IK$411+$BP114*IK$412","v":8680.2850031758771},9154.1562197038074,235957,64976.081463369337,71352.243399671919,25044.935777818118,12406.545398438917,1647.5188237429661,990.08148365786133,32403.68202498286,{"$f":"$AK114*IU$381+$AL114*IU$382+$AM114*IU$383+$AN114*IU$384+$AO114*IU$385+$AP114*IU$386+$AQ114*IU$387+$AR114*IU$388+$AS114*IU$389+$AT114*IU$390+$AU114*IU$391+$AV114*IU$392+$AW114*IU$393+$AX114*IU$394+$AY114*IU$395+$AZ114*IU$396+$BA114*IU$397+$BB114*IU$398+$BC114*IU$399+$BD114*IU$400+$BE114*IU$401+$BF114*IU$402+$BG114*IU$403+$BH114*IU$404+$BI114*IU$405+$BJ114*IU$406+$BK114*IU$407+$BL114*IU$408+$BM114*IU$409+$BN114*IU$410+$BO114*IU$411+$BP114*IU$412","v":10969.073426106466},10175.163065252811,29373.098190679815,41843.055452100147,6931.846357220038,3167.5,1027.5,2550,2036,1664]
[115,{"$f":"B114+1","v":2019},108600,108600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2494471},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AK$3)","v":108600},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AL$3)","v":112857},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AM$3)","v":54115},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AN$3)","v":41530},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AO$3)","v":23760},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AP$3)","v":69773},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70457},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AR$3)","v":55226},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AS$3)","v":46331},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AT$3)","v":46329},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AU$3)","v":39601},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AV$3)","v":238248},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AW$3)","v":12802},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AX$3)","v":72882},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AY$3)","v":168426},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,AZ$3)","v":295643},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BA$3)","v":109304},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BB$3)","v":37625},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BC$3)","v":39680},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BD$3)","v":43002},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BE$3)","v":63970},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BF$3)","v":152898},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BG$3)","v":10491},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BH$3)","v":68589},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BI$3)","v":86007},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BJ$3)","v":54734},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BK$3)","v":10431},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BL$3)","v":52422},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BM$3)","v":146952},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BN$3)","v":39895},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BO$3)","v":42934},{"$f":"HLOOKUP($B115,'2016LowM'!$B$4:$CN$37,BP$3)","v":78957},null,null,null,null,null,null,108600,112857,54115,41530,23760,69773,70457,55226,46331,46329,39601,238248,12802,72882,168426,295643,109304,37625,39680,43002,63970,152898,10491,68589,86007,54734,10431,52422,146952,39895,42934,78957,159332.72624828,62124.273751719993,46331,39601,295922.70583735575,37625,152618.29416264425,86007,146952,42934,46329,238248,133592.38979594316,39680,54734,78957,13060.431517741174,13549.174366141289,91631.448683680341,36441.706304721381,5162.9297316095244,5531.9442762458066,11971.713036051657,17344.735563675207,9295.9861713444061,9665.4684150233206,14339.072137822752,108600,50732.726248280007,62124.273751719993,13528.75,14069.9,11905.3,14611.050000000001,3060.8390989723935,399.44468389174966,7069.4172356690788,12113.819499580337,1675.0298300932332,3722.6548782977566,7606.4065512782709,4471.1426173354803,1411.2456048817005,14393.090264935468,1627.6000077864942,7739.3097272780369,9507.8027379305331,34192.98696570305,1691.4050826476371,5422.4728755552323,10834.322507827861,8124.0098303356881,70457,14865.99511269315,3349.0886801827851,37010.916207124064,46331,46329,39601,238248,7114.0719549198093,5687.9280450801907,18095.985268286429,133592.38979594313,13481.700421216718,74885.443122640485,18012.723260335566,295643,6398.8434349526942,12472.752959829044,10259.435021627864,36928.974339531596,9412.2522618780913,10802.404294552536,6129.9488513967635,6068.258500353284,6519.3986247781204,4311.7317111000048,37625,39680,6934.1560426603792,377.49759365453667,21332.070979152151,7373.4175893670617,3619.6442038694463,3365.2135912964254,2168.91634289373,9617.2357066980985,25930.186114870274,10355.877388280147,15897.784447257753,152898,0,9295.9861713444061,9665.4684150233206,2490.9651010555599,36441.706304721381,5162.9297316095244,5531.9442762458066,86007,32520.135170989251,10211.730815459814,11008.494350810652,993.63966274027973,1452.791848299913,3319.8226242371402,1270.4539668700959,1492.3514385353096,1911.1374455100261,984.44267654751525,47153.263450917118,5268.7365490828815,146952,3673.8563030112646,29773.096194408292,6448.0475025804426,42934,0,159332.72624828,159332.72624828,159332.72624828,159332.72624828,159332.72624828,159332.72624828,163761.16937092048,1863.0079630828106,6848.4931307642264,423.79283990345937,1484.9904200795136,4227.714459044324,1011.3219140447693,12861.529411764706,19575.50759358289,12018.644534759358,7328.2136470588239,8962.0176256684481,12136.087187165776,28299.982840236687,8774.9879751278713,9254.029184635443,238248,65263.599965109635,71667.97635333809,25417.096387729172,12590.903128214437,1672.0004840563927,993.63966274027973,32520.135170989251,11008.494350810652,10211.730815459814,29677.17297744672,42276.22113594041,7003.6058866128697,3181.4497367161321,1032.025131641934,2561.230253709909,2044.9665868836762,1671.3282910483483]
[116,{"$f":"B115+1","v":2020},108905,108905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2507880},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AK$3)","v":108905},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AL$3)","v":113737},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AM$3)","v":54316},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AN$3)","v":41522},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AO$3)","v":23848},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AP$3)","v":69848},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70607},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AR$3)","v":55381},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AS$3)","v":46606},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AT$3)","v":46834},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AU$3)","v":39918},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AV$3)","v":240333},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AW$3)","v":12803},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AX$3)","v":73411},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AY$3)","v":169043},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,AZ$3)","v":297492},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BA$3)","v":109761},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BB$3)","v":37597},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BC$3)","v":40230},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BD$3)","v":43336},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BE$3)","v":64036},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BF$3)","v":153653},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BG$3)","v":10530},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BH$3)","v":69014},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BI$3)","v":86466},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BJ$3)","v":54940},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BK$3)","v":10479},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BL$3)","v":52532},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BM$3)","v":147743},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BN$3)","v":40214},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BO$3)","v":43047},{"$f":"HLOOKUP($B116,'2016LowM'!$B$4:$CN$37,BP$3)","v":79697},null,null,null,null,null,null,108905,113737,54316,41522,23848,69848,70607,55381,46606,46834,39918,240333,12803,73411,169043,297492,109761,37597,40230,43336,64036,153653,10530,69014,86466,54940,10479,52532,147743,40214,43047,79697,160033.31357647839,62608.686423521598,46606,39918,297773.08700589428,37597,153371.91299410572,86466,147743,43047,46834,240333,134081.782790517,40230,54940,79697,13108.276186892292,13599.500228611851,91866.054040127841,36667.511101110111,5194.9209420942097,5566.2220222022206,12016.179714795931,17408.275051894292,9353.5871587158708,9725.3588358835877,14392.331927154773,108905,51128.313576478402,62608.686423521598,13579,14122.16,11949.52,14665.320000000002,3060.2494839280453,399.36773813034506,7068.0554408728985,12111.485992332646,1674.7071660277204,3721.9377764671185,7604.9413152462403,4470.2813329401351,1410.973754054851,14446.398006657451,1633.6281559634813,7767.973837379066,9518.0228116746002,34229.741498580064,1693.2231982682722,5428.3015695438326,10845.968476728254,8132.7424452049809,70607,14907.718743636318,3358.488396718988,37114.792859644695,46606,46834,39918,240333,7114.6276549631557,5688.3723450368443,18227.331502019362,134081.782790517,13531.088337333533,75051.665970696413,18078.709807849769,297492,6425.5969979492302,12524.901537215434,10302.329717200615,37083.374373136641,9451.6048865183438,10847.569144536164,6155.5781661984938,6093.6298878108464,6546.656228996846,4329.7590604373827,37597,40230,6988.0141915429558,380.42964789109811,21497.758893831397,7430.687518087786,3647.7582721474887,3391.3514764992765,2171.1540868148018,9627.158132157565,25956.93915979104,10366.561895199429,15914.186726037165,153653,0,9353.5871587158708,9725.3588358835877,2506.3999399939994,36667.511101110111,5194.9209420942097,5566.2220222022206,86466,32642.529804036785,10250.164267207992,11049.926547183419,997.37938157180133,1459.4771142109853,3335.0993461203138,1276.3001743679163,1499.2187445510026,1919.9318657367044,988.97275501307752,47252.207767799358,5279.7922322006398,147743,3703.2324193331242,30011.16155813849,6499.6060225283845,43047,0,160033.31357647839,160033.31357647839,160033.31357647839,160033.31357647839,160033.31357647839,160033.31357647839,164477.97954717482,1877.5347271073094,6877.1266790402206,427.0844730490748,1484.7043636537819,4261.5192193510075,1013.98365942808,12954.882352941177,19717.592655971483,12105.879557932263,7381.4040784313729,9027.0667094474156,12224.174645276293,28608.461143984223,8870.6379767993858,9354.9008792163932,240333,65502.682061570231,71930.519793246465,25769.399891087312,12765.424214921039,1695.1758939916501,997.37938157180133,32642.529804036785,11049.926547183419,10250.164267207992,29955.313079062922,42672.441909786881,7069.2450111501939,3193.276687410244,1035.861656294878,2570.75155576831,2052.5686931546193,1677.5414073719483]
[117,2021,109175,109175,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A117,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A117,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A117,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2520356},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AK$3)","v":109175},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AL$3)","v":114507},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AM$3)","v":54497},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AN$3)","v":41492},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AO$3)","v":23897},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AP$3)","v":69910},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70740},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AR$3)","v":55500},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AS$3)","v":46886},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AT$3)","v":47325},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AU$3)","v":40233},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AV$3)","v":242283},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AW$3)","v":12787},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AX$3)","v":73897},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AY$3)","v":169669},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,AZ$3)","v":299245},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BA$3)","v":110171},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BB$3)","v":37578},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BC$3)","v":40756},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BD$3)","v":43649},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BE$3)","v":64058},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BF$3)","v":154388},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BG$3)","v":10574},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BH$3)","v":69454},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BI$3)","v":86920},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BJ$3)","v":55131},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BK$3)","v":10510},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BL$3)","v":52604},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BM$3)","v":148478},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BN$3)","v":40490},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BO$3)","v":43139},{"$f":"HLOOKUP($B117,'2016LowM'!$B$4:$CN$37,BP$3)","v":80413},null,null,null,null,null,null,109175,114507,54497,41492,23897,69910,70740,55500,46886,47325,40233,242283,12787,73897,169669,299245,110171,37578,40756,43649,64058,154388,10574,69454,86920,55131,10510,52604,148478,40490,43139,80413,160649.45248865199,63032.547511347999,46886,40233,299527.43158718676,37578,154105.56841281324,86920,148478,43139,47325,242283,134578.31441872322,40756,55131,80413,13156.818752351935,13644.818542577877,92079.172368753643,36901.285478547856,5228.0412541254127,5601.7095709570958,12056.221848391522,17472.74137219437,9413.2211221122107,9787.36303630363,14440.292234961222,109175,51474.452488652001,63032.547511347999,13624.25,14169.220000000001,11989.34,14714.19,3058.0384275117394,399.0791915250777,7062.9487103872243,12102.735340153802,1673.4971757820474,3719.2486446022276,7599.446680126126,4467.0515164575909,1409.9543134541659,14476.08072647992,1636.9847384711218,7783.9345350489575,9526.4714059696944,34260.125245758391,1694.7261738479972,5433.1199565744091,10855.595811019244,8139.9614068302635,70740,14939.751724812042,3365.7049532854921,37194.543321902471,46886,47325,40233,242283,7105.736454269615,5681.2635457303859,18348.001198794795,134578.3144187232,13581.196660654645,75201.125456730471,18145.658881988973,299245,6449.5991004187699,12571.68691298878,10340.812923294328,37221.895191031763,9486.910304685749,10888.08903183001,6178.5716433729131,6116.3919640856848,6571.1105347510638,4345.9323935409375,37578,40756,7038.486049627526,383.17735141218714,21653.02930489308,7484.3566429069078,3674.1046894260139,3415.8459617342837,2171.9000014551593,9630.4656073107199,25965.856841431294,10370.123397505857,15919.654152296969,154388,0,9413.2211221122107,9787.36303630363,2522.3795379537955,36901.285478547856,5228.0412541254127,5601.7095709570958,86920,32756.01220652261,10285.799166644409,11088.341836053312,1000.8467907796683,1463.7946817785528,3344.9655623365297,1280.075850043592,1503.6538796861378,1925.6115954664342,991.89843068875325,47316.971320667741,5287.028679332263,148478,3728.6487456805639,30217.136606381548,6544.2146479378898,43139,0,160649.45248865199,160649.45248865199,160649.45248865199,160649.45248865199,160649.45248865199,160649.45248865199,165110.57794538248,1890.2456456287462,6902.8154203819222,430.16914722445694,1483.631652057288,4290.7672251335935,1016.1507441649346,13040.64705882353,19848.128270944744,12186.023643493761,7430.2709019607846,9086.8282495543663,12305.101875222817,28908.387573964497,8963.6362952562431,9452.9761307792596,242283,65745.251579210963,72196.892878145416,26106.330150662554,12932.329836025896,1717.3400133115508,1000.8467907796683,32756.01220652261,11088.341836053312,10285.799166644409,30224.432420626708,43055.812280157254,7132.7552992160381,3206.6199138343704,1040.1900430828148,2581.4935375777882,2061.1454284346578,1684.5510770703686]
[118,2022,109430,109430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2532014},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AK$3)","v":109430},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AL$3)","v":115333},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AM$3)","v":54682},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AN$3)","v":41452},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AO$3)","v":23949},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AP$3)","v":69959},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70866},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AR$3)","v":55633},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AS$3)","v":47154},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AT$3)","v":47806},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AU$3)","v":40555},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AV$3)","v":244189},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AW$3)","v":12774},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AX$3)","v":74363},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AY$3)","v":170218},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,AZ$3)","v":300507},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BA$3)","v":110538},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BB$3)","v":37510},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BC$3)","v":41267},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BD$3)","v":43956},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BE$3)","v":64048},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BF$3)","v":155052},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BG$3)","v":10628},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BH$3)","v":69855},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BI$3)","v":87382},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BJ$3)","v":55363},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BK$3)","v":10544},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BL$3)","v":52704},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BM$3)","v":149300},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BN$3)","v":40738},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BO$3)","v":43197},{"$f":"HLOOKUP($B118,'2016LowM'!$B$4:$CN$37,BP$3)","v":81065},null,null,null,null,null,null,109430,115333,54682,41452,23949,69959,70866,55633,47154,47806,40555,244189,12774,74363,170218,300507,110538,37510,41267,43956,64048,155052,10628,69855,87382,55363,10544,52704,149300,40738,43197,81065,161275.76513989276,63487.234860107237,47154,40555,300790.64628375572,37510,154768.35371624428,87382,149300,43197,47806,244189,135013.77107029705,41267,55363,81065,13199.390427171975,13691.138366244812,92282.903439519752,37114.338945258161,5258.2259021356676,5634.0516324359714,12097.148891016848,17529.278129134851,9467.5693478438752,9843.8714098682594,14489.312439072784,109430,51845.765139892763,63487.234860107237,13670.5,14217.32,12030.04,14764.140000000001,3055.0903522899989,398.69446271805458,7056.1397364063241,12091.067803915343,1671.8838554544836,3715.6631354490391,7592.120499965974,4462.7450944808652,1408.5950593199193,14507.580755679273,1640.5468260302505,7800.8724182904753,9533.1485208158192,34284.138207238044,1695.914009386812,5436.928036646962,10863.204510700834,8145.6667152115342,70866,14975.553292008437,3373.7705165068787,37283.676191484687,47154,47806,40555,244189,7098.5123537061127,5675.4876462938882,18463.705064427206,135013.77107029702,13625.141500116772,75341.560373396132,18204.373006114252,300507,6471.0839092146753,12613.565529839558,10375.260085822118,37345.888215830564,9518.5129594843766,10924.359272407672,6199.1536095266001,6136.766798214624,6593.0001206334982,4360.4094990263156,37510,41267,7087.990396055523,385.87238330028401,21805.323286349751,7536.9969666112866,3699.9460635618198,3439.8709041213356,2171.560949345906,9628.9622095138311,25961.803349776634,10368.504532821118,15917.168958542514,155052,0,9467.5693478438752,9843.8714098682594,2536.942762458064,37114.338945258161,5258.2259021356676,5634.0516324359714,87382,32893.854705877115,10329.083442399637,11135.003338764389,1005.0585129588576,1468.5300784655624,3355.7865736704443,1284.2169136878813,1508.5182214472538,1931.8409764603311,995.10723626852655,47406.920699651593,5297.0793003484068,149300,3751.4866041376836,30402.215635237626,6584.2977606246914,43197,0,161275.76513989276,161275.76513989276,161275.76513989276,161275.76513989276,161275.76513989276,161275.76513989276,165751.3255132889,1903.8809945881053,6925.809976656079,433.19469026548671,1482.2013699286297,4317.0480419237419,1017.5169497599082,13122.882352941177,19973.292049910877,12262.869618538325,7477.1267450980395,9144.130467023173,12382.698766488415,29202.205522682449,9054.7405542740617,9549.0539230434915,244189,65957.984271199413,72430.501222569568,26433.652132873482,13094.475791129666,1738.8720759968537,1005.0585129588576,32893.854705877115,11135.003338764389,10329.083442399637,30469.496402050714,43404.914907924685,7190.5886900245996,3222.9956917185254,1045.5021541407373,2594.6768788894205,2071.6714217328863,1693.1538535184297]
[119,2023,109547,109547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2541998},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AK$3)","v":109547},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AL$3)","v":116078},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AM$3)","v":54865},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AN$3)","v":41376},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AO$3)","v":23982},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AP$3)","v":69982},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70928},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AR$3)","v":55725},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AS$3)","v":47420},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AT$3)","v":48261},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AU$3)","v":40888},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AV$3)","v":245846},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AW$3)","v":12751},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AX$3)","v":74816},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AY$3)","v":170628},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,AZ$3)","v":301471},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BA$3)","v":110865},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BB$3)","v":37429},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BC$3)","v":41781},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BD$3)","v":44230},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BE$3)","v":64036},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BF$3)","v":155637},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BG$3)","v":10670},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BH$3)","v":70264},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BI$3)","v":87772},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BJ$3)","v":55535},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BK$3)","v":10575},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BL$3)","v":52757},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BM$3)","v":149978},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BN$3)","v":40954},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BO$3)","v":43251},{"$f":"HLOOKUP($B119,'2016LowM'!$B$4:$CN$37,BP$3)","v":81700},null,null,null,null,null,null,109547,116078,54865,41376,23982,69982,70928,55725,47420,48261,40888,245846,12751,74816,170628,301471,110865,37429,41781,44230,64036,155637,10670,70264,87772,55535,10575,52757,149978,40954,43251,81700,161727.6657756971,63897.334224302911,47420,40888,301755.71646070282,37429,155352.2835392972,87772,149978,43251,48261,245846,135338.97549132668,41781,55535,81700,13231.183481227014,13736.957435061293,92418.743463841849,37331.642855194608,5289.0127376374003,5667.0389220740253,12137.633479127306,17571.500479491133,9523.0018274554714,9901.5071325314348,14537.802695031789,109547,52180.665775697089,63897.334224302911,13716.25,14264.9,12070.3,14813.550000000001,3049.4890093686913,397.96347798471066,7043.2026858426152,12068.899485062269,1668.8185468321121,3708.8506680579812,7578.2007576616843,4454.5628927250864,1406.0124764648504,14527.571158825018,1642.8073815966206,7811.6214595783613,9536.2826767639999,34295.409597320322,1696.4715648438068,5438.7155028034658,10866.775941163622,8148.3447171047846,70928,15000.318285858577,3379.3497030961089,37345.332011045313,47420,48261,40888,245846,7085.7312527091462,5665.2687472908538,18576.181139816654,135338.97549132665,13657.960050534752,75414.340547955188,18248.22144125335,301471,6490.2270494769673,12650.879719785617,10405.952789218813,37456.367014493255,9546.6711832422825,10956.67635324935,6217.4923096144903,6154.9209419752879,6612.5039205886915,4373.3087183552489,37429,41781,7132.1734283723681,388.27772120692424,21941.246904978831,7583.9788841845757,3723.0097004126692,3461.3133608446328,2171.1540868148018,9627.158132157565,25956.93915979104,10366.561895199429,15914.186726037165,155637,0,9523.0018274554714,9901.5071325314348,2551.7965251070559,37331.642855194608,5289.0127376374003,5667.0389220740253,87772,32996.048282984761,10361.173508907823,11169.597211463981,1008.1809966434289,1472.8476460331301,3365.6527898866607,1287.992589363557,1512.953356582389,1937.520706190061,998.03291194420217,47454.593870513039,5302.4061294869634,149978,3771.3776421487232,30563.413499080016,6619.2088587712606,43251,0,161727.6657756971,161727.6657756971,161727.6657756971,161727.6657756971,161727.6657756971,161727.6657756971,166214.00632365228,1916.1792209497548,6946.2983142627527,435.89501206757842,1479.4838338841789,4339.9377855796783,1018.7889342793665,13202.823529411766,20094.964135472372,12337.57182174688,7522.6754509803923,9199.8341247771841,12458.13093761141,29480.141420118343,9140.9202587503769,9639.9383211312797,245846,66116.855680516819,72604.962827695068,26762.895770557272,13257.573679433654,1760.530550009076,1008.1809966434289,32996.048282984761,11169.597211463981,10361.173508907823,30708.170678437593,43744.915166563216,7246.9141549991955,3235.7324078506463,1049.6337960746769,2604.9305887984683,2079.8583054092865,1699.8449018669219]
[120,2024,109652,109652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2551635},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AK$3)","v":109652},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AL$3)","v":116787},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AM$3)","v":55028},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AN$3)","v":41301},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AO$3)","v":24012},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AP$3)","v":69987},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AQ$3)","v":70948},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AR$3)","v":55803},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AS$3)","v":47665},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AT$3)","v":48709},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AU$3)","v":41207},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AV$3)","v":247547},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AW$3)","v":12737},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AX$3)","v":75222},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AY$3)","v":171060},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,AZ$3)","v":302326},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BA$3)","v":111181},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BB$3)","v":37378},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BC$3)","v":42298},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BD$3)","v":44506},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BE$3)","v":63987},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BF$3)","v":156253},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BG$3)","v":10698},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BH$3)","v":70632},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BI$3)","v":88140},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BJ$3)","v":55686},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BK$3)","v":10593},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BL$3)","v":52815},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BM$3)","v":150657},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BN$3)","v":41189},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BO$3)","v":43307},{"$f":"HLOOKUP($B120,'2016LowM'!$B$4:$CN$37,BP$3)","v":82323},null,null,null,null,null,null,109652,116787,55028,41301,24012,69987,70948,55803,47665,48709,41207,247547,12737,75222,171060,302326,111181,37378,42298,44506,63987,156253,10698,70632,88140,55686,10593,52815,150657,41189,43307,82323,162151.38329352965,64287.61670647034,47665,41207,302611.84334788128,37378,155967.15665211875,88140,150657,43307,48709,247547,135681.62990567985,42298,55686,82323,13264.682504036224,13777.76895537324,92506.404503742015,37527.163243597082,5316.7133622453157,5696.7194173962853,12173.693522089081,17615.988419378726,9572.8775059324107,9953.3651910645603,14580.99346946522,109652,52499.38329352966,64287.61670647034,13757,14307.28,12106.16,14857.560000000001,3043.9613683279272,397.24211147154233,7030.4358596284283,12047.022854615159,1665.7935712179299,3702.1278383957533,7564.4641698613987,4446.4883515187257,1403.4638749631376,14545.744252593875,1644.8624321115026,7821.393315294622,9536.9640150136038,34297.859899512128,1696.5927725518493,5439.1040824027059,10867.552339090314,8148.9268914294034,70948,15021.314693688042,3384.0798830304561,37397.6054232815,47665,48709,41207,247547,7077.9514521022975,5659.0485478977025,18676.987512020001,135681.62990567985,13692.539596341014,75445.699170905209,18294.422719253569,302326,6508.7262308925156,12686.938692332878,10435.613016354457,37563.129400968515,9573.882188463991,10987.906315163631,6235.2141115342856,6172.4643958846746,6631.3516294138935,4385.7740189911592,37378,42298,7176.6789645747367,390.70061632456185,22078.162666809581,7631.3037354627795,3746.2416849777583,3482.9123318505817,2169.4927314794604,9619.791482952809,25937.077050683198,10358.629458244204,15902.009276640329,156253,0,9572.8775059324107,9953.3651910645603,2565.1612797643402,37527.163243597082,5316.7133622453157,5696.7194173962853,88140,33085.764737306017,10389.345602179545,11199.967413659553,1010.922246854884,1475.354620749782,3371.3815605928507,1290.1849171752397,1515.5285963382737,1940.8186137750654,999.73169136878812,47506.764510323672,5308.2354896763263,150657,3793.018354799623,30738.790804649285,6657.1908405510922,43307,0,162151.38329352965,162151.38329352965,162151.38329352965,162151.38329352965,162151.38329352965,162151.38329352965,166649.08246443485,1927.8831706013113,6966.0974417358693,438.61504424778758,1476.8020548929446,4364.8409789090529,1020.1080293365824,13274.470588235296,20204.012406417114,12404.523465240642,7563.4983529411766,9249.7583743315499,12525.736812834226,29753.801380670611,9225.7741216193626,9729.4244977100243,247547,66284.251897163471,72788.785787241955,27094.061063713925,13421.62350093786,1782.315435348218,1010.922246854884,33085.764737306017,11199.967413659553,10389.345602179545,30942.33457479826,44078.49022346369,7302.1752017380513,3244.2235519387264,1052.3882240306368,2611.7663954044997,2085.3162278602199,1704.3056007659166]
[121,2025,109771,109771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2560510},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AK$3)","v":109771},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AL$3)","v":117464},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AM$3)","v":55164},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AN$3)","v":41190},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AO$3)","v":24024},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AP$3)","v":69994},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71019},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AR$3)","v":55858},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AS$3)","v":47901},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AT$3)","v":49162},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AU$3)","v":41523},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AV$3)","v":249215},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AW$3)","v":12700},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AX$3)","v":75622},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AY$3)","v":171419},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,AZ$3)","v":303177},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BA$3)","v":111436},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BB$3)","v":37291},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BC$3)","v":42795},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BD$3)","v":44744},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BE$3)","v":63940},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BF$3)","v":156764},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BG$3)","v":10729},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BH$3)","v":70979},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BI$3)","v":88449},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BJ$3)","v":55824},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BK$3)","v":10614},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BL$3)","v":52849},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BM$3)","v":151254},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BN$3)","v":41384},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BO$3)","v":43363},{"$f":"HLOOKUP($B121,'2016LowM'!$B$4:$CN$37,BP$3)","v":82891},null,null,null,null,null,null,109771,117464,55164,41190,24024,69994,71019,55858,47901,49162,41523,249215,12700,75622,171419,303177,111436,37291,42795,44744,63940,156764,10729,70979,88449,55824,10614,52849,151254,41384,43363,82891,162574.71581760957,64660.284182390438,47901,41523,303463.77815201791,37291,156477.22184798209,88449,151254,43363,49162,249215,135966.38206945945,42795,55824,82891,13292.520812342953,13811.820285204067,92635.271110569927,37711.52621853094,5342.833244688105,5724.7061888006983,12203.780429100132,17652.958721276053,9619.9070179745231,10002.263958214004,14617.029943839127,109771,52803.715817609562,64660.284182390438,13791,14342.640000000001,12136.08,14894.28,3035.7804595875964,396.1744890320532,7011.5409568314317,12014.645441553434,1661.3166073089399,3692.178050495656,7544.1340199169754,4434.5380305333119,1399.691944740603,14553.013490101419,1645.6844523174552,7825.3020575811261,9537.9178885630499,34301.290322580644,1696.7624633431085,5439.6480938416425,10868.639296187685,8149.7419354838712,71019,15036.119853054974,3387.4152663174959,37434.464880627536,47901,49162,41523,249215,7057.3905504984832,5642.6094495015177,18776.30413488044,135966.38206945945,13721.275839267979,75526.138396921539,18332.816836850976,303177,6523.6543677943027,12716.036913850448,10459.547693315182,37649.282592586213,9595.8404363485952,11013.107708480535,6249.5149327037416,6186.6212969824392,6646.5610147000534,4395.8330432384928,37291,42795,7215.056926952142,392.78992443324933,22196.227707808564,7672.112846347607,3766.2750629722918,3501.5375314861462,2167.8991865659696,9612.7255133074323,25918.025639906289,10351.020794225928,15890.328865994385,156764,0,9619.9070179745231,10002.263958214004,2577.7633717917247,37711.52621853094,5342.833244688105,5724.7061888006983,88449,33167.757258473779,10415.092283447742,11227.722962685968,1013.4274953925052,1478.2794245858763,3378.0651264167391,1292.7426329555362,1518.5330427201395,1944.6661726242371,1001.7136006974716,47537.347299178189,5311.6527008218154,151254,3810.975541892923,30884.316653951442,6688.7078041556342,43363,0,162574.71581760957,162574.71581760957,162574.71581760957,162574.71581760957,162574.71581760957,162574.71581760957,167081.85421453111,1939.0588742883408,6982.0745857410739,440.9605792437651,1472.8330219859176,4385.5053308206625,1021.4271243937983,13345.058823529413,20311.449126559717,12470.485675579323,7603.7179607843136,9298.944827094474,12592.343586452764,30030.515581854044,9311.5750142078705,9819.9094039380871,249215,66423.361253126772,72941.546070754281,27412.415320384825,13579.327101107279,1803.2575785078961,1013.4274953925052,33167.757258473779,11227.722962685968,10415.092283447742,31155.825896038805,44382.616439064768,7352.5576648964297,3253.6244614648158,1055.4377692675921,2619.3346098611773,2091.3589277166107,1709.2442316898037]
[122,2026,109920,109920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2568937},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AK$3)","v":109920},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AL$3)","v":118080},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AM$3)","v":55291},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AN$3)","v":41091},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AO$3)","v":24014},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AP$3)","v":69959},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71062},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AR$3)","v":55889},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AS$3)","v":48143},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AT$3)","v":49604},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AU$3)","v":41840},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AV$3)","v":250850},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AW$3)","v":12674},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AX$3)","v":75994},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AY$3)","v":171799},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,AZ$3)","v":304086},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BA$3)","v":111663},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BB$3)","v":37211},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BC$3)","v":43300},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BD$3)","v":45004},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BE$3)","v":63861},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BF$3)","v":157221},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BG$3)","v":10751},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BH$3)","v":71280},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BI$3)","v":88754},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BJ$3)","v":55921},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BK$3)","v":10639},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BL$3)","v":52859},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BM$3)","v":151781},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BN$3)","v":41559},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BO$3)","v":43396},{"$f":"HLOOKUP($B122,'2016LowM'!$B$4:$CN$37,BP$3)","v":83443},null,null,null,null,null,null,109920,118080,55291,41091,24014,69959,71062,55889,48143,49604,41840,250850,12674,75994,171799,304086,111663,37211,43300,45004,63861,157221,10751,71280,88754,55921,10639,52859,151781,41559,43396,83443,163000.62694734844,64999.373052651557,48143,41840,304373.61417059024,37211,156933.38582940976,88754,151781,43396,49604,250850,136267.7910450479,43300,55921,83443,13321.987545369573,13843.618218207854,92732.648487178463,37871.449144914492,5365.4905490549054,5748.9828982898289,12231.876290794275,17692.09163136236,9660.7020702070204,10044.680468046805,14650.681651526524,109920,53080.626947348443,64999.373052651557,13822.75,14375.66,12164.02,14928.570000000002,3028.4839734137877,395.22228523467095,6994.688746228705,11985.768289363248,1657.3236394982193,3683.3039153415148,7526.001724020598,4423.8796361409159,1396.3277907583422,14546.955792178465,1644.9994354791613,7822.0447723423722,9533.1485208158192,34284.138207238044,1695.914009386812,5436.928036646962,10863.204510700834,8145.6667152115342,71062,15044.464579243608,3389.2952096247363,37455.240211131662,48143,49604,41840,250850,7042.9423493714785,5631.0576506285224,18868.66859414065,136267.79104504787,13751.693032338302,75579.129778220173,18373.456849906725,304086,6536.9433367225602,12741.940036534716,10480.854248884141,37725.97582590863,9615.3875825046962,11035.541889982249,6262.2454676271391,6199.2237148224103,6660.1003498371447,4404.7875471763145,37211,43300,7256.9824320703156,395.07236186290794,22325.206324025938,7716.6942279864943,3788.1602658234629,3521.8843882308806,2165.2206749028683,9600.8486707120101,25886.003055834462,10338.231763216483,15870.695835334178,157221,0,9660.7020702070204,10044.680468046805,2588.6948694869488,37871.449144914492,5365.4905490549054,5748.9828982898289,88754,33225.38968277286,10433.189588397126,11247.232297871204,1015.1884309588041,1481.7613339145598,3386.0217523975589,1295.7875326939843,1522.1097646033131,1949.2465998256321,1004.073016564952,47546.342237076569,5312.6577629234298,151781,3827.0909662074228,31014.916775120048,6716.9922586725306,43396,0,163000.62694734844,163000.62694734844,163000.62694734844,163000.62694734844,163000.62694734844,163000.62694734844,167517.75672556862,1949.22760910549,6996.2973766790401,443.52292839903458,1469.2930737174884,4404.0502620233883,1022.2044482668005,13410.705882352942,20411.365276292338,12531.830531194295,7641.1221960784314,9344.6882281639919,12654.287885918004,30300.510453648916,9395.2924414134322,9908.1971049376516,250850,66570.607925177057,73103.24219257792,27735.893991650028,13739.569189810612,1824.53681853936,1015.1884309588041,33225.38968277286,11247.232297871204,10433.189588397126,31363.303377244407,44678.175719015104,7401.5209037404875,3260.2960746768786,1057.6019626615607,2624.7056007659166,2095.6472953566299,1712.7490665390137]
[123,2027,110120,110120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2577798},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AK$3)","v":110120},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AL$3)","v":118700},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AM$3)","v":55408},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AN$3)","v":40982},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AO$3)","v":23993},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AP$3)","v":69929},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71160},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AR$3)","v":55918},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AS$3)","v":48357},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AT$3)","v":50050},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AU$3)","v":42182},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AV$3)","v":252606},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AW$3)","v":12650},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AX$3)","v":76389},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AY$3)","v":172182},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,AZ$3)","v":305057},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BA$3)","v":111911},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BB$3)","v":37114},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BC$3)","v":43797},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BD$3)","v":45260},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BE$3)","v":63791},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BF$3)","v":157709},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BG$3)","v":10776},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BH$3)","v":71594},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BI$3)","v":89071},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56010},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BK$3)","v":10661},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BL$3)","v":52884},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BM$3)","v":152363},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BN$3)","v":41747},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BO$3)","v":43434},{"$f":"HLOOKUP($B123,'2016LowM'!$B$4:$CN$37,BP$3)","v":83994},null,null,null,null,null,null,110120,118700,55408,40982,23993,69929,71160,55918,48357,50050,42182,252606,12650,76389,172182,305057,111911,37114,43797,45260,63791,157709,10776,71594,89071,56010,10661,52884,152363,41747,43434,83994,163479.3362013064,65340.663798693597,48357,42182,305345.50689939398,37114,157420.49310060605,89071,152363,43434,50050,252606,136571.57956518047,43797,56010,83994,13351.686910499036,13872.912376959375,92882.942655187609,38038.279041540518,5389.1264080953551,5774.3081035376263,12257.759879914076,17731.533485475666,9703.2590349944076,10088.928920164744,14681.683618451132,110120,53359.336201306403,65340.663798693597,13852,14406.08,12189.76,14960.160000000002,3020.4504684345443,394.17389923553299,6976.1342921307532,11953.974253113445,1652.9273416056076,3673.5334028990765,7506.0378830841828,4412.1446362543384,1392.6238232425198,14534.234626540265,1643.560900118744,7815.2044733409903,9529.0604913181924,34269.436394087235,1695.186763138558,5434.5965590515216,10858.546123140677,8142.1736692638169,71160,15052.270936000716,3391.0538662669937,37474.675197732293,48357,50050,42182,252606,7029.6055483311666,5620.3944516688343,18966.743759215336,136571.57956518044,13782.350361143392,75687.20003884485,18414.417705170807,305057,6551.4616816309644,12770.239483343959,10504.131895496925,37809.764027952508,9636.7430549571745,11060.051480345355,6276.15371723508,6212.9919951057263,6674.8922225860379,4414.5704413462699,37114,43797,7298.2629294174403,397.31968487057179,22452.200653839969,7760.5897422155531,3809.7087732461546,3541.9182164103113,2162.8473101380946,9590.324886133787,25857.628614251829,10326.899710423306,15853.299479052983,157709,0,9703.2590349944076,10088.928920164744,2600.0984916673488,38038.279041540518,5389.1264080953551,5774.3081035376263,89071,33278.268917439033,10449.794332113572,11265.132615721574,1016.8041347258207,1484.8254141238012,3393.02358326068,1298.4670444638186,1525.2572798605058,1953.2773757628595,1006.1493025283347,47568.829581822538,5315.1704181774658,152363,3844.4035363281428,31155.218619575462,6747.3778440963961,43434,0,163479.3362013064,163479.3362013064,163479.3362013064,163479.3362013064,163479.3362013064,163479.3362013064,168006.53624015127,1959.462374668205,7011.8359324174353,446.04585679806917,1465.3955549168943,4423.9728166868881,1023.0995484841969,13480.411764705883,20517.459037433156,12596.968213903743,7680.8390588235297,9393.2598502673791,12720.062074866311,30572.948717948719,9479.7674923946106,9997.2837896566707,252606,66719.017070954054,73266.214862731751,28054.248248320931,13897.272789980032,1845.4789616990379,1016.8041347258207,33278.268917439033,11265.132615721574,10449.794332113572,31570.404993447824,44973.199565487274,7450.3954410649012,3267.8774533269507,1060.0612733365247,2630.8089995213018,2100.520440402106,1716.7318334131162]
[124,2028,110310,110310,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2586070},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AK$3)","v":110310},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AL$3)","v":119272},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AM$3)","v":55535},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AN$3)","v":40858},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AO$3)","v":23983},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AP$3)","v":69895},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71256},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AR$3)","v":55943},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AS$3)","v":48606},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AT$3)","v":50445},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AU$3)","v":42517},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AV$3)","v":254245},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AW$3)","v":12611},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AX$3)","v":76776},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AY$3)","v":172564},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,AZ$3)","v":306011},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BA$3)","v":112109},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BB$3)","v":37006},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BC$3)","v":44284},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BD$3)","v":45509},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BE$3)","v":63698},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BF$3)","v":158127},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BG$3)","v":10791},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BH$3)","v":71894},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BI$3)","v":89373},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56087},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BK$3)","v":10677},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BL$3)","v":52891},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BM$3)","v":152871},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BN$3)","v":41942},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BO$3)","v":43485},{"$f":"HLOOKUP($B124,'2016LowM'!$B$4:$CN$37,BP$3)","v":84501},null,null,null,null,null,null,{"$f":"$AK124*BW$381+$AL124*BW$382+$AM124*BW$383+$AN124*BW$384+$AO124*BW$385+$AP124*BW$386+$AQ124*BW$387+$AR124*BW$388+$AS124*BW$389+$AT124*BW$390+$AU124*BW$391+$AV124*BW$392+$AW124*BW$393+$AX124*BW$394+$AY124*BW$395+$AZ124*BW$396+$BA124*BW$397+$BB124*BW$398+$BC124*BW$399+$BD124*BW$400+$BE124*BW$401+$BF124*BW$402+$BG124*BW$403+$BH124*BW$404+$BI124*BW$405+$BJ124*BW$406+$BK124*BW$407+$BL124*BW$408+$BM124*BW$409+$BN124*BW$410+$BO124*BW$411+$BP124*BW$412","v":110310},119272,55535,40858,23983,69895,71256,55943,48606,50445,{"$f":"$AK124*CG$381+$AL124*CG$382+$AM124*CG$383+$AN124*CG$384+$AO124*CG$385+$AP124*CG$386+$AQ124*CG$387+$AR124*CG$388+$AS124*CG$389+$AT124*CG$390+$AU124*CG$391+$AV124*CG$392+$AW124*CG$393+$AX124*CG$394+$AY124*CG$395+$AZ124*CG$396+$BA124*CG$397+$BB124*CG$398+$BC124*CG$399+$BD124*CG$400+$BE124*CG$401+$BF124*CG$402+$BG124*CG$403+$BH124*CG$404+$BI124*CG$405+$BJ124*CG$406+$BK124*CG$407+$BL124*CG$408+$BM124*CG$409+$BN124*CG$410+$BO124*CG$411+$BP124*CG$412","v":42517},254245,12611,76776,172564,306011,112109,37006,44284,45509,{"$f":"$AK124*CQ$381+$AL124*CQ$382+$AM124*CQ$383+$AN124*CQ$384+$AO124*CQ$385+$AP124*CQ$386+$AQ124*CQ$387+$AR124*CQ$388+$AS124*CQ$389+$AT124*CQ$390+$AU124*CQ$391+$AV124*CQ$392+$AW124*CQ$393+$AX124*CQ$394+$AY124*CQ$395+$AZ124*CQ$396+$BA124*CQ$397+$BB124*CQ$398+$BC124*CQ$399+$BD124*CQ$400+$BE124*CQ$401+$BF124*CQ$402+$BG124*CQ$403+$BH124*CQ$404+$BI124*CQ$405+$BJ124*CQ$406+$BK124*CQ$407+$BL124*CQ$408+$BM124*CQ$409+$BN124*CQ$410+$BO124*CQ$411+$BP124*CQ$412","v":63698},158127,10791,71894,89373,56087,10677,52891,152871,41942,{"$f":"$AK124*DA$381+$AL124*DA$382+$AM124*DA$383+$AN124*DA$384+$AO124*DA$385+$AP124*DA$386+$AQ124*DA$387+$AR124*DA$388+$AS124*DA$389+$AT124*DA$390+$AU124*DA$391+$AV124*DA$392+$AW124*DA$393+$AX124*DA$394+$AY124*DA$395+$AZ124*DA$396+$BA124*DA$397+$BB124*DA$398+$BC124*DA$399+$BD124*DA$400+$BE124*DA$401+$BF124*DA$402+$BG124*DA$403+$BH124*DA$404+$BI124*DA$405+$BJ124*DA$406+$BK124*DA$407+$BL124*DA$408+$BM124*DA$409+$BN124*DA$410+$BO124*DA$411+$BP124*DA$412","v":43485},84501,163926.46796463535,65655.532035364638,48606,42517,306300.2715728365,37006,157837.72842716353,89373,{"$f":"$AK124*DK$381+$AL124*DK$382+$AM124*DK$383+$AN124*DK$384+$AO124*DK$385+$AP124*DK$386+$AQ124*DK$387+$AR124*DK$388+$AS124*DK$389+$AT124*DK$390+$AU124*DK$391+$AV124*DK$392+$AW124*DK$393+$AX124*DK$394+$AY124*DK$395+$AZ124*DK$396+$BA124*DK$397+$BB124*DK$398+$BC124*DK$399+$BD124*DK$400+$BE124*DK$401+$BF124*DK$402+$BG124*DK$403+$BH124*DK$404+$BI124*DK$405+$BJ124*DK$406+$BK124*DK$407+$BL124*DK$408+$BM124*DK$409+$BN124*DK$410+$BO124*DK$411+$BP124*DK$412","v":152871},43485,50445,254245,136874.57490379832,44284,56087,84501,13381.308731594218,13904.710309963162,{"$f":"$AK124*DU$381+$AL124*DU$382+$AM124*DU$383+$AN124*DU$384+$AO124*DU$385+$AP124*DU$386+$AQ124*DU$387+$AR124*DU$388+$AS124*DU$389+$AT124*DU$390+$AU124*DU$391+$AV124*DU$392+$AW124*DU$393+$AX124*DU$394+$AY124*DU$395+$AZ124*DU$396+$BA124*DU$397+$BB124*DU$398+$BC124*DU$399+$BD124*DU$400+$BE124*DU$401+$BF124*DU$402+$BG124*DU$403+$BH124*DU$404+$BI124*DU$405+$BJ124*DU$406+$BK124*DU$407+$BL124*DU$408+$BM124*DU$409+$BN124*DU$410+$BO124*DU$411+$BP124*DU$412","v":93033.336300745403},38197.670662520795,5411.7084390257205,5798.5041595068597,12285.85574160822,17770.872358246641,9743.9185554919113,10131.204511360227,14715.335326138529,110310,{"$f":"$AK124*EE$381+$AL124*EE$382+$AM124*EE$383+$AN124*EE$384+$AO124*EE$385+$AP124*EE$386+$AQ124*EE$387+$AR124*EE$388+$AS124*EE$389+$AT124*EE$390+$AU124*EE$391+$AV124*EE$392+$AW124*EE$393+$AX124*EE$394+$AY124*EE$395+$AZ124*EE$396+$BA124*EE$397+$BB124*EE$398+$BC124*EE$399+$BD124*EE$400+$BE124*EE$401+$BF124*EE$402+$BG124*EE$403+$BH124*EE$404+$BI124*EE$405+$BJ124*EE$406+$BK124*EE$407+$BL124*EE$408+$BM124*EE$409+$BN124*EE$410+$BO124*EE$411+$BP124*EE$412","v":53616.467964635362},65655.532035364638,13883.75,14439.1,12217.7,14994.45,3011.3114352471475,392.98123993376134,6955.0264727899639,11917.804890774221,{"$f":"$AK124*EO$381+$AL124*EO$382+$AM124*EO$383+$AN124*EO$384+$AO124*EO$385+$AP124*EO$386+$AQ124*EO$387+$AR124*EO$388+$AS124*EO$389+$AT124*EO$390+$AU124*EO$391+$AV124*EO$392+$AW124*EO$393+$AX124*EO$394+$AY124*EO$395+$AZ124*EO$396+$BA124*EO$397+$BB124*EO$398+$BC124*EO$399+$BD124*EO$400+$BE124*EO$401+$BF124*EO$402+$BG124*EO$403+$BH124*EO$404+$BI124*EO$405+$BJ124*EO$406+$BK124*EO$407+$BL124*EO$408+$BM124*EO$409+$BN124*EO$410+$BO124*EO$411+$BP124*EO$412","v":1647.9260485901596},3662.4183245241929,7483.3267245877096,4398.7947281264887,1388.4101354263548,14528.176928617313,1642.8758832804499,7811.9471881022373,9524.427391220881,34252.774339182994,{"$f":"$AK124*EY$381+$AL124*EY$382+$AM124*EY$383+$AN124*EY$384+$AO124*EY$385+$AP124*EY$386+$AQ124*EY$387+$AR124*EY$388+$AS124*EY$389+$AT124*EY$390+$AU124*EY$391+$AV124*EY$392+$AW124*EY$393+$AX124*EY$394+$AY124*EY$395+$AZ124*EY$396+$BA124*EY$397+$BB124*EY$398+$BC124*EY$399+$BD124*EY$400+$BE124*EY$401+$BF124*EY$402+$BG124*EY$403+$BH124*EY$404+$BI124*EY$405+$BJ124*EY$406+$BK124*EY$407+$BL124*EY$408+$BM124*EY$409+$BN124*EY$410+$BO124*EY$411+$BP124*EY$412","v":1694.3625507238701},5431.9542177766889,10853.266617239165,8138.2148838564044,71256,15059.000553894775,3392.5699495792842,37491.42949652594,48606,50445,{"$f":"$AK124*FI$381+$AL124*FI$382+$AM124*FI$383+$AN124*FI$384+$AO124*FI$385+$AP124*FI$386+$AQ124*FI$387+$AR124*FI$388+$AS124*FI$389+$AT124*FI$390+$AU124*FI$391+$AV124*FI$392+$AW124*FI$393+$AX124*FI$394+$AY124*FI$395+$AZ124*FI$396+$BA124*FI$397+$BB124*FI$398+$BC124*FI$399+$BD124*FI$400+$BE124*FI$401+$BF124*FI$402+$BG124*FI$403+$BH124*FI$404+$BI124*FI$405+$BJ124*FI$406+$BK124*FI$407+$BL124*FI$408+$BM124*FI$409+$BN124*FI$410+$BO124*FI$411+$BP124*FI$412","v":42517},254245,7007.9332466406595,5603.0667533593414,19062.832591832812,136874.57490379829,13812.927644703559,75793.244006360837,18455.271613032113,306011,{"$f":"$AK124*FS$381+$AL124*FS$382+$AM124*FS$383+$AN124*FS$384+$AO124*FS$385+$AP124*FS$386+$AQ124*FS$387+$AR124*FS$388+$AS124*FS$389+$AT124*FS$390+$AU124*FS$391+$AV124*FS$392+$AW124*FS$393+$AX124*FS$394+$AY124*FS$395+$AZ124*FS$396+$BA124*FS$397+$BB124*FS$398+$BC124*FS$399+$BD124*FS$400+$BE124*FS$401+$BF124*FS$402+$BG124*FS$403+$BH124*FS$404+$BI124*FS$405+$BJ124*FS$406+$BK124*FS$407+$BL124*FS$408+$BM124*FS$409+$BN124*FS$410+$BO124*FS$411+$BP124*FS$412","v":6563.0529408723523},12792.833396522308,10522.71646819584,37876.659447326245,9653.7929886087513,11079.619621038482,6287.2578842607754,6223.9844124286974,6686.7018629258791,4422.3809778206696,{"$f":"$AK124*GC$381+$AL124*GC$382+$AM124*GC$383+$AN124*GC$384+$AO124*GC$385+$AP124*GC$386+$AQ124*GC$387+$AR124*GC$388+$AS124*GC$389+$AT124*GC$390+$AU124*GC$391+$AV124*GC$392+$AW124*GC$393+$AX124*GC$394+$AY124*GC$395+$AZ124*GC$396+$BA124*GC$397+$BB124*GC$398+$BC124*GC$399+$BD124*GC$400+$BE124*GC$401+$BF124*GC$402+$BG124*GC$403+$BH124*GC$404+$BI124*GC$405+$BJ124*GC$406+$BK124*GC$407+$BL124*GC$408+$BM124*GC$409+$BN124*GC$410+$BO124*GC$411+$BP124*GC$412","v":37006},44284,7338.4146631652293,399.50555763974484,22575.722482448149,7803.2849884774105,3830.6680636690066,3561.404244600461,2159.6941255220386,9576.3432866227213,{"$f":"$AK124*GM$381+$AL124*GM$382+$AM124*GM$383+$AN124*GM$384+$AO124*GM$385+$AP124*GM$386+$AQ124*GM$387+$AR124*GM$388+$AS124*GM$389+$AT124*GM$390+$AU124*GM$391+$AV124*GM$392+$AW124*GM$393+$AX124*GM$394+$AY124*GM$395+$AZ124*GM$396+$BA124*GM$397+$BB124*GM$398+$BC124*GM$399+$BD124*GM$400+$BE124*GM$401+$BF124*GM$402+$BG124*GM$403+$BH124*GM$404+$BI124*GM$405+$BJ124*GM$406+$BK124*GM$407+$BL124*GM$408+$BM124*GM$409+$BN124*GM$410+$BO124*GM$411+$BP124*GM$412","v":25819.931141863479},10311.844268855226,15830.187177136539,158127,0,9743.9185554919113,10131.204511360227,2610.993672094482,38197.670662520795,5411.7084390257205,{"$f":"$AK124*GW$381+$AL124*GW$382+$AM124*GW$383+$AN124*GW$384+$AO124*GW$385+$AP124*GW$386+$AQ124*GW$387+$AR124*GW$388+$AS124*GW$389+$AT124*GW$390+$AU124*GW$391+$AV124*GW$392+$AW124*GW$393+$AX124*GW$394+$AY124*GW$395+$AZ124*GW$396+$BA124*GW$397+$BB124*GW$398+$BC124*GW$399+$BD124*GW$400+$BE124*GW$401+$BF124*GW$402+$BG124*GW$403+$BH124*GW$404+$BI124*GW$405+$BJ124*GW$406+$BK124*GW$407+$BL124*GW$408+$BM124*GW$409+$BN124*GW$410+$BO124*GW$411+$BP124*GW$412","v":5798.5041595068597},89373,33324.01836765583,10464.160233980609,11280.619407569646,1018.2019907939138,1487.0538360941587,3398.1158238884045,1300.4157802964255,1527.5463818657367,{"$f":"$AK124*HG$381+$AL124*HG$382+$AM124*HG$383+$AN124*HG$384+$AO124*HG$385+$AP124*HG$386+$AQ124*HG$387+$AR124*HG$388+$AS124*HG$389+$AT124*HG$390+$AU124*HG$391+$AV124*HG$392+$AW124*HG$393+$AX124*HG$394+$AY124*HG$395+$AZ124*HG$396+$BA124*HG$397+$BB124*HG$398+$BC124*HG$399+$BD124*HG$400+$BE124*HG$401+$BF124*HG$402+$BG124*HG$403+$BH124*HG$404+$BI124*HG$405+$BJ124*HG$406+$BK124*HG$407+$BL124*HG$408+$BM124*HG$409+$BN124*HG$410+$BO124*HG$411+$BP124*HG$412","v":1956.2088491717523},1007.6593286835222,47575.126038351409,5315.8739616485964,152871,3862.3607234214423,31300.74446887762,6778.8948077009372,43485,0,{"$f":"$AK124*HQ$381+$AL124*HQ$382+$AM124*HQ$383+$AN124*HQ$384+$AO124*HQ$385+$AP124*HQ$386+$AQ124*HQ$387+$AR124*HQ$388+$AS124*HQ$389+$AT124*HQ$390+$AU124*HQ$391+$AV124*HQ$392+$AW124*HQ$393+$AX124*HQ$394+$AY124*HQ$395+$AZ124*HQ$396+$BA124*HQ$397+$BB124*HQ$398+$BC124*HQ$399+$BD124*HQ$400+$BE124*HQ$401+$BF124*HQ$402+$BG124*HQ$403+$BH124*HQ$404+$BI124*HQ$405+$BJ124*HQ$406+$BK124*HQ$407+$BL124*HQ$408+$BM124*HQ$409+$BN124*HQ$410+$BO124*HQ$411+$BP124*HQ$412","v":163926.46796463535},163926.46796463535,163926.46796463535,163926.46796463535,163926.46796463535,163926.46796463535,168463.7119709962,1968.9047712841293,7024.2417148214763,448.49979887369267,{"$f":"$AK124*IA$381+$AL124*IA$382+$AM124*IA$383+$AN124*IA$384+$AO124*IA$385+$AP124*IA$386+$AQ124*IA$387+$AR124*IA$388+$AS124*IA$389+$AT124*IA$390+$AU124*IA$391+$AV124*IA$392+$AW124*IA$393+$AX124*IA$394+$AY124*IA$395+$AZ124*IA$396+$BA124*IA$397+$BB124*IA$398+$BC124*IA$399+$BD124*IA$400+$BE124*IA$401+$BF124*IA$402+$BG124*IA$403+$BH124*IA$404+$BI124*IA$405+$BJ124*IA$406+$BK124*IA$407+$BL124*IA$408+$BM124*IA$409+$BN124*IA$410+$BO124*IA$411+$BP124*IA$412","v":1460.9616803180536},4444.6371685984977,1024.3008671970185,13548.705882352942,20621.404064171125,12660.786652406417,7719.7515294117647,9440.8477433155076,12784.504128342247,30814.233727810653,{"$f":"$AK124*IK$381+$AL124*IK$382+$AM124*IK$383+$AN124*IK$384+$AO124*IK$385+$AP124*IK$386+$AQ124*IK$387+$AR124*IK$388+$AS124*IK$389+$AT124*IK$390+$AU124*IK$391+$AV124*IK$392+$AW124*IK$393+$AX124*IK$394+$AY124*IK$395+$AZ124*IK$396+$BA124*IK$397+$BB124*IK$398+$BC124*IK$399+$BD124*IK$400+$BE124*IK$401+$BF124*IK$402+$BG124*IK$403+$BH124*IK$404+$BI124*IK$405+$BJ124*IK$406+$BK124*IK$407+$BL124*IK$408+$BM124*IK$409+$BN124*IK$410+$BO124*IK$411+$BP124*IK$412","v":9554.582840236686},10076.183431952662,254245,66867.038725488819,73428.762016775523,28366.196986748957,14051.803279482059,1865.999733768984,1018.2019907939138,33324.01836765583,{"$f":"$AK124*IU$381+$AL124*IU$382+$AM124*IU$383+$AN124*IU$384+$AO124*IU$385+$AP124*IU$386+$AQ124*IU$387+$AR124*IU$388+$AS124*IU$389+$AT124*IU$390+$AU124*IU$391+$AV124*IU$392+$AW124*IU$393+$AX124*IU$394+$AY124*IU$395+$AZ124*IU$396+$BA124*IU$397+$BB124*IU$398+$BC124*IU$399+$BD124*IU$400+$BE124*IU$401+$BF124*IU$402+$BG124*IU$403+$BH124*IU$404+$BI124*IU$405+$BJ124*IU$406+$BK124*IU$407+$BL124*IU$408+$BM124*IU$409+$BN124*IU$410+$BO124*IU$411+$BP124*IU$412","v":11280.619407569646},10464.160233980609,31760.968549555142,45244.664338919931,7495.3671115249326,3272.4262805169938,1061.5368597415031,2634.4710387745331,2103.4443274293922,1719.1214935375776]
[125,2029,110518,110518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2593954},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AK$3)","v":110518},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AL$3)","v":119796},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AM$3)","v":55636},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AN$3)","v":40725},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AO$3)","v":23965},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AP$3)","v":69827},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71359},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AR$3)","v":55969},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AS$3)","v":48837},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AT$3)","v":50858},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AU$3)","v":42843},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AV$3)","v":255926},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AW$3)","v":12581},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AX$3)","v":77118},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AY$3)","v":172910},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,AZ$3)","v":306948},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BA$3)","v":112266},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BB$3)","v":36915},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BC$3)","v":44781},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BD$3)","v":45722},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BE$3)","v":63589},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BF$3)","v":158527},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BG$3)","v":10807},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BH$3)","v":72142},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BI$3)","v":89667},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56144},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BK$3)","v":10694},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BL$3)","v":52886},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BM$3)","v":153379},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BN$3)","v":42114},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BO$3)","v":43502},{"$f":"HLOOKUP($B125,'2016LowM'!$B$4:$CN$37,BP$3)","v":85006},null,null,null,null,null,null,110518,119796,55636,40725,23965,69827,71359,55969,48837,50858,42843,255926,12581,77118,172910,306948,112266,36915,44781,45722,63589,158527,10807,72142,89667,56144,10694,52886,153379,42114,43502,85006,164370.02223733533,65943.977762664683,48837,42843,307238.00331775757,36915,158236.99668224243,89667,153379,43502,50858,255926,137149.01570788672,44781,56144,85006,13408.138967455299,13929.998429911055,93181.045944182435,38329.434402531158,5430.3762512614894,5818.5062324414257,12308.199694609073,17806.503902693647,9777.5304257698481,10166.152333415159,14742.09770784268,110518,53852.022237335317,65943.977762664683,13909,14465.36,12239.92,15021.720000000001,3001.5090851348596,391.70201665040946,6932.3866343034724,11879.010332781345,1642.5617585010095,3650.4965065898418,7458.9671755552035,4384.4758750538758,1383.8906154299843,14517.273072355998,1641.6428529715208,7806.0840746724807,9515.16119102626,34219.450229374503,1692.7141258944944,5426.6695352270244,10842.707605436144,8130.2973130415785,71359,15065.999356504597,3394.1466762240666,37508.853967271338,48837,50858,42843,255926,6991.2622453402691,5589.7377546597318,19147.748304378485,137149.01570788672,13840.623299446537,75905.341421964331,18492.2754143934,306948,6572.2439898667863,12810.748772123321,10537.452720285384,37929.702784910471,9667.3123804435854,11095.135773002223,6296.0627035690286,6232.7006221241836,6696.0660726902997,4428.5741809847141,36915,44781,7372.7613269735793,401.37540061096519,22681.385733426228,7839.8074280508063,3848.5970952355428,3578.0730157028779,2155.9984575311769,9559.9562506366328,25775.748082827668,10294.198643791564,15803.098565212964,158527,0,9777.5304257698481,10166.152333415159,2620.0003545809127,38329.434402531158,5430.3762512614894,5818.5062324414257,89667,33357.884843790343,10474.794732765298,11292.083656080556,1019.2367673638007,1489.4215344376635,3403.5263295553618,1302.4863121185701,1529.9785527462948,1959.323539668701,1009.2637314734088,47570.628569402215,5315.3714305977892,153379,3878.1998833191224,31429.105730826192,6806.6943858546874,43502,0,164370.02223733533,164370.02223733533,164370.02223733533,164370.02223733533,164370.02223733533,164370.02223733533,168916.36365929968,1977.5547989532629,7034.0786230913473,450.59895414320192,1456.2059922402645,4462.864186694891,1024.7013067679591,13609.058823529413,20713.262459893049,12717.18434224599,7754.1392941176473,9482.9021604278078,12841.452919786097,31066.514003944776,9632.8074950690334,10158.678500986192,255926,67001.110695303025,73575.990590857036,28684.551243419861,14209.506879651479,1886.9418769286622,1019.2367673638007,33357.884843790343,11292.083656080556,10474.794732765298,31950.780375658091,45515.058245396234,7540.1613789456742,3277.2783628530397,1063.1108185734802,2638.3772139779799,2106.5631402584968,1721.6704643370033]
[126,2030,110729,110729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2600915},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AK$3)","v":110729},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AL$3)","v":120243},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AM$3)","v":55712},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AN$3)","v":40580},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AO$3)","v":23926},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AP$3)","v":69736},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71452},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AR$3)","v":55957},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AS$3)","v":49067},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AT$3)","v":51235},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AU$3)","v":43170},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AV$3)","v":257524},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AW$3)","v":12540},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AX$3)","v":77475},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AY$3)","v":173196},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,AZ$3)","v":307891},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BA$3)","v":112336},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BB$3)","v":36836},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BC$3)","v":45266},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BD$3)","v":45921},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BE$3)","v":63427},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BF$3)","v":158838},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BG$3)","v":10799},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BH$3)","v":72362},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BI$3)","v":89933},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56181},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BK$3)","v":10704},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BL$3)","v":52842},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BM$3)","v":153786},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BN$3)","v":42270},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BO$3)","v":43530},{"$f":"HLOOKUP($B126,'2016LowM'!$B$4:$CN$37,BP$3)","v":85451},null,null,null,null,null,null,110729,120243,55712,40580,23926,69736,71452,55957,49067,51235,43170,257524,12540,77475,173196,307891,112336,36836,45266,45921,63427,158838,10799,72362,89933,56181,10704,52842,153786,42270,43530,85451,164781.96261881792,66190.03738118209,49067,43170,308181.57224943372,36836,158547.4277505663,89933,153786,43530,51235,257524,137375.86562109276,45266,56181,85451,13430.316561259546,13949.027114228282,93309.575586565581,38446.321591250031,5446.9364072770913,5836.2500068188638,12325.012966174072,17835.956566600711,9807.347407468018,10197.154433625181,14762.235737639863,110729,54052.96261881791,66190.03738118209,13928,14485.12,12256.64,15042.240000000002,2990.8223124560491,390.30737472495065,6907.704103622711,11836.71551391693,1636.7134723135903,3637.4990359095341,7432.4097724746507,4368.8650953882443,1378.9633191933399,14493.648050456482,1638.9712873021742,7793.3806622413431,9502.7608348834601,34174.854729483726,1690.5081456081236,5419.5973865208553,10828.577163170334,8119.701740333503,71452,15062.769139915448,3393.4189562341671,37500.811903850386,49067,51235,43170,257524,6968.4785435630693,5571.5214564369317,19236.38839028143,137375.86562109276,13863.516239494204,76005.861251046997,18522.862371587988,307891,6576.3419098006098,12818.736519206575,10544.023023764799,37953.352680648662,9673.3401347648505,11102.053802540197,6299.9884191841729,6236.5868302686686,6700.2411980629704,4431.3354817584914,36836,45266,7404.8504635832578,403.12234310520387,22780.103981992605,7873.9293316898011,3865.3476928024006,3593.6461868267324,2150.5058133612724,9535.6012063270337,25710.081518022147,10267.97303589878,15762.83842639077,158838,0,9807.347407468018,10197.154433625181,2627.9901535608105,38446.321591250031,5446.9364072770913,5836.2500068188638,89933,33379.868345842566,10481.697828467641,11299.525361254307,1019.9084644354817,1490.8142981691369,3406.7089799476894,1303.7042720139493,1531.4092414995641,1961.1557105492589,1010.207497820401,47531.050842649318,5310.9491573506857,153786,3892.5656329937624,31545.526410267918,6831.9079567383205,43530,0,164781.96261881792,164781.96261881792,164781.96261881792,164781.96261881792,164781.96261881792,164781.96261881792,169335.82386986492,1984.9337347702526,7038.4645057594425,452.56013676588896,1451.021219523878,4479.3956682241778,1025.3608542965671,13672.058823529413,20809.149732620324,12776.055614973262,7790.035294117647,9526.8010695187168,12900.899465240642,31296.803747534519,9704.2135359208369,10233.982716544646,257524,67111.933190582975,73697.688198334828,28995.218878199314,14363.402747020027,1907.3783747806619,1019.9084644354817,33379.868345842566,11299.525361254307,10481.697828467641,32118.040301629997,45753.32614318229,7579.6335551877146,3274.8523216850167,1062.3238391574916,2636.4241263762565,2105.0037338439442,1720.3959789372905]
[127,2031,110986,110986,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A127,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A127,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A127,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2608150},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AK$3)","v":110986},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AL$3)","v":120703},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AM$3)","v":55768},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AN$3)","v":40437},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AO$3)","v":23874},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AP$3)","v":69635},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71590},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AR$3)","v":55948},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AS$3)","v":49299},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AT$3)","v":51613},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AU$3)","v":43469},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AV$3)","v":259164},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AW$3)","v":12480},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AX$3)","v":77808},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AY$3)","v":173522},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,AZ$3)","v":308997},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BA$3)","v":112424},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BB$3)","v":36728},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BC$3)","v":45746},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BD$3)","v":46104},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BE$3)","v":63301},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BF$3)","v":159159},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BG$3)","v":10816},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BH$3)","v":72576},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BI$3)","v":90193},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56205},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BK$3)","v":10711},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BL$3)","v":52809},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BM$3)","v":154209},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BN$3)","v":42425},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BO$3)","v":43545},{"$f":"HLOOKUP($B127,'2016LowM'!$B$4:$CN$37,BP$3)","v":85906},null,null,null,null,null,null,110986,120703,55768,40437,23874,69635,71590,55948,49299,51613,43469,259164,12480,77808,173522,308997,112424,36728,45746,46104,63301,159159,10816,72576,90193,56205,10711,52809,154209,42425,43545,85906,165245.74690401251,66443.253095987471,49299,43469,309288.15947473288,36728,158867.84052526715,90193,154209,43545,51613,259164,137634.44279488706,45746,56205,85906,13455.595916435015,13963.048250040976,93478.670624866194,38560.020947549296,5463.0449226740857,5853.509860076917,12337.401692590387,17869.52848420107,9836.3511987562379,10227.311022011292,14777.074285911471,110986,54259.746904012522,66443.253095987471,13942,14499.68,12268.960000000001,15057.36,2980.2829435383255,388.93196923984306,6883.3620216409954,11795.004071864438,1630.9458521425493,3624.6808406868859,7406.2186784021051,4353.46963682145,1374.1039856634077,14462.14802125713,1635.4091997430455,7776.4427789998254,9488.9978022414489,34125.358625209352,1688.0597499056685,5411.7480786162068,10812.893925051139,8107.9418189761891,71590,15060.346477473588,3392.8731662417426,37494.780356284675,49299,51613,43469,259164,6935.1365409622895,5544.8634590377114,19319.069478812744,137634.44279488703,13889.610989338744,76152.432804476863,18557.727224893712,308997,6581.4935805745599,12828.778258396953,10552.282833853207,37983.083978148105,9680.9178830544388,11110.750753959363,6304.9236045289263,6241.4723490788774,6705.4899271029008,4434.8068313026697,36728,45746,7434.3595691087421,404.72882791146361,22870.885084945603,7905.3077656894793,3880.7515086553403,3607.9672436893725,2146.2337567846803,9516.6583940862329,25659.007523173412,10247.575340871059,15731.524985084618,159159,0,9836.3511987562379,10227.311022011292,2635.7620489321657,38560.020947549296,5463.0449226740857,5853.509860076917,90193,33394.127914741308,10486.175512166457,11304.352413258901,1020.3441598333289,1491.7892327811683,3408.9368352223191,1304.5568439407148,1532.4107236268528,1962.4382301656494,1010.8681342632955,47501.367547584647,5307.6324524153579,154209,3906.8392945294622,31661.200803302967,6856.9599021675713,43545,0,165245.74690401251,165245.74690401251,165245.74690401251,165245.74690401251,165245.74690401251,165245.74690401251,169808.17970848939,1992.5272705103316,7043.978186827906,454.36363636363637,1445.9079609139246,4495.8211787180217,1025.7141833297499,13730.823529411766,20898.590802139039,12830.969155080214,7823.5181176470587,9567.7487914438498,12956.349604278075,31527.704339250497,9775.8089827165459,10309.486678032961,259164,67238.255335552429,73836.406450215116,29302.683753857327,14515.71205905488,1927.6041870877957,1020.3441598333289,33394.127914741308,11304.352413258901,10486.175512166457,32289.058877623742,45996.948375750057,7619.9927466262043,3280.0076591670654,1063.9961704164673,2640.5744375299187,2108.3174724748683,1723.1042604116801]
[128,2032,111232,111232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2614808},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AK$3)","v":111232},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AL$3)","v":121085},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AM$3)","v":55817},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AN$3)","v":40279},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AO$3)","v":23842},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AP$3)","v":69511},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71738},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AR$3)","v":55965},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AS$3)","v":49524},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AT$3)","v":51979},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AU$3)","v":43800},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AV$3)","v":260729},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AW$3)","v":12433},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AX$3)","v":78139},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AY$3)","v":173691},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,AZ$3)","v":310050},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BA$3)","v":112451},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BB$3)","v":36605},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BC$3)","v":46219},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BD$3)","v":46284},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BE$3)","v":63166},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BF$3)","v":159445},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BG$3)","v":10812},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BH$3)","v":72757},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BI$3)","v":90455},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56252},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BK$3)","v":10709},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BL$3)","v":52745},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BM$3)","v":154616},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BN$3)","v":42585},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BO$3)","v":43570},{"$f":"HLOOKUP($B128,'2016LowM'!$B$4:$CN$37,BP$3)","v":86322},null,null,null,null,null,null,111232,121085,55817,40279,23842,69511,71738,55965,49524,51979,43800,260729,12433,78139,173691,310050,112451,36605,46219,46284,63166,159445,10812,72757,90455,56252,10709,52745,154616,42585,43570,86322,165663.46776693501,66653.532233064994,49524,43800,310341.68267235142,36605,159153.31732764858,90455,154616,43570,51979,260729,137768.49047087244,46219,56252,86322,13468.700858228432,13975.316743877083,93650.595226569538,38656.187225540736,5476.6694146687396,5868.1081471783546,12348.241828204664,17886.932331055243,9860.8824427897325,10252.8172953659,14790.058015649129,111232,54431.467766935013,66653.532233064994,13954.25,14512.42,12279.74,15070.59,2968.6380464124495,387.41229045210173,6856.4665744164413,11748.917303722525,1624.5732368486717,3610.5180795317924,7377.2802667695032,4336.4592700133835,1368.734931833133,14442.76338790368,1633.2171458605048,7766.0194662358144,9472.1006136512588,34064.591130852692,1685.0537987462185,5402.1113045550537,10793.639256469156,8093.5038957256247,71738,15064.922617641547,3393.9041028941001,37506.173279464354,49524,51979,43800,260729,6909.0186389250111,5523.9813610749898,19401.253984229759,137768.49047087244,13903.138635730546,76304.87633984389,18575.801335963239,310050,6583.074206834749,12831.859246557637,10554.817093766696,37992.206080789976,9683.2428740069281,11113.419136781153,6306.4378091233393,6242.9713150774642,6707.100332603788,4435.8719044582695,36605,46219,7463.3849188059385,406.30897690122725,22960.177973096092,7936.1717991317864,3895.9028029369201,3622.0535291280348,2141.6565533097596,9496.362523828233,25604.285385835479,10225.720667627073,15697.974869399457,159445,0,9860.8824427897325,10252.8172953659,2642.3354744565368,38656.187225540736,5476.6694146687396,5868.1081471783546,90455,33422.052903834679,10494.944309409973,11313.805390101232,1021.1973966541129,1491.5106800348738,3408.3003051438532,1304.313251961639,1532.1245858761988,1962.0717959895378,1010.6793809938971,47443.799945034974,5301.2000549650265,154616,3921.5733967598621,31780.606628371403,6882.8199748687339,43570,0,165663.46776693501,165663.46776693501,165663.46776693501,165663.46776693501,165663.46776693501,165663.46776693501,170230.34410677891,1998.8332067118754,7045.6698844284565,456.13757039420756,1440.2583465057241,4512.7765443890848,1026.3030650517212,13789.235294117649,20987.494688057042,12885.552884135472,7856.7998431372553,9608.4505811051695,13011.466709447415,31751.274753451678,9845.1315581854051,10382.593688362918,260729,67303.741355490594,73908.318672815629,29605.664766745329,14665.800193622557,1947.5350396321171,1021.1973966541129,33422.052903834679,11313.805390101232,10494.944309409973,32445.418718532314,46219.688702669155,7656.8925787985381,3278.7946385830542,1063.6026807084729,2639.597893729057,2107.537769267592,1722.4670177118237]
[129,2033,111453,111453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2620803},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AK$3)","v":111453},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AL$3)","v":121458},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AM$3)","v":55881},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AN$3)","v":40113},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AO$3)","v":23801},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AP$3)","v":69398},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AQ$3)","v":71880},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AR$3)","v":55937},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AS$3)","v":49722},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AT$3)","v":52320},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AU$3)","v":44089},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AV$3)","v":262185},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AW$3)","v":12377},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AX$3)","v":78423},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AY$3)","v":173846},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,AZ$3)","v":311067},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BA$3)","v":112446},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BB$3)","v":36474},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BC$3)","v":46650},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BD$3)","v":46474},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BE$3)","v":63008},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BF$3)","v":159666},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BG$3)","v":10816},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BH$3)","v":72931},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BI$3)","v":90726},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56271},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BK$3)","v":10709},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BL$3)","v":52671},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BM$3)","v":154976},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BN$3)","v":42722},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BO$3)","v":43584},{"$f":"HLOOKUP($B129,'2016LowM'!$B$4:$CN$37,BP$3)","v":86727},null,null,null,null,null,null,111453,121458,55881,40113,23801,69398,71880,55937,49722,52320,44089,262185,12377,78423,173846,311067,112446,36474,46650,46474,63008,159666,10816,72931,90726,56271,10709,52671,154976,42722,43584,86727,166052.14285036456,66858.857149635442,49722,44089,311359.08696142031,36474,159373.91303857969,90726,154976,43584,52320,262185,137891.43360565192,46650,56271,86727,13480.720183541924,13991.34089909159,93819.848822490661,38748.634365709295,5489.7669926083518,5882.1418596405101,12362.400372680453,17902.894439116764,9884.4649646782855,10277.33713825928,14807.016356530967,111453,54599.142850364558,66858.857149635442,13970.25,14529.060000000001,12293.82,15087.87,2956.4035342422253,385.8156659029558,6828.2093323957079,11700.497028332918,1617.8779574892815,3595.6382165460609,7346.8766191048708,4318.5876188099719,1363.0940271760089,14417.926826419574,1630.4085768234995,7752.6645967569257,9456.7023692101975,34009.214301317996,1682.3145045444614,5393.3294056122277,10776.092663325899,8080.3467559892233,71880,15057.385445600201,3392.2060895843347,37487.408464815468,49722,52320,44089,262185,6877.8994364976161,5499.1005635023839,19471.768786460671,137891.43360565192,13915.54564869344,76450.95177168939,18592.378183393874,311067,6582.7814982680475,12831.288693194547,10554.347786375309,37990.516802522965,9682.8123201268372,11112.924991814156,6306.1574008651151,6242.6937287814299,6706.8021093628831,4435.6746686887136,36474,46650,7494.0227879307577,407.97691194597775,23054.431577254945,7968.7505010986661,3911.895835789699,3636.9223859799563,2136.2995299835566,9472.6088386373885,25540.240217691826,10200.142605608184,15658.708808079045,159666,0,9884.4649646782855,10277.33713825928,2648.6546791042742,38748.634365709295,5489.7669926083518,5882.1418596405101,90726,33433.341729212851,10498.489142338203,11317.626806271535,1021.5423221774087,1491.5106800348738,3408.3003051438532,1304.313251961639,1532.1245858761988,1962.0717959895378,1010.6793809938971,47377.237404586922,5293.7625954130799,154976,3934.189471794642,31882.847866086253,6904.9626621191037,43584,0,166052.14285036456,166052.14285036456,166052.14285036456,166052.14285036456,166052.14285036456,166052.14285036456,170623.09462205393,2004.9905737358961,7045.356607095021,458.01005631536606,1434.322675671792,4527.2945762449335,1026.6328388160252,13839.352941176472,21063.77475935829,12932.386053475935,7885.3557647058824,9643.3729625668439,13058.757518716578,31959.573964497042,9909.7189850566647,10450.707050446294,262185,67363.802498037418,73974.273669875271,29881.742603013252,14802.561263387184,1965.6961335995643,1021.5423221774087,33433.341729212851,11317.626806271535,10498.489142338203,32597.644044416855,46436.539261328369,7692.8166942547759,3280.0076591670654,1063.9961704164673,2640.5744375299187,2108.3174724748683,1723.1042604116801]
[130,2034,111698,111698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2626480},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AK$3)","v":111698},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AL$3)","v":121832},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AM$3)","v":55920},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AN$3)","v":39950},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AO$3)","v":23745},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AP$3)","v":69277},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72005},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AR$3)","v":55893},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AS$3)","v":49912},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AT$3)","v":52643},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AU$3)","v":44363},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AV$3)","v":263630},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AW$3)","v":12326},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AX$3)","v":78700},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AY$3)","v":173966},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,AZ$3)","v":312070},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BA$3)","v":112435},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BB$3)","v":36332},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BC$3)","v":47091},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BD$3)","v":46640},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BE$3)","v":62849},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BF$3)","v":159887},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BG$3)","v":10825},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BH$3)","v":73108},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BI$3)","v":90925},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56284},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BK$3)","v":10716},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BL$3)","v":52578},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BM$3)","v":155323},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BN$3)","v":42853},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BO$3)","v":43580},{"$f":"HLOOKUP($B130,'2016LowM'!$B$4:$CN$37,BP$3)","v":87124},null,null,null,null,null,null,111698,121832,55920,39950,23745,69277,72005,55893,49912,52643,44363,263630,12326,78700,173966,312070,112435,36332,47091,46640,62849,159887,10825,73108,90925,56284,10716,52578,155323,42853,43580,87124,166465.26746484888,67064.732535151124,49912,44363,312362.4912504892,36332,159594.5087495108,90925,155323,43580,52643,263630,137986.61538741671,47091,56284,87124,13490.025467655592,14001.10561867543,93964.705580385693,38842.675422087661,5503.0903908572673,5896.4175326623572,12371.028235720385,17915.252200196654,9908.4540817718134,10302.279737064615,14817.350345505836,111698,54767.267464848876,67064.732535151124,13980,14539.2,12302.4,15098.400000000001,2944.3901277136315,384.24789601433662,6800.4627634235421,11652.951818161197,1611.3036771544587,3581.0272667468184,7317.0224349522496,4301.0389492548147,1357.5550665789533,14384.003718051041,1626.5724825290533,7734.4237994199066,9440.213983569769,33949.916988276418,1679.3812780098369,5383.925779310619,10757.303833499931,8066.2581373334306,72005,15045.541318106656,3389.5377829547028,37457.920898938646,49912,52643,44363,263630,6849.558734286953,5476.4412657130479,19540.545547791524,137986.61538741668,13925.151078084069,76579.106944731058,18605.211871727268,312070,6582.1375394213037,12830.03347579575,10553.315310114258,37986.800390335535,9681.865101590638,11111.837872886759,6305.5405026970202,6242.0830389301536,6706.1460182328919,4435.2407499956917,36332,47091,7520.7906104292842,409.43416045875983,23136.779462993731,7997.2139986065704,3925.8686960716004,3649.9130714400558,2130.9086014464283,9448.7048136668564,25475.789700382709,10174.402657120821,15619.194227383188,159887,0,9908.4540817718134,10302.279737064615,2655.082835556283,38842.675422087661,5503.0903908572673,5896.4175326623572,90925,33441.065662366338,10500.914554341729,11320.241459440689,1021.7783238512425,1492.4856146469051,3410.5281604184829,1305.1658238884045,1533.1260680034875,1963.3543156059284,1011.3400174367915,47293.584482131933,5284.4155178680658,155323,3946.2530179957816,31980.611385361037,6926.1355966431802,43580,0,166465.26746484888,166465.26746484888,166465.26746484888,166465.26746484888,166465.26746484888,166465.26746484888,171039.37440957993,2011.1644484463079,7044.6673969614631,459.64601769911502,1428.4942759975092,4541.1767818881171,1026.5386177405098,13888.235294117649,21138.174688057043,12978.064884135472,7913.2078431372547,9677.4345811051699,13104.882709447416,32156.877909270217,9970.8971049376523,10515.224985792131,263630,67410.301447105929,74025.335603082742,30164.225957524053,14942.495443819205,1984.2785986567435,1021.7783238512425,33441.065662366338,11320.241459440689,10500.914554341729,32746.862450283927,46649.10635216222,7728.0311975538543,3282.7369554810912,1064.8815222594544,2642.7716610818575,2110.0718046912398,1724.5380564863569]
[131,2035,111932,111932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2631352},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AK$3)","v":111932},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AL$3)","v":122145},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AM$3)","v":55935},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AN$3)","v":39785},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AO$3)","v":23682},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AP$3)","v":69155},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72114},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AR$3)","v":55834},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AS$3)","v":50074},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AT$3)","v":52959},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AU$3)","v":44632},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AV$3)","v":264947},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AW$3)","v":12273},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AX$3)","v":78945},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AY$3)","v":174022},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,AZ$3)","v":312996},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BA$3)","v":112415},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BB$3)","v":36204},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BC$3)","v":47519},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BD$3)","v":46790},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BE$3)","v":62667},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BF$3)","v":160055},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BG$3)","v":10843},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BH$3)","v":73249},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BI$3)","v":91081},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56256},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BK$3)","v":10712},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BL$3)","v":52485},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BM$3)","v":155645},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BN$3)","v":42985},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BO$3)","v":43571},{"$f":"HLOOKUP($B131,'2016LowM'!$B$4:$CN$37,BP$3)","v":87445},null,null,null,null,null,null,111932,122145,55935,39785,23682,69155,72114,55834,50074,52959,44632,264947,12273,78945,174022,312996,112415,36204,47519,46790,62667,160055,10843,73249,91081,56256,10712,52485,155645,42985,43571,87445,166839.97068499218,67237.029315007836,50074,44632,313288.79858335608,36204,159762.20141664395,91081,155645,43571,52959,264947,138031.03355224026,47519,56256,87445,13494.367933575306,14004.86128005383,94084.250047888461,38917.589483948395,5513.703945394539,5907.7896789678971,12374.346644581899,17921.019155367267,9927.5640564056393,10322.149264926493,14821.324956650016,111932,54907.970684992171,67237.029315007836,13983.75,14543.1,12305.7,15102.45,2932.2293174239508,382.66088968536627,6772.3757457523307,11604.823231177552,1604.6487308032574,3566.2370414899165,7286.8019417916212,4283.2749586008213,1351.9481432751854,14345.840221136439,1622.2568764478012,7713.9029024157599,9423.5893302794193,33890.129614796475,1676.4238099336039,5374.4444370891615,10738.359724088627,8052.0530838127142,72114,15029.659419876676,3385.9598263376965,37418.380753785626,50074,52959,44632,264947,6820.1066319895972,5452.8933680104037,19601.376979293545,138031.03355224026,13929.633611799696,76689.57935881718,18611.200926282854,312996,6580.9667051544966,12827.751262343392,10551.438080548711,37980.043277267483,9680.1428860702763,11109.861293018766,6304.4188696641222,6240.9726937460146,6704.9531252692714,4434.4518069174692,36204,47519,7544.9784018436148,410.75095128356287,23211.190203119138,8022.93402647516,3938.4947746395837,3661.6516426389412,2124.7378530580172,9421.3429737634779,25402.016152267868,10144.939319858559,15573.96370105208,160055,0,9927.5640564056393,10322.149264926493,2660.2035703570355,38917.589483948395,5513.703945394539,5907.7896789678971,91081,33424.429498651138,10495.690590026443,11314.609898768664,1021.2700125537541,1491.9285091543156,3409.2551002615519,1304.6786399302528,1532.5537925021797,1962.6214472537054,1010.9625108979947,47209.931559676952,5275.0684403230525,155645,3958.4086523358615,32079.121191042497,6947.4701566216399,43571,0,166839.97068499218,166839.97068499218,166839.97068499218,166839.97068499218,166839.97068499218,166839.97068499218,171415.55004380934,2016.33135428684,7043.4142876277219,461.12429605792437,1422.5943622167938,4555.1649585667446,1026.3266203206001,13931.470588235296,21203.979679144388,13018.466737967914,7937.8423529411766,9707.5612834224594,13145.679358288771,32349.905917159766,10030.749383211312,10578.344699628924,264947,67432.00095667124,74049.164505246226,30438.382138319117,15078.304580383614,2002.3132812972713,1021.2700125537541,33424.429498651138,11314.609898768664,10495.690590026443,32867.515115985007,46820.980498655081,7756.50438535991,3288.1955481091431,1066.6522259454284,2647.1661081857346,2113.5804691239828,1727.4056486357108]
[132,2036,112131,112131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2636228},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AK$3)","v":112131},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AL$3)","v":122431},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AM$3)","v":55938},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AN$3)","v":39617},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AO$3)","v":23624},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AP$3)","v":69034},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72212},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AR$3)","v":55791},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AS$3)","v":50247},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AT$3)","v":53284},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AU$3)","v":44911},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AV$3)","v":266240},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AW$3)","v":12204},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AX$3)","v":79181},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AY$3)","v":174084},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,AZ$3)","v":313976},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BA$3)","v":112373},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BB$3)","v":36061},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BC$3)","v":47930},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BD$3)","v":46964},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BE$3)","v":62504},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BF$3)","v":160204},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BG$3)","v":10856},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BH$3)","v":73395},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BI$3)","v":91275},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56238},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BK$3)","v":10711},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BL$3)","v":52393},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BM$3)","v":155975},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BN$3)","v":43112},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BO$3)","v":43552},{"$f":"HLOOKUP($B132,'2016LowM'!$B$4:$CN$37,BP$3)","v":87780},null,null,null,null,null,null,112131,122431,55938,39617,23624,69034,72212,55791,50247,53284,44911,266240,12204,79181,174084,313976,112373,36061,47930,46964,62504,160204,10856,73395,91275,56238,10711,52393,155975,43112,43552,87780,167167.53656665666,67394.46343334335,50247,44911,314269.07115833915,36061,159910.92884166085,91275,155975,43552,53284,266240,138080.21080615206,47930,56238,87780,13499.175663700702,14005.61241232951,94189.972805491052,38995.160072825463,5524.6938671139842,5919.5650928729237,12375.010326354202,17927.403998591875,9947.3516897144254,10342.723385974961,14822.119878878853,112131,55036.53656665665,67394.46343334335,13984.5,14543.880000000001,12306.36,15103.26,2919.8474014926392,381.04502869586918,6743.7780550325524,11555.819578976023,1597.8727854274891,3551.1779030465259,7256.0319851189806,4265.1879862985725,1346.2392759113491,14310.705573183313,1618.2837787856961,7695.0106480309905,9407.1009446389926,33830.832301754897,1673.4905833989792,5365.0408107875519,10719.570894262659,8037.9644651569215,72212,15018.084477098893,3383.3521630405567,37389.563359860549,50247,53284,44911,266240,6781.7633289986998,5422.2366710013002,19659.973786781204,138080.21080615206,13934.596416984854,76789.209531555374,18617.831665255108,313976,6578.5079531942029,12822.958614093439,10547.495898461062,37965.853339824564,9676.526233477518,11105.710475295982,6302.0634402950354,6238.6409688593239,6702.4480500456684,4432.7950264532028,36061,47930,7573.036239884239,412.27842864033437,23297.506661664611,8052.769258802723,3953.1410257784446,3675.2683852296477,2119.2113036771875,9396.8375896741909,25335.944238296881,10118.551825497301,15533.455042854441,160204,0,9947.3516897144254,10342.723385974961,2665.5058914982405,38995.160072825463,5524.6938671139842,5919.5650928729237,91275,33413.734821977079,10492.33232725233,11310.989609765218,1020.9432410053688,1491.7892327811683,3408.9368352223191,1304.5568439407148,1532.4107236268528,1962.4382301656494,1010.8681342632955,47127.178131011802,5265.8218689881996,155975,3970.1038459812416,32173.899564690571,6967.9965893281869,43552,0,167167.53656665666,167167.53656665666,167167.53656665666,167167.53656665666,167167.53656665666,167167.53656665666,171744.74609821202,2021.0525525948021,7040.7827580268649,462.8390989541432,1416.5871772764287,4568.6232800681519,1025.8790702119018,13973.117647058825,21267.367344028524,13057.384442067736,7961.5719215686277,9736.5812905525836,13184.977354723709,32548.431558185406,10092.306314980109,10643.262126834486,266240,67456.02541368996,74075.54650407008,30701.648938101291,15208.719428813456,2019.6316330852544,1020.9432410053688,33413.734821977079,11310.989609765218,10492.33232725233,32993.429891716667,47000.350713842337,7786.2193944409964,3292.1378650071802,1067.9310674964099,2650.3398755385351,2116.1145045476305,1729.476687410244]
[133,2037,112257,112257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2639964},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AK$3)","v":112257},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AL$3)","v":122635},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AM$3)","v":55918},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AN$3)","v":39445},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AO$3)","v":23566},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AP$3)","v":68899},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72305},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AR$3)","v":55719},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AS$3)","v":50378},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AT$3)","v":53577},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AU$3)","v":45168},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AV$3)","v":267417},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AW$3)","v":12142},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AX$3)","v":79380},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AY$3)","v":174049},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,AZ$3)","v":314809},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BA$3)","v":112315},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BB$3)","v":35904},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BC$3)","v":48321},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BD$3)","v":47126},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BE$3)","v":62331},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BF$3)","v":160297},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BG$3)","v":10857},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BH$3)","v":73527},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BI$3)","v":91433},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56187},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BK$3)","v":10694},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BL$3)","v":52264},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BM$3)","v":156228},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BN$3)","v":43216},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BO$3)","v":43510},{"$f":"HLOOKUP($B133,'2016LowM'!$B$4:$CN$37,BP$3)","v":88086},null,null,null,null,null,null,112257,122635,55918,39445,23566,68899,72305,55719,50378,53577,45168,267417,12142,79380,174049,314809,112315,35904,48321,47126,62331,160297,10857,73527,91433,56187,10694,52264,156228,43216,43510,88086,167385.24090182991,67506.759098170092,50378,45168,315102.24128903332,35904,160003.75871096668,91433,156228,43510,53577,267417,138052.44945313735,48321,56187,88086,13496.461622500881,14000.604863824976,94281.578001253962,39065.292386056783,5534.629960723345,5930.2113574993864,12370.585781205518,17923.799651610239,9965.2418787333263,10361.324646100973,14816.820397353278,112257,55128.240901829915,67506.759098170092,13979.5,14538.68,12301.960000000001,15097.86,2907.1706780391537,379.39069482566975,6714.4994669146836,11505.649173150648,1590.9355080189641,3535.7602136878158,7224.5294104303248,4246.670371798652,1340.394483134088,14275.570925230188,1614.3106811235909,7676.1183936462212,9388.7048118996718,33764.674142576281,1670.2179752818361,5354.5491616080708,10698.608150241953,8022.2457583921941,72305,14998.703177564003,3378.9858431011589,37341.310979334841,50378,53577,45168,267417,6747.3099263112272,5394.6900736887737,19709.383806654274,138052.44945313732,13931.794833412587,76881.289272751557,18614.088506157867,314809,6575.1125338204629,12816.340195081599,10542.051932720975,37946.25771192721,9671.5318084684714,11099.978393678804,6298.8107044996295,6235.4209678253228,6698.9886604511694,4430.5070915263586,35904,48321,7599.1590546117159,413.70056273112169,23377.870261000055,8080.5468889007989,3966.7771906318662,3687.9460421244439,2113.3457021871045,9370.8288077880134,25265.818832671237,10090.545466451304,15490.461190902344,160297,0,9965.2418787333263,10361.324646100973,2670.2997708861794,39065.292386056783,5534.629960723345,5930.2113574993864,91433,33383.433238067257,10482.817249392345,11300.732124255455,1020.0173882849435,1489.4215344376635,3403.5263295553618,1302.4863121185701,1529.9785527462948,1959.323539668701,1009.2637314734088,47011.143432122626,5252.8565678773748,156228,3979.6810124310014,32251.513350985057,6984.8056365839429,43510,0,167385.24090182991,167385.24090182991,167385.24090182991,167385.24090182991,167385.24090182991,167385.24090182991,171961.53017458145,2024.4201206186633,7037.1487409590145,464.43563958165726,1410.4369641231979,4579.6442677543428,1024.8897489189899,14008.235294117649,21320.817112299468,13090.20064171123,7981.5811764705886,9761.0515508021381,13218.114224598932,32727.410059171598,10147.802256543979,10701.787684284423,267417,67442.463220211648,74060.653440217895,30952.104701397715,15332.788055908513,2036.107242693774,1020.0173882849435,33383.433238067257,11300.732124255455,10482.817249392345,33108.444582384989,47164.193358162636,7813.3620594523763,3292.4411201531834,1068.0294399234083,2650.5840114887505,2116.3094303494495,1729.6359980852083]
[134,2038,112411,112411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2643767},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AK$3)","v":112411},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AL$3)","v":122842},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AM$3)","v":55912},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AN$3)","v":39274},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AO$3)","v":23507},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AP$3)","v":68765},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72405},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AR$3)","v":55659},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AS$3)","v":50515},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AT$3)","v":53850},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AU$3)","v":45390},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AV$3)","v":268608},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AW$3)","v":12085},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AX$3)","v":79568},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AY$3)","v":174061},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,AZ$3)","v":315633},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BA$3)","v":112197},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BB$3)","v":35748},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BC$3)","v":48716},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BD$3)","v":47295},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BE$3)","v":62134},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BF$3)","v":160375},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BG$3)","v":10859},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BH$3)","v":73671},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BI$3)","v":91620},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56168},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BK$3)","v":10678},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BL$3)","v":52157},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BM$3)","v":156478},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BN$3)","v":43334},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BO$3)","v":43469},{"$f":"HLOOKUP($B134,'2016LowM'!$B$4:$CN$37,BP$3)","v":88382},null,null,null,null,null,null,112411,122842,55912,39274,23507,68765,72405,55659,50515,53850,45390,268608,12085,79568,174061,315633,112197,35748,48716,47295,62134,160375,10859,73671,91620,56168,10678,52157,156478,43334,43469,88382,167632.2938301675,67620.706169832512,50515,45390,315926.38397929294,35748,160081.61602070709,91620,156478,43469,53850,268608,138061.9676313138,48716,56168,88382,13497.392150912248,13999.102599273616,94385.542677716774,39141.800364127317,5545.469335569921,5941.8254643646187,12369.258417660913,17925.03542771823,9984.7584485721291,10381.616929874805,14815.230552895606,112411,55221.293830167488,67620.706169832512,13978,14537.12,12300.64,15096.240000000002,2894.5676564662117,377.74597917564597,6685.3911031463376,11455.770455731235,1584.0385636186286,3520.4321620579362,7193.209990245673,4228.2604178481497,1334.5836717101831,14239.830507484767,1610.2690817776565,7656.9004107375758,9370.4449468102721,33699.006043836016,1666.9696087063014,5344.1352283484375,10677.800685806586,8006.6434864923904,72405,14982.552094618259,3375.3472431516611,37301.100662230077,50515,53850,45390,268608,6715.6350238404857,5369.3649761595152,19756.062619398679,138061.9676313138,13932.75537635165,76981.604790055717,18615.371874991208,315633,6568.2046116463025,12802.875135712686,10530.976278284248,37906.390744825687,9661.3707368983396,11088.316572457648,6292.1930696055288,6228.8699312389062,6691.9505919658086,4425.852327364847,35748,48716,7626.4106329385286,415.18414706039977,23461.706361541346,8109.5247869660752,3981.0025724851275,3701.1714990085216,2106.6663756348134,9341.2118711893017,25185.965047074402,10058.65383216193,15441.502873939553,160375,0,9984.7584485721291,10381.616929874805,2675.5294574912036,39141.800364127317,5545.469335569921,5941.8254643646187,91620,33372.144412689086,10479.272416464115,11296.910708085152,1019.6724627616479,1487.193112467306,3398.4340889276373,1300.5375762859633,1527.6894507410636,1956.3920662598082,1007.7537053182214,46914.897596609902,5242.1024033901012,156478,3990.5474128259211,32339.575146973028,7003.8774402010495,43469,0,167632.2938301675,167632.2938301675,167632.2938301675,167632.2938301675,167632.2938301675,167632.2938301675,172208.89862022322,2027.8372117016988,7029.7553958899389,466.10116653258245,1404.3225080231834,4592.1488499367524,1023.9239828949569,14041.411764705883,21371.312370766489,13121.20288057041,8000.4843921568627,9784.1691836007121,13249.419408199645,32894.17159763314,10199.510079229767,10756.318323137097,268608,67447.113115118496,74065.759633538648,31205.122671991288,15458.125927270527,2052.751400738186,1019.6724627616479,33372.144412689086,11296.910708085152,10479.272416464115,33219.700623031473,47322.681667701225,7839.6177092673061,3293.047630445189,1068.2261847774055,2651.0722833891814,2116.6992819530874,1729.9546194351365]
[135,2039,112545,112545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2647172},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AK$3)","v":112545},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AL$3)","v":123039},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AM$3)","v":55913},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AN$3)","v":39084},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AO$3)","v":23436},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AP$3)","v":68638},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72486},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AR$3)","v":55584},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AS$3)","v":50656},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AT$3)","v":54122},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AU$3)","v":45620},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AV$3)","v":269731},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AW$3)","v":12021},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AX$3)","v":79743},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AY$3)","v":174063},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,AZ$3)","v":316359},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BA$3)","v":112095},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BB$3)","v":35589},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BC$3)","v":49103},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BD$3)","v":47441},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BE$3)","v":61955},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BF$3)","v":160393},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BG$3)","v":10862},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BH$3)","v":73822},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BI$3)","v":91755},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56141},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BK$3)","v":10667},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BL$3)","v":52037},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BM$3)","v":156712},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BN$3)","v":43460},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BO$3)","v":43409},{"$f":"HLOOKUP($B135,'2016LowM'!$B$4:$CN$37,BP$3)","v":88693},null,null,null,null,null,null,112545,123039,55913,39084,23436,68638,72486,55584,50656,54122,45620,269731,12021,79743,174063,316359,112095,35589,49103,47441,61955,160393,10862,73822,91755,56141,10667,52037,156712,43460,43409,88693,167854.85144795736,67729.148552042636,50656,45620,316652.41690781439,35589,160099.58309218564,91755,156712,43409,54122,269731,138063.55399434324,49103,56141,88693,13497.547238980809,13999.352976698843,94472.342592656874,39222.027480020726,5556.8356244715378,5954.0041458691321,12369.479644918347,17925.241390402894,10005.223740555874,10402.895644109865,14815.495526971885,112545,55309.851447957357,67729.148552042636,13978.25,14537.380000000001,12300.86,15096.51,2880.5642991629429,375.91851734228618,6653.0484767370635,11400.349658598554,1576.3752920626998,3503.4009935802915,7158.4106344849488,4207.8049134587027,1328.1272145725109,14196.820852231804,1605.4054622257693,7633.7736855424273,9353.1389552703185,33636.768368164274,1663.890932922026,5334.26530652774,10658.080178468586,7991.8562586470543,72486,14962.363240936082,3370.7989932147889,37250.83776584913,50656,54122,45620,269731,6680.0702210663203,5340.9297789336806,19799.513641900121,138063.55399434321,13932.915466841494,77062.657376273084,18615.585769796762,316359,6562.2333568855875,12791.235847105658,10521.402407499958,37871.929468178605,9652.5874377444979,11078.236015130888,6286.4727411377462,6223.2071707998002,6685.8668378513448,4421.8287176659142,35589,49103,7649.9534165818113,416.46582346320804,23534.132815263412,8134.5589474248354,3993.2919556246311,3712.5970416421032,2100.5973428791781,9314.3010506249921,25113.407546455961,10029.676154305089,15397.017905734783,160393,0,10005.223740555874,10402.895644109865,2681.0133649728609,39222.027480020726,5556.8356244715378,5954.0041458691321,91755,33356.102397677998,10474.235022302946,11291.480274579983,1019.1823054390699,1485.6610723626854,3394.9331734960765,1299.1978204010461,1526.1156931124674,1954.3766782911944,1006.7155623365301,46806.958341829275,5230.0416581707286,156712,4002.1505183323611,32433.607234214422,7024.242247453215,43409,0,167854.85144795736,167854.85144795736,167854.85144795736,167854.85144795736,167854.85144795736,167854.85144795736,172431.50882423043,2031.0892259208197,7023.3645382878576,467.54002413515684,1397.5286679120566,4605.5012004027158,1022.5106667622256,14072.294117647059,21418.315935828879,13150.061347593582,8018.0804705882356,9805.6882566844924,13278.559871657755,33060.322287968447,10251.028495971652,10810.649216059906,269731,67447.888097602976,74066.610665758766,31453.016227990563,15580.925310098626,2069.0584619108126,1019.1823054390699,33356.102397677998,11291.480274579983,10474.235022302946,33336.594638710718,47489.201479412375,7867.2038818769115,3293.9573958831975,1068.5213020584013,2651.8046912398277,2117.2840593585447,1730.4325514600287]
[136,2040,112684,112684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AJ$3)","v":2649950},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AK$3)","v":112684},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AL$3)","v":123238},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AM$3)","v":55897},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AN$3)","v":38889},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AO$3)","v":23352},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AP$3)","v":68496},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AQ$3)","v":72559},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AR$3)","v":55521},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AS$3)","v":50768},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AT$3)","v":54389},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AU$3)","v":45840},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AV$3)","v":270766},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AW$3)","v":11942},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AX$3)","v":79887},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AY$3)","v":174038},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,AZ$3)","v":316964},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BA$3)","v":111987},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BB$3)","v":35421},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BC$3)","v":49479},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BD$3)","v":47559},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BE$3)","v":61749},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BF$3)","v":160372},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BG$3)","v":10880},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BH$3)","v":73945},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BI$3)","v":91865},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BJ$3)","v":56096},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BK$3)","v":10648},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BL$3)","v":51912},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BM$3)","v":156895},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BN$3)","v":43587},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BO$3)","v":43340},{"$f":"HLOOKUP($B136,'2016LowM'!$B$4:$CN$37,BP$3)","v":88985},null,null,null,null,null,null,112684,123238,55897,38889,23352,68496,72559,55521,50768,54389,45840,270766,11942,79887,174038,316964,111987,35421,49479,47559,61749,160372,10880,73945,91865,56096,10648,51912,156895,43587,43340,88985,168083.30812785676,67838.69187214323,50768,45840,317257.37849120604,35421,160078.62150879399,91865,156895,43340,54389,270766,138043.72445647558,49479,56096,88985,13495.608638123795,13995.346937895216,94544.937549057999,39287.378044622645,5566.0942571529877,5963.9245288165184,12365.9400087994,17922.666856844586,10021.894143959849,10420.228636500013,14811.255941751426,112684,55399.30812785677,67838.69187214323,13974.25,14533.220000000001,12297.34,15092.19,2866.1924324569563,374.04296440804848,6619.8547285801778,11343.470419436064,1568.5103554658258,3485.9216364584986,7122.6955062042061,4186.811106322165,1321.5008506680579,14145.936189679001,1599.6513207840999,7606.4124895368986,9333.7889489815516,33567.179785917135,1660.4486340136234,5323.2296459093222,10636.03047735051,7975.3225078278601,72559,14945.404603843052,3366.9784632678161,37208.616932889134,50768,54389,45840,270766,6636.1699176419597,5305.8300823580412,19835.26762612988,138043.72445647555,13930.914335718446,77135.000048556059,18612.912084727304,316964,6555.9108518448302,12778.911894462923,10511.265367846003,37835.441057611111,9643.287473934548,11067.562483843727,6280.4159227600949,6217.2113068054532,6679.4252158477948,4417.5684250435143,35421,49479,7668.9811458277509,417.50169891205314,23592.669264162068,8154.7920360147918,4003.2244707647783,3721.8313843185597,2093.612869428559,9283.3310560090813,25029.905618369932,9996.32754179945,15345.82291439298,160372,0,10021.894143959849,10420.228636500013,2685.4803889479858,39287.378044622645,5566.0942571529877,5963.9245288165184,91865,33329.365705992859,10465.839365367665,11282.429552071369,1018.3653765681064,1483.0148212728859,3388.8861377506537,1296.8836965998255,1523.3973844812556,1950.8955536181343,1004.9224062772449,46694.521618099454,5217.4783819005488,156895,4013.8457119777408,32528.385607862496,7044.7686801597629,43340,0,168083.30812785676,168083.30812785676,168083.30812785676,168083.30812785676,168083.30812785676,168083.30812785676,172659.30817641283,2034.3742555127233,7016.597747885653,468.70293644408684,1390.5560425348472,4618.9595219041221,1020.8853532095845,14097.705882352942,21456.993155080214,13173.807743315509,8032.5595294117647,9823.3953796791448,13302.538310160429,33223.418737672582,10301.599882994016,10863.9813793334,270766,67438.200816547032,74055.972763007216,31693.863713922674,15700.234271192594,2084.9020148847339,1018.3653765681064,33329.365705992859,11282.429552071369,10465.839365367665,33446.347219348463,47645.548055038278,7893.1047256132606,3299.4159885112495,1070.2920057443753,2656.1991383437048,2120.7927237912877,1733.3001436093823]
[137,"2012 High Migration",0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A137,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A137,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A137,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0]
[138,{"$f":"Map!T13","v":2018},{"$f":"SUM(D138:AI138)","v":108881},108881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2486374},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AK$3)","v":108881},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AL$3)","v":112100},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AM$3)","v":53944},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AN$3)","v":41584},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AO$3)","v":23706},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AP$3)","v":69780},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AQ$3)","v":70558},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AR$3)","v":55080},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AS$3)","v":46045},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AT$3)","v":45892},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AU$3)","v":39297},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AV$3)","v":237449},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AW$3)","v":12816},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AX$3)","v":72458},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AY$3)","v":168037},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,AZ$3)","v":294996},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BA$3)","v":109059},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BB$3)","v":37679},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BC$3)","v":39144},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BD$3)","v":42711},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BE$3)","v":63967},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BF$3)","v":152244},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BG$3)","v":10463},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BH$3)","v":68282},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BI$3)","v":85654},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BJ$3)","v":54633},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BK$3)","v":10405},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BL$3)","v":52361},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BM$3)","v":146259},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BN$3)","v":39709},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BO$3)","v":42894},{"$f":"HLOOKUP($B138,'2016HighM'!$B$4:$CN$37,BP$3)","v":78290},null,null,null,null,null,null,{"$f":"$AK138*BW$381+$AL138*BW$382+$AM138*BW$383+$AN138*BW$384+$AO138*BW$385+$AP138*BW$386+$AQ138*BW$387+$AR138*BW$388+$AS138*BW$389+$AT138*BW$390+$AU138*BW$391+$AV138*BW$392+$AW138*BW$393+$AX138*BW$394+$AY138*BW$395+$AZ138*BW$396+$BA138*BW$397+$BB138*BW$398+$BC138*BW$399+$BD138*BW$400+$BE138*BW$401+$BF138*BW$402+$BG138*BW$403+$BH138*BW$404+$BI138*BW$405+$BJ138*BW$406+$BK138*BW$407+$BL138*BW$408+$BM138*BW$409+$BN138*BW$410+$BO138*BW$411+$BP138*BW$412","v":108881},112100,53944,41584,23706,69780,70558,55080,46045,45892,{"$f":"$AK138*CG$381+$AL138*CG$382+$AM138*CG$383+$AN138*CG$384+$AO138*CG$385+$AP138*CG$386+$AQ138*CG$387+$AR138*CG$388+$AS138*CG$389+$AT138*CG$390+$AU138*CG$391+$AV138*CG$392+$AW138*CG$393+$AX138*CG$394+$AY138*CG$395+$AZ138*CG$396+$BA138*CG$397+$BB138*CG$398+$BC138*CG$399+$BD138*CG$400+$BE138*CG$401+$BF138*CG$402+$BG138*CG$403+$BH138*CG$404+$BI138*CG$405+$BJ138*CG$406+$BK138*CG$407+$BL138*CG$408+$BM138*CG$409+$BN138*CG$410+$BO138*CG$411+$BP138*CG$412","v":39297},237449,12816,72458,168037,294996,109059,37679,39144,42711,{"$f":"$AK138*CQ$381+$AL138*CQ$382+$AM138*CQ$383+$AN138*CQ$384+$AO138*CQ$385+$AP138*CQ$386+$AQ138*CQ$387+$AR138*CQ$388+$AS138*CQ$389+$AT138*CQ$390+$AU138*CQ$391+$AV138*CQ$392+$AW138*CQ$393+$AX138*CQ$394+$AY138*CQ$395+$AZ138*CQ$396+$BA138*CQ$397+$BB138*CQ$398+$BC138*CQ$399+$BD138*CQ$400+$BE138*CQ$401+$BF138*CQ$402+$BG138*CQ$403+$BH138*CQ$404+$BI138*CQ$405+$BJ138*CQ$406+$BK138*CQ$407+$BL138*CQ$408+$BM138*CQ$409+$BN138*CQ$410+$BO138*CQ$411+$BP138*CQ$412","v":63967},152244,10463,68282,85654,54633,10405,52361,146259,39709,{"$f":"$AK138*DA$381+$AL138*DA$382+$AM138*DA$383+$AN138*DA$384+$AO138*DA$385+$AP138*DA$386+$AQ138*DA$387+$AR138*DA$388+$AS138*DA$389+$AT138*DA$390+$AU138*DA$391+$AV138*DA$392+$AW138*DA$393+$AX138*DA$394+$AY138*DA$395+$AZ138*DA$396+$BA138*DA$397+$BB138*DA$398+$BC138*DA$399+$BD138*DA$400+$BE138*DA$401+$BF138*DA$402+$BG138*DA$403+$BH138*DA$404+$BI138*DA$405+$BJ138*DA$406+$BK138*DA$407+$BL138*DA$408+$BM138*DA$409+$BN138*DA$410+$BO138*DA$411+$BP138*DA$412","v":42894},78290,159273.43123981843,61707.568760181566,46045,39297,295274.50943440979,37679,151965.49056559021,85654,{"$f":"$AK138*DK$381+$AL138*DK$382+$AM138*DK$383+$AN138*DK$384+$AO138*DK$385+$AP138*DK$386+$AQ138*DK$387+$AR138*DK$388+$AS138*DK$389+$AT138*DK$390+$AU138*DK$391+$AV138*DK$392+$AW138*DK$393+$AX138*DK$394+$AY138*DK$395+$AZ138*DK$396+$BA138*DK$397+$BB138*DK$398+$BC138*DK$399+$BD138*DK$400+$BE138*DK$401+$BF138*DK$402+$BG138*DK$403+$BH138*DK$404+$BI138*DK$405+$BJ138*DK$406+$BK138*DK$407+$BL138*DK$408+$BM138*DK$409+$BN138*DK$410+$BO138*DK$411+$BP138*DK$412","v":146259},42894,45892,237449,133283.84218672235,39144,54633,78290,13030.266888406028,13506.359826427528,{"$f":"$AK138*DU$381+$AL138*DU$382+$AM138*DU$383+$AN138*DU$384+$AO138*DU$385+$AP138*DU$386+$AQ138*DU$387+$AR138*DU$388+$AS138*DU$389+$AT138*DU$390+$AU138*DU$391+$AV138*DU$392+$AW138*DU$393+$AX138*DU$394+$AY138*DU$395+$AZ138*DU$396+$BA138*DU$397+$BB138*DU$398+$BC138*DU$399+$BD138*DU$400+$BE138*DU$401+$BF138*DU$402+$BG138*DU$403+$BH138*DU$404+$BI138*DU$405+$BJ138*DU$406+$BK138*DU$407+$BL138*DU$408+$BM138*DU$409+$BN138*DU$410+$BO138*DU$411+$BP138*DU$412","v":91666.026230878488},36278.595545918222,5139.8207866241173,5507.1836456372912,11933.883175030409,17304.67582150791,9254.3779287019606,9622.2063933666086,14293.761570779092,108881,{"$f":"$AK138*EE$381+$AL138*EE$382+$AM138*EE$383+$AN138*EE$384+$AO138*EE$385+$AP138*EE$386+$AQ138*EE$387+$AR138*EE$388+$AS138*EE$389+$AT138*EE$390+$AU138*EE$391+$AV138*EE$392+$AW138*EE$393+$AX138*EE$394+$AY138*EE$395+$AZ138*EE$396+$BA138*EE$397+$BB138*EE$398+$BC138*EE$399+$BD138*EE$400+$BE138*EE$401+$BF138*EE$402+$BG138*EE$403+$BH138*EE$404+$BI138*EE$405+$BJ138*EE$406+$BK138*EE$407+$BL138*EE$408+$BM138*EE$409+$BN138*EE$410+$BO138*EE$411+$BP138*EE$412","v":50392.431239818434},61707.568760181566,13486,14025.44,11867.68,14564.880000000001,3064.8190005217434,399.96406778123088,7078.6093505432927,12129.570673502258,{"$f":"$AK138*EO$381+$AL138*EO$382+$AM138*EO$383+$AN138*EO$384+$AO138*EO$385+$AP138*EO$386+$AQ138*EO$387+$AR138*EO$388+$AS138*EO$389+$AT138*EO$390+$AU138*EO$391+$AV138*EO$392+$AW138*EO$393+$AX138*EO$394+$AY138*EO$395+$AZ138*EO$396+$BA138*EO$397+$BB138*EO$398+$BC138*EO$399+$BD138*EO$400+$BE138*EO$401+$BF138*EO$402+$BG138*EO$403+$BH138*EO$404+$BI138*EO$405+$BJ138*EO$406+$BK138*EO$407+$BL138*EO$408+$BM138*EO$409+$BN138*EO$410+$BO138*EO$411+$BP138*EO$412","v":1677.2078125354444},3727.4953156545607,7616.2968944944769,4476.95628700406,1413.0805979629336,14360.378696151525,1623.9009168597067,7721.720386988768,9508.7566114799793,34196.417388771573,{"$f":"$AK138*EY$381+$AL138*EY$382+$AM138*EY$383+$AN138*EY$384+$AO138*EY$385+$AP138*EY$386+$AQ138*EY$387+$AR138*EY$388+$AS138*EY$389+$AT138*EY$390+$AU138*EY$391+$AV138*EY$392+$AW138*EY$393+$AX138*EY$394+$AY138*EY$395+$AZ138*EY$396+$BA138*EY$397+$BB138*EY$398+$BC138*EY$399+$BD138*EY$400+$BE138*EY$401+$BF138*EY$402+$BG138*EY$403+$BH138*EY$404+$BI138*EY$405+$BJ138*EY$406+$BK138*EY$407+$BL138*EY$408+$BM138*EY$409+$BN138*EY$410+$BO138*EY$411+$BP138*EY$412","v":1691.5747734388963},5423.0168869941681,10835.409464925231,8124.8248743901549,70558,14826.694144191842,3340.2347536390071,36913.071102169153,46045,45892,{"$f":"$AK138*FI$381+$AL138*FI$382+$AM138*FI$383+$AN138*FI$384+$AO138*FI$385+$AP138*FI$386+$AQ138*FI$387+$AR138*FI$388+$AS138*FI$389+$AT138*FI$390+$AU138*FI$391+$AV138*FI$392+$AW138*FI$393+$AX138*FI$394+$AY138*FI$395+$AZ138*FI$396+$BA138*FI$397+$BB138*FI$398+$BC138*FI$399+$BD138*FI$400+$BE138*FI$401+$BF138*FI$402+$BG138*FI$403+$BH138*FI$404+$BI138*FI$405+$BJ138*FI$406+$BK138*FI$407+$BL138*FI$408+$BM138*FI$409+$BN138*FI$410+$BO138*FI$411+$BP138*FI$412","v":39297},237449,7121.8517555266581,5694.1482444733419,17990.709648054362,133283.84218672232,13450.562820942097,74976.21510336372,17971.120720654813,294996,{"$f":"$AK138*FS$381+$AL138*FS$382+$AM138*FS$383+$AN138*FS$384+$AO138*FS$385+$AP138*FS$386+$AQ138*FS$387+$AR138*FS$388+$AS138*FS$389+$AT138*FS$390+$AU138*FS$391+$AV138*FS$392+$AW138*FS$393+$AX138*FS$394+$AY138*FS$395+$AZ138*FS$396+$BA138*FS$397+$BB138*FS$398+$BC138*FS$399+$BD138*FS$400+$BE138*FS$401+$BF138*FS$402+$BG138*FS$403+$BH138*FS$404+$BI138*FS$405+$BJ138*FS$406+$BK138*FS$407+$BL138*FS$408+$BM138*FS$409+$BN138*FS$410+$BO138*FS$411+$BP138*FS$412","v":6384.5007151843101},12444.795845037654,10236.438959449912,36846.199704447929,9391.1551217536653,10778.191191169628,6116.208846743757,6054.6567718475881,6504.7856859737703,4302.0671583917829,{"$f":"$AK138*GC$381+$AL138*GC$382+$AM138*GC$383+$AN138*GC$384+$AO138*GC$385+$AP138*GC$386+$AQ138*GC$387+$AR138*GC$388+$AS138*GC$389+$AT138*GC$390+$AU138*GC$391+$AV138*GC$392+$AW138*GC$393+$AX138*GC$394+$AY138*GC$395+$AZ138*GC$396+$BA138*GC$397+$BB138*GC$398+$BC138*GC$399+$BD138*GC$400+$BE138*GC$401+$BF138*GC$402+$BG138*GC$403+$BH138*GC$404+$BI138*GC$405+$BJ138*GC$406+$BK138*GC$407+$BL138*GC$408+$BM138*GC$409+$BN138*GC$410+$BO138*GC$411+$BP138*GC$412","v":37679},39144,6887.2317273165772,374.94301945441873,21187.714143308858,7323.5207353019987,3595.1496114475585,3342.4407631705881,2168.8146272609538,9616.7846873590315,{"$f":"$AK138*GM$381+$AL138*GM$382+$AM138*GM$383+$AN138*GM$384+$AO138*GM$385+$AP138*GM$386+$AQ138*GM$387+$AR138*GM$388+$AS138*GM$389+$AT138*GM$390+$AU138*GM$391+$AV138*GM$392+$AW138*GM$393+$AX138*GM$394+$AY138*GM$395+$AZ138*GM$396+$BA138*GM$397+$BB138*GM$398+$BC138*GM$399+$BD138*GM$400+$BE138*GM$401+$BF138*GM$402+$BG138*GM$403+$BH138*GM$404+$BI138*GM$405+$BJ138*GM$406+$BK138*GM$407+$BL138*GM$408+$BM138*GM$409+$BN138*GM$410+$BO138*GM$411+$BP138*GM$412","v":25928.970067373873},10355.391728874725,15897.038889131416,152244,0,9254.3779287019606,9622.2063933666086,2479.8156997517935,36278.595545918222,5139.8207866241173,{"$f":"$AK138*GW$381+$AL138*GW$382+$AM138*GW$383+$AN138*GW$384+$AO138*GW$385+$AP138*GW$386+$AQ138*GW$387+$AR138*GW$388+$AS138*GW$389+$AT138*GW$390+$AU138*GW$391+$AV138*GW$392+$AW138*GW$393+$AX138*GW$394+$AY138*GW$395+$AZ138*GW$396+$BA138*GW$397+$BB138*GW$398+$BC138*GW$399+$BD138*GW$400+$BE138*GW$401+$BF138*GW$402+$BG138*GW$403+$BH138*GW$404+$BI138*GW$405+$BJ138*GW$406+$BK138*GW$407+$BL138*GW$408+$BM138*GW$409+$BN138*GW$410+$BO138*GW$411+$BP138*GW$412","v":5507.1836456372912},85654,32460.126151873712,10192.88722989396,10988.180506957984,991.80611127433963,1449.1706625980821,3311.5477332170881,1267.2872711421098,1488.6316477768091,{"$f":"$AK138*HG$381+$AL138*HG$382+$AM138*HG$383+$AN138*HG$384+$AO138*HG$385+$AP138*HG$386+$AQ138*HG$387+$AR138*HG$388+$AS138*HG$389+$AT138*HG$390+$AU138*HG$391+$AV138*HG$392+$AW138*HG$393+$AX138*HG$394+$AY138*HG$395+$AZ138*HG$396+$BA138*HG$397+$BB138*HG$398+$BC138*HG$399+$BD138*HG$400+$BE138*HG$401+$BF138*HG$402+$BG138*HG$403+$BH138*HG$404+$BI138*HG$405+$BJ138*HG$406+$BK138*HG$407+$BL138*HG$408+$BM138*HG$409+$BN138*HG$410+$BO138*HG$411+$BP138*HG$412","v":1906.3738012205754},981.98888404533557,47098.39432973697,5262.605670263034,146259,3656.7279091684245,29634.286922766234,6417.985168065341,42894,0,{"$f":"$AK138*HQ$381+$AL138*HQ$382+$AM138*HQ$383+$AN138*HQ$384+$AO138*HQ$385+$AP138*HQ$386+$AQ138*HQ$387+$AR138*HQ$388+$AS138*HQ$389+$AT138*HQ$390+$AU138*HQ$391+$AV138*HQ$392+$AW138*HQ$393+$AX138*HQ$394+$AY138*HQ$395+$AZ138*HQ$396+$BA138*HQ$397+$BB138*HQ$398+$BC138*HQ$399+$BD138*HQ$400+$BE138*HQ$401+$BF138*HQ$402+$BG138*HQ$403+$BH138*HQ$404+$BI138*HQ$405+$BJ138*HQ$406+$BK138*HQ$407+$BL138*HQ$408+$BM138*HQ$409+$BN138*HQ$410+$BO138*HQ$411+$BP138*HQ$412","v":159273.43123981843},159273.43123981843,159273.43123981843,159273.43123981843,159273.43123981843,159273.43123981843,163691.64634318216,1850.5116444844632,6833.1425414258929,420.92497988736926,{"$f":"$AK138*IA$381+$AL138*IA$382+$AM138*IA$383+$AN138*IA$384+$AO138*IA$385+$AP138*IA$386+$AQ138*IA$387+$AR138*IA$388+$AS138*IA$389+$AT138*IA$390+$AU138*IA$391+$AV138*IA$392+$AW138*IA$393+$AX138*IA$394+$AY138*IA$395+$AZ138*IA$396+$BA138*IA$397+$BB138*IA$398+$BC138*IA$399+$BD138*IA$400+$BE138*IA$401+$BF138*IA$402+$BG138*IA$403+$BH138*IA$404+$BI138*IA$405+$BJ138*IA$406+$BK138*IA$407+$BL138*IA$408+$BM138*IA$409+$BN138*IA$410+$BO138*IA$411+$BP138*IA$412","v":1486.9213009532023},4208.0038464517129,1010.3797032896151,12786.705882352942,19461.624670231729,11948.724591800357,7285.5808627450979,8909.8799857397498,12065.484007130126,28033.042209072981,{"$f":"$AK138*IK$381+$AL138*IK$382+$AM138*IK$383+$AN138*IK$384+$AO138*IK$385+$AP138*IK$386+$AQ138*IK$387+$AR138*IK$388+$AS138*IK$389+$AT138*IK$390+$AU138*IK$391+$AV138*IK$392+$AW138*IK$393+$AX138*IK$394+$AY138*IK$395+$AZ138*IK$396+$BA138*IK$397+$BB138*IK$398+$BC138*IK$399+$BD138*IK$400+$BE138*IK$401+$BF138*IK$402+$BG138*IK$403+$BH138*IK$404+$BI138*IK$405+$BJ138*IK$406+$BK138*IK$407+$BL138*IK$408+$BM138*IK$409+$BN138*IK$410+$BO138*IK$411+$BP138*IK$412","v":8692.217577641828},9166.740213285193,237449,65112.865871879207,71502.45058652389,25073.760609911056,12420.824396442185,1649.41499364676,991.80611127433963,32460.126151873712,{"$f":"$AK138*IU$381+$AL138*IU$382+$AM138*IU$383+$AN138*IU$384+$AO138*IU$385+$AP138*IU$386+$AQ138*IU$387+$AR138*IU$388+$AS138*IU$389+$AT138*IU$390+$AU138*IU$391+$AV138*IU$392+$AW138*IU$393+$AX138*IU$394+$AY138*IU$395+$AZ138*IU$396+$BA138*IU$397+$BB138*IU$398+$BC138*IU$399+$BD138*IU$400+$BE138*IU$401+$BF138*IU$402+$BG138*IU$403+$BH138*IU$404+$BI138*IU$405+$BJ138*IU$406+$BK138*IU$407+$BL138*IU$408+$BM138*IU$409+$BN138*IU$410+$BO138*IU$411+$BP138*IU$412","v":10988.180506957984},10192.88722989396,29426.471020989953,41919.087006000416,6944.4419730096333,3172.9585926280515,1029.2707036859742,2554.3944471038772,2039.5086644327428,1666.8675921493536]
[139,{"$f":"B138+1","v":2019},109967,109967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2507932},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AK$3)","v":109967},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AL$3)","v":113290},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AM$3)","v":54273},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AN$3)","v":41706},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AO$3)","v":23818},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AP$3)","v":70001},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AQ$3)","v":70984},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AR$3)","v":55322},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AS$3)","v":46404},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AT$3)","v":46469},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AU$3)","v":39680},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AV$3)","v":241239},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AW$3)","v":12839},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AX$3)","v":73071},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AY$3)","v":169165},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,AZ$3)","v":298420},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BA$3)","v":109769},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BB$3)","v":37690},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BC$3)","v":39765},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BD$3)","v":43137},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BE$3)","v":64143},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BF$3)","v":153298},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BG$3)","v":10530},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BH$3)","v":68945},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BI$3)","v":86300},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BJ$3)","v":54939},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BK$3)","v":10460},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BL$3)","v":52566},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BM$3)","v":147310},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BN$3)","v":40147},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BO$3)","v":43026},{"$f":"HLOOKUP($B139,'2016HighM'!$B$4:$CN$37,BP$3)","v":79258},null,null,null,null,null,null,109967,113290,54273,41706,23818,70001,70984,55322,46404,46469,39680,241239,12839,73071,169165,298420,109769,37690,39765,43137,64143,153298,10530,68945,86300,54939,10460,52566,147310,40147,43026,79258,160894.3731949958,62362.626805004191,46404,39680,298700.43758227682,37690,153017.56241772318,86300,147310,43026,46469,241239,134178.55093531118,39765,54939,79258,13117.736559074523,13588.733999327103,92232.428794523046,36630.851028284647,5189.7270749802256,5560.6569293292969,12006.66694272626,17420.838775658845,9344.2354690014454,9715.6354499086265,14380.93804187479,109967,50927.373194995809,62362.626805004191,13568.25,14110.980000000001,11940.06,14653.710000000001,3073.8106299480528,401.13749064265136,7099.3767211850372,12165.156659029559,1682.1284395345144,3738.4311185717847,7638.641743982942,4490.0908740330733,1417.2263230723861,14428.224912888594,1631.5731054485993,7758.2019816628062,9538.8717621124961,34304.720745649167,1696.9321541343677,5440.1921052805783,10869.726253285055,8150.556979538339,70984,14891.836845406338,3354.9104401019817,37075.252714491682,46404,46469,39680,241239,7134.6328565236245,5704.3671434763764,18142.912372587987,134178.55093531118,13540.853857214004,75431.873729955449,18091.757390988718,298420,6426.0653316559528,12525.814422596377,10303.080609026832,37086.077218363869,9452.2937727264889,10848.359776483361,6156.0268194116534,6094.0740258845026,6547.1333861822941,4330.0746376686711,37690,39765,6955.9250549332764,378.68270539685938,21399.04064526502,7396.5656144487912,3631.0076745806309,3375.778305375422,2174.781944383813,9643.244488584276,26000.311520495918,10383.883747326145,15940.778299209849,153298,0,9344.2354690014454,9715.6354499086265,2503.8940484957589,36630.851028284647,5189.7270749802256,5560.6569293292969,86300,32641.935655332672,10249.977697053875,11049.725420016561,997.36122759689101,1456.8308631211858,3329.052310374891,1273.9860505666957,1496.5004359197908,1916.4507410636443,987.17959895379249,47282.790556653876,5283.2094433461289,147310,3697.0625140241441,29961.160368891084,6488.7771170847727,43026,0,160894.3731949958,160894.3731949958,160894.3731949958,160894.3731949958,160894.3731949958,160894.3731949958,165342.24692495127,1870.1557912903197,6877.6279227737168,425.12329042638777,1491.2836614456101,4254.4191599762498,1013.488998781624,12894.882352941177,19626.27144385027,12049.811679144384,7347.2174117647064,8985.2582245989306,12167.558887700536,28385.501577909272,8801.5048072744303,9281.9936148162997,241239,65549.955993123222,71982.432758674055,25471.543292793613,12617.874568887275,1675.5821383191142,997.36122759689101,32641.935655332672,11049.725420016561,10249.977697053875,29790.30834310412,42437.386612869857,7030.3050440260249,3193.276687410244,1035.861656294878,2570.75155576831,2052.5686931546193,1677.5414073719483]
[140,{"$f":"B139+1","v":2020},110964,110964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2528548},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AK$3)","v":110964},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AL$3)","v":114437},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AM$3)","v":54560},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AN$3)","v":41805},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AO$3)","v":23937},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AP$3)","v":70201},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AQ$3)","v":71419},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AR$3)","v":55541},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AS$3)","v":46729},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AT$3)","v":47057},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AU$3)","v":40045},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AV$3)","v":244860},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AW$3)","v":12863},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AX$3)","v":73712},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AY$3)","v":170174},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,AZ$3)","v":301716},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BA$3)","v":110473},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BB$3)","v":37706},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BC$3)","v":40367},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BD$3)","v":43548},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BE$3)","v":64295},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BF$3)","v":154274},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BG$3)","v":10584},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BH$3)","v":69569},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BI$3)","v":86910},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BJ$3)","v":55248},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BK$3)","v":10522},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BL$3)","v":52761},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BM$3)","v":148317},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BN$3)","v":40592},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BO$3)","v":43187},{"$f":"HLOOKUP($B140,'2016HighM'!$B$4:$CN$37,BP$3)","v":80173},null,null,null,null,null,null,110964,114437,54560,41805,23937,70201,71419,55541,46729,47057,40045,244860,12863,73712,170174,301716,110473,37706,40367,43548,64295,154274,10584,69569,86910,55248,10522,52761,148317,40592,43187,80173,162406.98531481804,62994.014685181966,46729,40045,301998.22303988424,37706,153991.77696011576,86910,148317,43187,47057,244860,134978.87108364998,40367,55248,80173,13195.978489663628,13660.592320367157,92792.222412654563,36962.385599923626,5236.6976993153858,5610.9847257453021,12070.159165609875,17524.746950072225,9428.8072716362531,9803.5686795952315,14456.985601766781,110964,51442.985314818034,62994.014685181966,13640,14185.6,12003.2,14731.2,3081.1071161218615,402.08969444003361,7116.2289317877639,12194.033811219746,1686.1214073452352,3747.3052537259259,7656.7740398793194,4500.7492684254703,1420.590477054647,14500.311518171731,1639.7248058242976,7796.9636760039712,9566.1252920966745,34402.732833321199,1701.7804624560613,5455.7352892501804,10900.782170352768,8173.8439525231197,71419,14950.788298158299,3368.191329917649,37222.020371924053,46729,47057,40045,244860,7147.9696575639364,5715.0303424360645,18302.06726072184,134978.87108364995,13621.619509340208,75893.403476614185,18199.667320392007,301716,6467.2786978475533,12606.148336119391,10369.15908973409,37323.927598359383,9512.9157590432042,10917.935387836696,6195.5083021696801,6133.1581763661743,6589.1232185017316,4357.8454340220933,37706,40367,7022.1996034085432,382.29071225681975,21602.92607320864,7467.0384908087253,3665.6031298569051,3407.9419904603678,2179.9355364444637,9666.0961350969865,26061.924593646774,10408.490490534188,15978.553244277588,154274,0,9428.8072716362531,9803.5686795952315,2526.5560237841964,36962.385599923626,5236.6976993153858,5610.9847257453021,86910,32825.527604903975,10307.62787467614,11111.87371457571,1002.9708058441732,1465.465998256321,3348.7847428073233,1281.537401918047,1505.3707061900611,1927.8102005231037,993.03095030514385,47458.191845672394,5302.8081543276094,148317,3738.0417358524437,30293.257819862676,6560.7004442848802,43187,0,162406.98531481804,162406.98531481804,162406.98531481804,162406.98531481804,162406.98531481804,162406.98531481804,166881.38879143223,1889.0901075813429,6921.7373713214192,429.17377312952533,1494.8236097140395,4301.5762707488966,1017.2813970711197,13008,19798.438787878789,12155.516121212122,7411.6693333333333,9064.079515151514,12274.296242424243,28744.680276134124,8912.875502289975,9399.4442215759027,244860,65940.934656540951,72411.778513726837,25857.155491014706,12808.895831064319,1700.9486779209778,1002.9708058441732,32825.527604903975,11111.87371457571,10307.62787467614,30134.224820102536,42927.308245396234,7111.4669345012298,3209.652465294399,1041.1737673528005,2583.9348970799424,2063.0946864528482,1686.1441838200094]
[141,2021,111944,111944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2548526},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AK$3)","v":111944},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AL$3)","v":115475},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AM$3)","v":54831},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AN$3)","v":41878},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AO$3)","v":24022},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AP$3)","v":70386},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AQ$3)","v":71847},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AR$3)","v":55719},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AS$3)","v":47066},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AT$3)","v":47642},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AU$3)","v":40425},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AV$3)","v":248384},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AW$3)","v":12877},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AX$3)","v":74324},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AY$3)","v":171207},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,AZ$3)","v":304972},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BA$3)","v":111138},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BB$3)","v":37729},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BC$3)","v":40953},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BD$3)","v":43942},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BE$3)","v":64404},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BF$3)","v":155235},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BG$3)","v":10648},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BH$3)","v":70221},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BI$3)","v":87530},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BJ$3)","v":55554},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BK$3)","v":10574},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BL$3)","v":52918},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BM$3)","v":149274},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BN$3)","v":41005},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BO$3)","v":43343},{"$f":"HLOOKUP($B141,'2016HighM'!$B$4:$CN$37,BP$3)","v":81059},null,null,null,null,null,null,111944,115475,54831,41878,24022,70386,71847,55719,47066,47642,40425,248384,12877,74324,171207,304972,111138,37729,40953,43942,64404,155235,10648,70221,87530,55554,10574,52918,149274,41005,43343,81059,163853.59854967025,63565.401450329766,47066,40425,305255.98105705716,37729,154951.01894294287,87530,149274,43343,47642,248384,135798.22758834169,40953,55554,81059,13276.08147707547,13728.444602603586,93342.449209043974,37308.796722854102,5285.7759798707148,5663.5708207184352,12130.111752374543,17631.126676701588,9517.1739628508294,9895.4476311267481,14528.793576438313,111944,51909.598549670234,63565.401450329766,13707.75,14256.060000000001,12062.82,14804.37,3086.4873534015383,402.79182451285078,7128.6553093029061,12215.327064854933,1689.0657169430392,3753.8488079304948,7670.1443186715969,4508.6084885329947,1423.0711158496472,14551.801950516829,1645.5474489497965,7824.6506005333749,9591.3348073320412,34493.394014417827,1706.265147653628,5470.1127344220622,10929.508893640403,8195.3844025340422,71847,14998.703177564003,3378.9858431011589,37341.310979334841,47066,47642,40425,248384,7155.7494581707851,5721.2505418292158,18454.021693698316,135798.22758834169,13704.306247344535,76348.564257881255,18310.143987461979,304972,6506.2089372188802,12682.031933410308,10431.576972788531,37548.601607872202,9570.1794250952134,10983.656668447447,6232.8026005135544,6170.0771537387773,6628.7869095421092,4384.0777913729817,37729,40953,7085.7328688568523,385.7494828233024,21798.378283938047,7534.5964306768856,3698.7676295621413,3438.7753041427732,2183.6312044353253,9682.4831710830749,26106.107652682585,10426.136115597852,16005.641856201162,155235,0,9517.1739628508294,9895.4476311267481,2550.2348825791669,37308.796722854102,5285.7759798707148,5663.5708207184352,87530,33007.337108362932,10364.718341836053,11173.418627634284,1008.5259221667246,1472.7083696599827,3365.3345248474279,1287.8707933740191,1512.8102877070619,1937.3374891020051,997.93853530950298,47599.412370677048,5318.5876293229549,149274,3776.0741372346633,30601.47410582058,6627.4517569447562,43343,0,163853.59854967025,163853.59854967025,163853.59854967025,163853.59854967025,163853.59854967025,163853.59854967025,168355.1628075515,1906.2250860556949,6963.4032566683254,433.05671761866449,1497.4338745988409,4345.3423083873295,1020.9560190162211,13116,19962.816969696971,12256.438303030303,7473.2053333333333,9139.3347878787881,12376.204606060606,29102.026429980277,9023.6779794738068,9516.2955905459166,248384,66341.21310977239,72851.336655421095,26232.518860047199,12994.840116173535,1725.6410237792704,1008.5259221667246,33007.337108362932,11173.418627634284,10364.718341836053,30467.24121203761,43401.702307055661,7190.0564809067291,3229.060794638583,1047.4696026807085,2599.559597893729,2075.5699377692677,1696.3400670177118]
[142,2022,112899,112899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2567958},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AK$3)","v":112899},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AL$3)","v":116613},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AM$3)","v":55111},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AN$3)","v":41944},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AO$3)","v":24112},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AP$3)","v":70568},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AQ$3)","v":72280},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AR$3)","v":55917},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AS$3)","v":47397},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AT$3)","v":48223},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AU$3)","v":40812},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AV$3)","v":251906},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AW$3)","v":12881},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AX$3)","v":74915},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AY$3)","v":172186},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,AZ$3)","v":307718},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BA$3)","v":111791},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BB$3)","v":37713},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BC$3)","v":41535},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BD$3)","v":44343},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BE$3)","v":64490},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BF$3)","v":156157},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BG$3)","v":10717},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BH$3)","v":70842},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BI$3)","v":88163},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BJ$3)","v":55911},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BK$3)","v":10625},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BL$3)","v":53102},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BM$3)","v":150338},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BN$3)","v":41389},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BO$3)","v":43463},{"$f":"HLOOKUP($B142,'2016HighM'!$B$4:$CN$37,BP$3)","v":81897},null,null,null,null,null,null,112899,116613,55111,41944,24112,70568,72280,55917,47397,48223,40812,251906,12881,74915,172186,307718,111791,37713,41535,44343,64490,156157,10717,70842,88163,55911,10625,53102,150338,41389,43463,81897,165320.16488999952,64191.835110000473,47397,40812,308003.66772910021,37713,155871.33227089982,88163,150338,43463,48223,251906,136574.75229123927,41535,55911,81897,13351.997086636158,13798.550281667054,93897.501133423371,37638.73737828328,5332.5207838965716,5713.6566565747489,12192.05538445612,17731.945410844997,9601.3391702806639,9982.9581049013996,14602.986317796354,112899,52421.164889999527,64191.835110000473,13777.75,14328.86,12124.42,14879.970000000001,3091.3516775174107,403.42662704443893,7139.8901163713899,12234.578499648391,1691.7276954835197,3759.7648980332551,7682.2325159358488,4515.7140847945921,1425.3138851711544,14606.321231823402,1651.7126004944423,7853.9661676821552,9616.1355196176428,34582.585014199372,1710.677108226369,5484.2570318344005,10957.769778172022,8216.5755479501931,72280,15052.001751284954,3390.9932229345018,37474.005025780549,47397,48223,40812,251906,7157.9722583441708,5723.0277416558301,18600.762003974614,136574.75229123927,13782.67054212308,76807.30521127957,18414.845494781919,307718,6544.4366760301236,12756.54620262981,10492.868518103642,37769.221349544176,9626.4097618350079,11048.1920011374,6269.4239190376893,6206.3299240008964,6667.7348648043153,4409.8367828769369,37713,41535,7150.3948979044972,389.26970362827586,21997.302995873306,7603.3546385122463,3732.5213462672168,3470.1564178144595,2186.5470525749042,9695.4123921363189,26140.967680912676,10440.058351886613,16027.014522489488,156157,0,9601.3391702806639,9982.9581049013996,2572.7879060633336,37638.73737828328,5332.5207838965716,5713.6566565747489,88163,33219.448195731718,10431.323886855953,11245.221026202622,1015.0068912097012,1479.8114646904971,3381.5660418482998,1294.0823888404534,1520.106800348736,1946.6815605928509,1002.7517436791629,47764.91922800734,5337.0807719926597,150338,3811.4359825876231,30888.048085984832,6689.5159314275452,43463,0,165320.16488999952,165320.16488999952,165320.16488999952,165320.16488999952,165320.16488999952,165320.16488999952,169847.47010127909,1925.0108331691947,7004.3172764149858,437.00864843121479,1499.7938401111271,4386.0351859978828,1023.7826512816838,13220.294117647059,20121.554723707668,12353.897468805704,7532.629803921569,9212.0077718360062,12474.616114081997,29456.929191321502,9133.7228328820256,9632.347975796476,251906,66720.567035922999,73267.916927172002,26605.32002178254,13179.515157015792,1750.1648212016701,1015.0068912097012,33219.448195731718,11245.221026202622,10431.323886855953,30782.216083867854,43850.395561762882,7264.3883543692673,3249.9853997127811,1054.2573001436094,2616.4049784585927,2089.0198180947823,1707.3325035902344]
[143,2023,113733,113733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2585970},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AK$3)","v":113733},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AL$3)","v":117680},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AM$3)","v":55396},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AN$3)","v":41979},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AO$3)","v":24191},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AP$3)","v":70727},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AQ$3)","v":72649},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AR$3)","v":56089},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AS$3)","v":47725},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AT$3)","v":48784},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AU$3)","v":41217},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AV$3)","v":255192},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AW$3)","v":12884},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AX$3)","v":75507},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AY$3)","v":173030},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,AZ$3)","v":310188},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BA$3)","v":112395},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BB$3)","v":37684},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BC$3)","v":42140},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BD$3)","v":44718},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BE$3)","v":64577},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BF$3)","v":157013},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BG$3)","v":10778},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BH$3)","v":71485},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BI$3)","v":88748},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BJ$3)","v":56209},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BK$3)","v":10675},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BL$3)","v":53252},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BM$3)","v":151267},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BN$3)","v":41749},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BO$3)","v":43586},{"$f":"HLOOKUP($B143,'2016HighM'!$B$4:$CN$37,BP$3)","v":82721},null,null,null,null,null,null,113733,117680,55396,41979,24191,70727,72649,56089,47725,48784,41217,255192,12884,75507,173030,310188,112395,37684,42140,44718,64577,157013,10778,71485,88748,56209,10675,53252,151267,41749,43586,82721,166633.81452544007,64779.185474559919,47725,41217,310475.23366323131,37684,156725.76633676869,88748,151267,43586,48784,255192,137244.1974896515,42140,56209,82721,13417.44425156897,13869.907847856655,94387.119574234181,37980.366752584348,5380.9216035239888,5765.5168698688049,12255.105152824866,17818.861663773536,9688.4860758803152,10073.568788697052,14678.503929535789,113733,52900.814525440081,64779.185474559919,13849,14402.960000000001,12187.12,14956.920000000002,3093.9312433364339,403.76326475058414,7145.8479686046776,12244.787593857043,1693.1393507701382,3762.902218542295,7688.6429235759824,4519.482204024227,1426.5032325386203,14654.177045414728,1657.1242335169648,7879.6987210683073,9637.8020759550654,34660.50462389864,1714.5315133421154,5496.6138630902342,10982.459232240853,8235.0886914730945,72649,15098.301522396083,3401.4238761230622,37589.274601480858,47725,48784,41217,255192,7159.6393584742091,5724.3606415257909,18747.750605808065,137244.19748965147,13850.228728837166,77198.496595006014,18505.109102726794,310188,6579.7958708876895,12825.469048891033,10549.560850983164,37973.286164199424,9678.4206705499164,11107.884713150774,6303.2972366312233,6239.8623485618764,6703.7602323056508,4433.6628638392476,37684,42140,7210.8643764403241,392.56168069028348,22183.329846186825,7667.654708183718,3764.0865426871746,3499.5028458116726,2189.4968059254084,9708.4919529692525,26176.233058308233,10454.14247464385,16048.635708153259,157013,0,9688.4860758803152,10073.568788697052,2596.13990944549,37980.366752584348,5380.9216035239888,5765.5168698688049,88748,33396.504509557766,10486.921792782927,11305.156921926333,1020.4167757329701,1486.7752833478642,3397.479293809939,1300.1721883173495,1527.260244115083,1955.8424149956406,1007.4705754141238,47899.84329648313,5352.1567035168746,151267,3844.5877126060227,31156.711192388815,6747.7010950051608,43586,0,166633.81452544007,166633.81452544007,166633.81452544007,166633.81452544007,166633.81452544007,166633.81452544007,171183.31112044607,1942.6245345488994,7042.1611782939799,440.70434432823811,1501.0453369737033,4424.1847587577768,1026.6799493537831,13324.764705882353,20280.561069518717,12451.521540106953,7592.1548235294122,9284.8037219251328,12573.194139037434,29799.61499013807,9239.9795674121615,9744.4054424497699,255192,67047.609644371536,73627.052524064507,26992.853875476496,13371.488352393053,1775.6577721304532,1020.4167757329701,33396.504509557766,11305.156921926333,10486.921792782927,31091.928845667517,44291.592747775714,7337.4784065567737,3268.4839636189563,1060.2580181905219,2631.2972714217326,2100.9102920057444,1717.0504547630444]
[144,2024,114562,114562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2603859},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AK$3)","v":114562},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AL$3)","v":118727},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AM$3)","v":55672},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AN$3)","v":42019},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AO$3)","v":24263},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AP$3)","v":70873},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AQ$3)","v":72975},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AR$3)","v":56253},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AS$3)","v":48040},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AT$3)","v":49347},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AU$3)","v":41616},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AV$3)","v":258526},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AW$3)","v":12894},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AX$3)","v":76055},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AY$3)","v":173910},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,AZ$3)","v":312582},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BA$3)","v":113007},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BB$3)","v":37680},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BC$3)","v":42757},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BD$3)","v":45095},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BE$3)","v":64633},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BF$3)","v":157904},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BG$3)","v":10824},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BH$3)","v":72090},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BI$3)","v":89321},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BJ$3)","v":56495},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BK$3)","v":10712},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BL$3)","v":53404},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BM$3)","v":152228},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BN$3)","v":42133},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BO$3)","v":43705},{"$f":"HLOOKUP($B144,'2016HighM'!$B$4:$CN$37,BP$3)","v":83556},null,null,null,null,null,null,114562,118727,55672,42019,24263,70873,72975,56253,48040,49347,41616,258526,12894,76055,173910,312582,113007,37680,42757,45095,64633,157904,10824,72090,89321,56495,10712,53404,152228,42133,43705,83556,167933.47353978522,65355.52646021478,48040,41616,312870.86362504301,37680,157615.13637495702,89321,152228,43705,49347,258526,137942.19722259315,42757,56495,83556,13485.683001735881,13939.012017219216,94830.933719600536,38301.806521561244,5426.462032566893,5814.3122494067593,12316.163875876704,17909.485245026037,9770.4827755502811,10158.82456427461,14751.636774588715,114562,53371.47353978522,65355.52646021478,13918,14474.720000000001,12247.84,15031.44,3096.8793185581744,404.14799355760726,7152.6569425855769,12256.455130095503,1694.752671097702,3766.4877276954835,7695.9691037361345,4523.7886260009527,1427.8624866728671,14697.792470459986,1662.0563547526813,7903.1511747873319,9657.6971528435151,34732.053447899219,1718.0707784169517,5507.9603873880433,11005.130051700286,8252.0881817519839,72975,15142.447815781114,3411.3693826516896,37699.1828015672,48040,49347,41616,258526,7165.1963589076731,5728.8036410923278,18883.814379126867,137942.19722259312,13920.668544368442,77547.634530644951,18599.222817171685,312582,6615.6233994519789,12895.304780533199,10607.004075688905,38180.053824081893,9731.1204654729681,11168.368057111344,6337.6192074379169,6273.8389111965125,6740.2627569924343,4457.8045220328468,37680,42757,7271.6563588616755,395.87121496328848,22370.348839702019,7732.2977115601052,3795.820086821373,3529.0057880915379,2191.3954977372273,9716.9109806318302,26198.932611574339,10463.208116878392,16062.552793178214,157904,0,9770.4827755502811,10158.82456427461,2618.1118566402097,38301.806521561244,5426.462032566893,5814.3122494067593,89321,33566.431038934439,10540.280856860492,11362.679291647746,1025.6088125573156,1491.9285091543156,3409.2551002615519,1304.6786399302528,1532.5537925021797,1962.6214472537054,1010.9625108979947,48036.56635253859,5367.4336474614138,152228,3879.9495579589825,31443.285172553067,6809.7652694879498,43705,0,167933.47353978522,167933.47353978522,167933.47353978522,167933.47353978522,167933.47353978522,167933.47353978522,172506.10807043017,1959.908082200775,7080.5063239064712,444.41975060337893,1502.4756191023616,4464.8776363683301,1029.4830263503668,13421.470588235296,20427.749376114083,12541.889768270945,7647.2556862745105,9352.1891622103376,12664.445418894831,30143.522485207101,9346.6151138301084,9856.8624009627911,258526,67388.601937540618,74001.506700919257,27388.0743510619,13567.269280571187,1801.6563683669149,1025.6088125573156,33566.431038934439,11362.679291647746,10540.280856860492,31405.776122491206,44738.679702048415,7411.5441754603762,3282.4337003350884,1064.7831498324558,2642.5275251316421,2109.8768788894208,1724.3787458113929]
[145,2025,115410,115410,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2621186},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AK$3)","v":115410},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AL$3)","v":119770},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AM$3)","v":55910},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AN$3)","v":42027},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AO$3)","v":24319},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AP$3)","v":71032},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AQ$3)","v":73367},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AR$3)","v":56398},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AS$3)","v":48360},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AT$3)","v":49921},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AU$3)","v":42023},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AV$3)","v":261831},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AW$3)","v":12882},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AX$3)","v":76611},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AY$3)","v":174734},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,AZ$3)","v":314944},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BA$3)","v":113569},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BB$3)","v":37647},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BC$3)","v":43357},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BD$3)","v":45440},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BE$3)","v":64691},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BF$3)","v":158695},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BG$3)","v":10870},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BH$3)","v":72681},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BI$3)","v":89847},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BJ$3)","v":56777},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BK$3)","v":10753},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BL$3)","v":53540},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BM$3)","v":153121},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BN$3)","v":42488},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BO$3)","v":43827},{"$f":"HLOOKUP($B145,'2016HighM'!$B$4:$CN$37,BP$3)","v":84345},null,null,null,null,null,null,115410,119770,55910,42027,24319,71032,73367,56398,48360,49921,42023,261831,12882,76611,174734,314944,113569,37647,43357,45440,64691,158695,10870,72681,89847,56777,10753,53540,153121,42488,43827,84345,169250.33442991128,65929.665570088735,48360,42023,315234.31065062439,37647,158404.68934937558,89847,153121,43827,49921,261831,138595.77879071122,43357,56777,84345,13549.57928598308,13998.601844423163,95328.757001967184,38615.808014892398,5470.9486334997137,5861.9784796661488,12368.815963146044,17994.341871107928,9850.5820309303654,10242.107478929711,14814.70060474305,115410,53840.334429911272,65929.665570088735,13977.5,14536.6,12300.2,15095.7,3097.4689336025226,404.22493931901187,7154.0187373817571,12258.788637343194,1695.0753351632147,3767.2048295261211,7697.434339768165,4524.6499103962979,1428.1343374997164,14731.715578828522,1665.8924490471277,7921.391972124351,9679.3637091809378,34809.973057598487,1721.9251835326982,5520.3172186438769,11029.819505769117,8270.6013252748853,73367,15181.479599566657,3420.1626658629762,37796.357734570367,48360,49921,42023,261831,7158.5279583875163,5723.4720416124837,19021.864484902879,138595.77879071122,13986.625826184092,77961.300052197766,18687.347477060994,314944,6648.523842349251,12959.43497854447,10659.754226480776,38369.92870129423,9779.5147215951183,11223.909951401933,6369.1370956623641,6305.0396108708019,6773.7830492701669,4479.9738225308911,37647,43357,7327.2882791146367,398.89983386033543,22541.493541990461,7791.4537756578593,3824.8600675277344,3556.0045018489736,2193.3619999708967,9725.6306878537853,26222.442863171374,10472.597532049884,16076.966916954061,158695,0,9850.5820309303654,10242.107478929711,2639.5753620816627,38615.808014892398,5470.9486334997137,5861.9784796661488,89847,33733.980973494661,10592.89364032159,11419.397152701727,1030.7282334820197,1497.6388404533566,3422.3039668700958,1309.6722755013077,1538.4196163905842,1970.1333478639929,1014.8319529206625,48158.89750795663,5381.1024920433692,153121,3912.640847282682,31708.216846923664,6867.1423057936545,43827,0,169250.33442991128,169250.33442991128,169250.33442991128,169250.33442991128,169250.33442991128,169250.33442991128,173844.63448210905,1977.1255991070843,7115.7186961846082,447.81979082864035,1502.7616755280933,4502.4973539510029,1032.356769153587,13519.588235294119,20577.086417112299,12633.577240641711,7703.1609411764712,9420.5583315508011,12757.0288342246,30494.149309664695,9455.3341256309977,9971.5165647043086,261831,67707.894721144403,74352.131975610522,27772.40544563442,13757.65592061475,1826.938633750832,1030.7282334820197,33733.980973494661,11419.397152701727,10592.89364032159,31702.333609214427,45161.136716325265,7481.5296744603074,3296.3834370512204,1069.3082814743898,2653.757778841551,2118.8434657730973,1731.7070368597415]
[146,2026,116263,{"$f":"HLOOKUP(D$1,$BV$1:$KA$480,$A146,FALSE)","v":116263},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2638267},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AK$3)","v":116263},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AL$3)","v":120768},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AM$3)","v":56153},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AN$3)","v":42045},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AO$3)","v":24361},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AP$3)","v":71148},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AQ$3)","v":73733},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AR$3)","v":56520},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AS$3)","v":48689},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AT$3)","v":50493},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AU$3)","v":42434},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AV$3)","v":265115},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AW$3)","v":12880},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AX$3)","v":77142},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AY$3)","v":175593},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,AZ$3)","v":317386},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BA$3)","v":114112},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BB$3)","v":37612},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BC$3)","v":43977},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BD$3)","v":45814},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BE$3)","v":64725},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BF$3)","v":159465},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BG$3)","v":10910},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BH$3)","v":73238},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BI$3)","v":90384},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BJ$3)","v":57022},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BK$3)","v":10799},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BL$3)","v":53644},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BM$3)","v":153963},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BN$3)","v":42826},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BO$3)","v":43933},{"$f":"HLOOKUP($B146,'2016HighM'!$B$4:$CN$37,BP$3)","v":85119},null,null,null,null,null,null,116263,120768,56153,42045,24361,71148,73733,56520,48689,50493,42434,265115,12880,77142,175593,317386,114112,37612,43977,45814,64725,159465,10910,73238,90384,57022,10799,53644,153963,42826,43933,85119,170551.96642257264,66479.03357742737,48689,42434,317677.71925959748,37612,159173.28074040252,90384,153963,43933,50493,265115,139277.12171184405,43977,57022,85119,13616.189611430098,14059.443558753244,95801.582862227879,38911.745124512447,5512.8759375937598,5906.9024902490255,12422.574186702554,18082.802844171452,9926.0732073207309,10320.599159915992,14879.089305278776,116263,54288.966422572637,66479.03357742737,14038.25,14599.78,12353.66,15161.310000000001,3098.7955674523064,404.39806728217229,7157.0827756731614,12264.039028650501,1695.8013293106187,3768.8183086450558,7700.7311208402334,4526.5878002858244,1428.7460018601275,14757.157910104923,1668.7695197679623,7935.0725701271149,9695.1707565717625,34866.820068448265,1724.7372023592804,5529.3322653462465,11047.83193766839,8284.1077696060584,73733,15214.320134889667,3427.5611524269552,37878.118712683376,48689,50493,42434,265115,7157.4165583008244,5722.5834416991765,19153.707301750113,139277.12171184403,14055.384691572008,78349.885832554413,18779.21529604754,317386,6680.3119926930567,13021.397073776001,10710.721009185379,38553.384321091908,9826.2728729729261,11277.57409481793,6399.5894325055579,6335.1854826201597,6806.1700932324611,4501.3936271046241,37612,43977,7387.5965057077019,402.18303231684439,22727.024320703145,7855.5823784768745,3856.3410900905728,3585.2726727048612,2194.5147771423581,9730.7422403632081,26236.224734797226,10478.101671977998,16085.416575719213,159465,0,9926.0732073207309,10320.599159915992,2659.8040804080406,38911.745124512447,5512.8759375937598,5906.9024902490255,90384,33879.547406002654,10638.603328080344,11468.67330858196,1035.1759573350428,1504.0455536181344,3436.9441586748035,1315.2748910200523,1545.0007846556234,1978.5613339145596,1019.1732781168264,48252.444862099845,5391.5551379001581,153963,3943.7666382444017,31960.461652380738,6921.7717093748597,43933,0,170551.96642257264,170551.96642257264,170551.96642257264,170551.96642257264,170551.96642257264,170551.96642257264,175168.85225512704,1993.6002701257776,7149.7406145956911,451.50563153660499,1503.4053024859895,4538.3155639311253,1034.8536276547457,13613.294117647059,20719.708663101606,12721.142074866309,7756.5524705882353,9485.8533475935819,12845.44932620321,30843.554437869825,9563.6743255440779,10085.771236586099,265115,68040.7496982265,74717.650314153958,28169.547576692687,13954.388781993102,1853.0636413142131,1035.1759573350428,33879.547406002654,11468.67330858196,10638.603328080344,31993.25312090489,45575.562228429546,7550.1846506655629,3308.5136428913356,1073.2431785543322,2663.5232168501675,2126.640497845859,1738.0794638583054]
[147,2027,117177,117177,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A147,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A147,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A147,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2655964},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AK$3)","v":117177},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AL$3)","v":121795},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AM$3)","v":56399},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AN$3)","v":42056},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AO$3)","v":24386},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AP$3)","v":71277},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AQ$3)","v":74156},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AR$3)","v":56644},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AS$3)","v":48997},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AT$3)","v":51081},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AU$3)","v":42885},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AV$3)","v":268505},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AW$3)","v":12884},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AX$3)","v":77702},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AY$3)","v":176471},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,AZ$3)","v":319891},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BA$3)","v":114687},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BB$3)","v":37565},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BC$3)","v":44594},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BD$3)","v":46186},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BE$3)","v":64768},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BF$3)","v":160262},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BG$3)","v":10954},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BH$3)","v":73816},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BI$3)","v":90936},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BJ$3)","v":57262},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BK$3)","v":10846},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BL$3)","v":53768},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BM$3)","v":154875},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BN$3)","v":43178},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BO$3)","v":44053},{"$f":"HLOOKUP($B147,'2016HighM'!$B$4:$CN$37,BP$3)","v":85909},null,null,null,null,null,null,117177,121795,56399,42056,24386,71277,74156,56644,48997,51081,42885,268505,12884,77702,176471,319891,114687,37565,44594,46186,64768,160262,10954,73816,90936,57262,10846,53768,154875,43178,44053,85909,171927.63481582236,67044.365184177645,48997,42885,320184.17726135271,37565,159968.82273864729,90936,154875,44053,51081,268505,139973.53508175627,44594,57262,85909,13684.27327352845,14121.036405359006,96333.461217906588,39218.839647601118,5556.3839838529311,5953.5202247497482,12476.996092031368,18173.220462739289,10004.410550145923,10402.050132285956,14944.272928043341,117177,54750.634815822355,67044.365184177645,14099.75,14663.74,12407.78,15227.730000000001,3099.606288138285,404.50386770410364,7158.9552435179094,12267.247601116078,1696.2449924006987,3769.8043236621825,7702.7458203842752,4527.772066329424,1429.1197967470453,14772.302154912304,1670.4820618636973,7943.2157832239982,9712.7492834115565,34930.037864996724,1727.8643612267729,5539.3576190066397,11067.863004177067,8299.1278671812433,74156,15247.699039644203,3435.0809256559173,37961.22003469988,48997,51081,42885,268505,7159.6393584742091,5724.3606415257909,19292.750573754729,139973.53508175627,14125.664416613441,78795.971181975983,18873.115115686876,319891,6713.973477863753,13087.010710531304,10764.691359194858,38747.651321798476,9875.7865691833103,11334.400766022713,6431.8363822013889,6367.1079066641396,6840.4657659365466,4524.0757406035118,37565,44594,7447.5822284152428,405.44867356235591,22911.562956214158,7919.368047590975,3887.6537649391712,3614.3843292780966,2195.9727012121475,9737.2068508898301,26253.654748912271,10485.06279012238,16096.102908863375,160262,0,10004.410550145923,10402.050132285956,2680.7954613643183,39218.839647601118,5556.3839838529311,5953.5202247497482,90936,34022.143094990068,10683.380165068511,11516.943828627902,1039.5329113135144,1510.5915431560593,3451.9026155187444,1320.9993025283347,1551.7250217959895,1987.1725370531822,1023.6089799476896,48363.982092039827,5404.0179079601767,154875,3976.1816631512816,32223.154467531302,6978.6638693174164,44053,0,171927.63481582236,171927.63481582236,171927.63481582236,171927.63481582236,171927.63481582236,171927.63481582236,176567.60599779835,2010.5536640498235,7185.76750794076,455.17176186645213,1503.7986300713706,4575.6173684074656,1037.6802599202083,13712.117647058825,20870.120071301248,12813.489169340464,7812.8599215686281,9554.7143814616757,12938.698809269163,31202.733136094677,9675.0450205596226,10203.221843345702,268505,68380.967008911102,75091.253458788575,28564.768052278094,14150.169710171234,1879.0622375506746,1039.5329113135144,34022.143094990068,11516.943828627902,10683.380165068511,32290.186472630296,45998.554676184569,7620.2588511851391,3321.8568693154621,1077.571565342269,2674.2651986596456,2135.2172331258976,1745.0891335567255]
[148,2028,118086,118086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2673268},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AK$3)","v":118086},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AL$3)","v":122795},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AM$3)","v":56652},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AN$3)","v":42057},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AO$3)","v":24427},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AP$3)","v":71406},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AQ$3)","v":74581},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AR$3)","v":56771},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AS$3)","v":49342},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AT$3)","v":51629},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AU$3)","v":43334},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AV$3)","v":271793},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AW$3)","v":12874},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AX$3)","v":78252},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AY$3)","v":177348},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,AZ$3)","v":322370},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BA$3)","v":115224},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BB$3)","v":37512},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BC$3)","v":45214},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BD$3)","v":46559},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BE$3)","v":64791},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BF$3)","v":161004},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BG$3)","v":10991},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BH$3)","v":74382},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BI$3)","v":91490},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BJ$3)","v":57497},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BK$3)","v":10880},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BL$3)","v":53886},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BM$3)","v":155717},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BN$3)","v":43538},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BO$3)","v":44188},{"$f":"HLOOKUP($B148,'2016HighM'!$B$4:$CN$37,BP$3)","v":86676},null,null,null,null,null,null,{"$f":"$AK148*BW$381+$AL148*BW$382+$AM148*BW$383+$AN148*BW$384+$AO148*BW$385+$AP148*BW$386+$AQ148*BW$387+$AR148*BW$388+$AS148*BW$389+$AT148*BW$390+$AU148*BW$391+$AV148*BW$392+$AW148*BW$393+$AX148*BW$394+$AY148*BW$395+$AZ148*BW$396+$BA148*BW$397+$BB148*BW$398+$BC148*BW$399+$BD148*BW$400+$BE148*BW$401+$BF148*BW$402+$BG148*BW$403+$BH148*BW$404+$BI148*BW$405+$BJ148*BW$406+$BK148*BW$407+$BL148*BW$408+$BM148*BW$409+$BN148*BW$410+$BO148*BW$411+$BP148*BW$412","v":118086},122795,56652,42057,24427,71406,74581,56771,49342,51629,{"$f":"$AK148*CG$381+$AL148*CG$382+$AM148*CG$383+$AN148*CG$384+$AO148*CG$385+$AP148*CG$386+$AQ148*CG$387+$AR148*CG$388+$AS148*CG$389+$AT148*CG$390+$AU148*CG$391+$AV148*CG$392+$AW148*CG$393+$AX148*CG$394+$AY148*CG$395+$AZ148*CG$396+$BA148*CG$397+$BB148*CG$398+$BC148*CG$399+$BD148*CG$400+$BE148*CG$401+$BF148*CG$402+$BG148*CG$403+$BH148*CG$404+$BI148*CG$405+$BJ148*CG$406+$BK148*CG$407+$BL148*CG$408+$BM148*CG$409+$BN148*CG$410+$BO148*CG$411+$BP148*CG$412","v":43334},271793,12874,78252,177348,322370,115224,37512,45214,46559,{"$f":"$AK148*CQ$381+$AL148*CQ$382+$AM148*CQ$383+$AN148*CQ$384+$AO148*CQ$385+$AP148*CQ$386+$AQ148*CQ$387+$AR148*CQ$388+$AS148*CQ$389+$AT148*CQ$390+$AU148*CQ$391+$AV148*CQ$392+$AW148*CQ$393+$AX148*CQ$394+$AY148*CQ$395+$AZ148*CQ$396+$BA148*CQ$397+$BB148*CQ$398+$BC148*CQ$399+$BD148*CQ$400+$BE148*CQ$401+$BF148*CQ$402+$BG148*CQ$403+$BH148*CQ$404+$BI148*CQ$405+$BJ148*CQ$406+$BK148*CQ$407+$BL148*CQ$408+$BM148*CQ$409+$BN148*CQ$410+$BO148*CQ$411+$BP148*CQ$412","v":64791},161004,10991,74382,91490,57497,10880,53886,155717,43538,{"$f":"$AK148*DA$381+$AL148*DA$382+$AM148*DA$383+$AN148*DA$384+$AO148*DA$385+$AP148*DA$386+$AQ148*DA$387+$AR148*DA$388+$AS148*DA$389+$AT148*DA$390+$AU148*DA$391+$AV148*DA$392+$AW148*DA$393+$AX148*DA$394+$AY148*DA$395+$AZ148*DA$396+$BA148*DA$397+$BB148*DA$398+$BC148*DA$399+$BD148*DA$400+$BE148*DA$401+$BF148*DA$402+$BG148*DA$403+$BH148*DA$404+$BI148*DA$405+$BJ148*DA$406+$BK148*DA$407+$BL148*DA$408+$BM148*DA$409+$BN148*DA$410+$BO148*DA$411+$BP148*DA$412","v":44188},86676,173286.16587059325,67594.834129406736,49342,43334,322664.53464818129,37512,160709.46535181868,91490,{"$f":"$AK148*DK$381+$AL148*DK$382+$AM148*DK$383+$AN148*DK$384+$AO148*DK$385+$AP148*DK$386+$AQ148*DK$387+$AR148*DK$388+$AS148*DK$389+$AT148*DK$390+$AU148*DK$391+$AV148*DK$392+$AW148*DK$393+$AX148*DK$394+$AY148*DK$395+$AZ148*DK$396+$BA148*DK$397+$BB148*DK$398+$BC148*DK$399+$BD148*DK$400+$BE148*DK$401+$BF148*DK$402+$BG148*DK$403+$BH148*DK$404+$BI148*DK$405+$BJ148*DK$406+$BK148*DK$407+$BL148*DK$408+$BM148*DK$409+$BN148*DK$410+$BO148*DK$411+$BP148*DK$412","v":155717},44188,51629,271793,140669.1552701538,45214,57497,86676,13752.279391592519,14184.381893941352,{"$f":"$AK148*DU$381+$AL148*DU$382+$AM148*DU$383+$AN148*DU$384+$AO148*DU$385+$AP148*DU$386+$AQ148*DU$387+$AR148*DU$388+$AS148*DU$389+$AT148*DU$390+$AU148*DU$391+$AV148*DU$392+$AW148*DU$393+$AX148*DU$394+$AY148*DU$395+$AZ148*DU$396+$BA148*DU$397+$BB148*DU$398+$BC148*DU$399+$BD148*DU$400+$BE148*DU$401+$BF148*DU$402+$BG148*DU$403+$BH148*DU$404+$BI148*DU$405+$BJ148*DU$406+$BK148*DU$407+$BL148*DU$408+$BM148*DU$409+$BN148*DU$410+$BO148*DU$411+$BP148*DU$412","v":96868.721421946961},39519.558505850582,5598.9887488748873,5999.1701170117012,12532.966588162219,18263.535099964796,10081.121512151214,10481.810081008101,15011.311369341856,118086,{"$f":"$AK148*EE$381+$AL148*EE$382+$AM148*EE$383+$AN148*EE$384+$AO148*EE$385+$AP148*EE$386+$AQ148*EE$387+$AR148*EE$388+$AS148*EE$389+$AT148*EE$390+$AU148*EE$391+$AV148*EE$392+$AW148*EE$393+$AX148*EE$394+$AY148*EE$395+$AZ148*EE$396+$BA148*EE$397+$BB148*EE$398+$BC148*EE$399+$BD148*EE$400+$BE148*EE$401+$BF148*EE$402+$BG148*EE$403+$BH148*EE$404+$BI148*EE$405+$BJ148*EE$406+$BK148*EE$407+$BL148*EE$408+$BM148*EE$409+$BN148*EE$410+$BO148*EE$411+$BP148*EE$412","v":55200.165870593257},67594.834129406736,14163,14729.52,12463.44,15296.04,3099.6799900188284,404.51348592427922,7159.1254678674313,12267.539289522039,{"$f":"$AK148*EO$381+$AL148*EO$382+$AM148*EO$383+$AN148*EO$384+$AO148*EO$385+$AP148*EO$386+$AQ148*EO$387+$AR148*EO$388+$AS148*EO$389+$AT148*EO$390+$AU148*EO$391+$AV148*EO$392+$AW148*EO$393+$AX148*EO$394+$AY148*EO$395+$AZ148*EO$396+$BA148*EO$397+$BB148*EO$398+$BC148*EO$399+$BD148*EO$400+$BE148*EO$401+$BF148*EO$402+$BG148*EO$403+$BH148*EO$404+$BI148*EO$405+$BJ148*EO$406+$BK148*EO$407+$BL148*EO$408+$BM148*EO$409+$BN148*EO$410+$BO148*EO$411+$BP148*EO$412","v":1696.2853254088877},3769.8939613910125,7702.9289748882793,4527.8797268788421,1429.1537781004015,14797.13871639641,1673.2906309007026,7956.5706527028869,9730.3278102513523,34993.255661545183,{"$f":"$AK148*EY$381+$AL148*EY$382+$AM148*EY$383+$AN148*EY$384+$AO148*EY$385+$AP148*EY$386+$AQ148*EY$387+$AR148*EY$388+$AS148*EY$389+$AT148*EY$390+$AU148*EY$391+$AV148*EY$392+$AW148*EY$393+$AX148*EY$394+$AY148*EY$395+$AZ148*EY$396+$BA148*EY$397+$BB148*EY$398+$BC148*EY$399+$BD148*EY$400+$BE148*EY$401+$BF148*EY$402+$BG148*EY$403+$BH148*EY$404+$BI148*EY$405+$BJ148*EY$406+$BK148*EY$407+$BL148*EY$408+$BM148*EY$409+$BN148*EY$410+$BO148*EY$411+$BP148*EY$412","v":1730.9915200942653},5549.3829726670328,11087.894070685741,8314.1479647564265,74581,15281.885498546026,3442.7826288823544,38046.331872571624,49342,51629,{"$f":"$AK148*FI$381+$AL148*FI$382+$AM148*FI$383+$AN148*FI$384+$AO148*FI$385+$AP148*FI$386+$AQ148*FI$387+$AR148*FI$388+$AS148*FI$389+$AT148*FI$390+$AU148*FI$391+$AV148*FI$392+$AW148*FI$393+$AX148*FI$394+$AY148*FI$395+$AZ148*FI$396+$BA148*FI$397+$BB148*FI$398+$BC148*FI$399+$BD148*FI$400+$BE148*FI$401+$BF148*FI$402+$BG148*FI$403+$BH148*FI$404+$BI148*FI$405+$BJ148*FI$406+$BK148*FI$407+$BL148*FI$408+$BM148*FI$409+$BN148*FI$410+$BO148*FI$411+$BP148*FI$412","v":43334},271793,7154.0823580407459,5719.917641959255,19429.310930187832,140669.1552701538,14195.86409640995,79244.030238288891,18966.90798792343,322370,{"$f":"$AK148*FS$381+$AL148*FS$382+$AM148*FS$383+$AN148*FS$384+$AO148*FS$385+$AP148*FS$386+$AQ148*FS$387+$AR148*FS$388+$AS148*FS$389+$AT148*FS$390+$AU148*FS$391+$AV148*FS$392+$AW148*FS$393+$AX148*FS$394+$AY148*FS$395+$AZ148*FS$396+$BA148*FS$397+$BB148*FS$398+$BC148*FS$399+$BD148*FS$400+$BE148*FS$401+$BF148*FS$402+$BG148*FS$403+$BH148*FS$404+$BI148*FS$405+$BJ148*FS$406+$BK148*FS$407+$BL148*FS$408+$BM148*FS$409+$BN148*FS$410+$BO148*FS$411+$BP148*FS$412","v":6745.4103779275165},13148.288141727127,10815.094973029798,38929.079807675742,9922.0280559050098,11387.471935478312,6461.952229134713,6396.9206748582556,6872.4949420097537,4545.2588622537787,{"$f":"$AK148*GC$381+$AL148*GC$382+$AM148*GC$383+$AN148*GC$384+$AO148*GC$385+$AP148*GC$386+$AQ148*GC$387+$AR148*GC$388+$AS148*GC$389+$AT148*GC$390+$AU148*GC$391+$AV148*GC$392+$AW148*GC$393+$AX148*GC$394+$AY148*GC$395+$AZ148*GC$396+$BA148*GC$397+$BB148*GC$398+$BC148*GC$399+$BD148*GC$400+$BE148*GC$401+$BF148*GC$402+$BG148*GC$403+$BH148*GC$404+$BI148*GC$405+$BJ148*GC$406+$BK148*GC$407+$BL148*GC$408+$BM148*GC$409+$BN148*GC$410+$BO148*GC$411+$BP148*GC$412","v":37512},45214,7507.7292030655453,408.72309341336614,23096.597663326011,7983.3251835575329,3919.0506136448898,3643.5742429926577,2196.7525210634303,9740.6646658226746,{"$f":"$AK148*GM$381+$AL148*GM$382+$AM148*GM$383+$AN148*GM$384+$AO148*GM$385+$AP148*GM$386+$AQ148*GM$387+$AR148*GM$388+$AS148*GM$389+$AT148*GM$390+$AU148*GM$391+$AV148*GM$392+$AW148*GM$393+$AX148*GM$394+$AY148*GM$395+$AZ148*GM$396+$BA148*GM$397+$BB148*GM$398+$BC148*GM$399+$BD148*GM$400+$BE148*GM$401+$BF148*GM$402+$BG148*GM$403+$BH148*GM$404+$BI148*GM$405+$BJ148*GM$406+$BK148*GM$407+$BL148*GM$408+$BM148*GM$409+$BN148*GM$410+$BO148*GM$411+$BP148*GM$412","v":26262.977779717992},10488.78617889728,16101.818854498626,161004,0,10081.121512151214,10481.810081008101,2701.3510351035102,39519.558505850582,5598.9887488748873,{"$f":"$AK148*GW$381+$AL148*GW$382+$AM148*GW$383+$AN148*GW$384+$AO148*GW$385+$AP148*GW$386+$AQ148*GW$387+$AR148*GW$388+$AS148*GW$389+$AT148*GW$390+$AU148*GW$391+$AV148*GW$392+$AW148*GW$393+$AX148*GW$394+$AY148*GW$395+$AZ148*GW$396+$BA148*GW$397+$BB148*GW$398+$BC148*GW$399+$BD148*GW$400+$BE148*GW$401+$BF148*GW$402+$BG148*GW$403+$BH148*GW$404+$BI148*GW$405+$BJ148*GW$406+$BK148*GW$407+$BL148*GW$408+$BM148*GW$409+$BN148*GW$410+$BO148*GW$411+$BP148*GW$412","v":5999.1701170117012},91490,34161.768040456918,10727.224151286093,11564.208712839552,1043.7990954174347,1515.3269398430689,3462.723626852659,1325.1403661726242,1556.5893635571056,{"$f":"$AK148*HG$381+$AL148*HG$382+$AM148*HG$383+$AN148*HG$384+$AO148*HG$385+$AP148*HG$386+$AQ148*HG$387+$AR148*HG$388+$AS148*HG$389+$AT148*HG$390+$AU148*HG$391+$AV148*HG$392+$AW148*HG$393+$AX148*HG$394+$AY148*HG$395+$AZ148*HG$396+$BA148*HG$397+$BB148*HG$398+$BC148*HG$399+$BD148*HG$400+$BE148*HG$401+$BF148*HG$402+$BG148*HG$403+$BH148*HG$404+$BI148*HG$405+$BJ148*HG$406+$BK148*HG$407+$BL148*HG$408+$BM148*HG$409+$BN148*HG$410+$BO148*HG$411+$BP148*HG$412","v":1993.4019180470793},1026.817785527463,48470.122359240777,5415.8776407592268,155717,4009.3333931696811,32491.817573935288,7036.849032895032,44188,0,{"$f":"$AK148*HQ$381+$AL148*HQ$382+$AM148*HQ$383+$AN148*HQ$384+$AO148*HQ$385+$AP148*HQ$386+$AQ148*HQ$387+$AR148*HQ$388+$AS148*HQ$389+$AT148*HQ$390+$AU148*HQ$391+$AV148*HQ$392+$AW148*HQ$393+$AX148*HQ$394+$AY148*HQ$395+$AZ148*HQ$396+$BA148*HQ$397+$BB148*HQ$398+$BC148*HQ$399+$BD148*HQ$400+$BE148*HQ$401+$BF148*HQ$402+$BG148*HQ$403+$BH148*HQ$404+$BI148*HQ$405+$BJ148*HQ$406+$BK148*HQ$407+$BL148*HQ$408+$BM148*HQ$409+$BN148*HQ$410+$BO148*HQ$411+$BP148*HQ$412","v":173286.16587059325},173286.16587059325,173286.16587059325,173286.16587059325,173286.16587059325,173286.16587059325,177949.19610888214,2027.0613504412995,7219.4134935517204,458.84774738535799,{"$f":"$AK148*IA$381+$AL148*IA$382+$AM148*IA$383+$AN148*IA$384+$AO148*IA$385+$AP148*IA$386+$AQ148*IA$387+$AR148*IA$388+$AS148*IA$389+$AT148*IA$390+$AU148*IA$391+$AV148*IA$392+$AW148*IA$393+$AX148*IA$394+$AY148*IA$395+$AZ148*IA$396+$BA148*IA$397+$BB148*IA$398+$BC148*IA$399+$BD148*IA$400+$BE148*IA$401+$BF148*IA$402+$BG148*IA$403+$BH148*IA$404+$BI148*IA$405+$BJ148*IA$406+$BK148*IA$407+$BL148*IA$408+$BM148*IA$409+$BN148*IA$410+$BO148*IA$411+$BP148*IA$412","v":1503.834387124587},4613.7669411673596,1040.8602212188539,13809.176470588236,21017.845561497328,12904.18720855615,7868.1618823529416,9622.3457540106956,13030.283122994653,31537.477909270219,{"$f":"$AK148*IK$381+$AL148*IK$382+$AM148*IK$383+$AN148*IK$384+$AO148*IK$385+$AP148*IK$386+$AQ148*IK$387+$AR148*IK$388+$AS148*IK$389+$AT148*IK$390+$AU148*IK$391+$AV148*IK$392+$AW148*IK$393+$AX148*IK$394+$AY148*IK$395+$AZ148*IK$396+$BA148*IK$397+$BB148*IK$398+$BC148*IK$399+$BD148*IK$400+$BE148*IK$401+$BF148*IK$402+$BG148*IK$403+$BH148*IK$404+$BI148*IK$405+$BJ148*IK$406+$BK148*IK$407+$BL148*IK$408+$BM148*IK$409+$BN148*IK$410+$BO148*IK$411+$BP148*IK$412","v":9778.8394778190086},10312.682612910774,271793,68720.796828353486,75464.431087313133,28961.91018333636,14346.902571549585,1905.1872451140557,1043.7990954174347,34161.768040456918,{"$f":"$AK148*IU$381+$AL148*IU$382+$AM148*IU$383+$AN148*IU$384+$AO148*IU$385+$AP148*IU$386+$AQ148*IU$387+$AR148*IU$388+$AS148*IU$389+$AT148*IU$390+$AU148*IU$391+$AV148*IU$392+$AW148*IU$393+$AX148*IU$394+$AY148*IU$395+$AZ148*IU$396+$BA148*IU$397+$BB148*IU$398+$BC148*IU$399+$BD148*IU$400+$BE148*IU$401+$BF148*IU$402+$BG148*IU$403+$BH148*IU$404+$BI148*IU$405+$BJ148*IU$406+$BK148*IU$407+$BL148*IU$408+$BM148*IU$409+$BN148*IU$410+$BO148*IU$411+$BP148*IU$412","v":11564.208712839552},10727.224151286093,32578.47492930547,46409.232153941652,7688.29291675288,3333.0773097175679,1081.211345141216,2683.2982288176158,2142.4294877932025,1750.9836285303973]
[149,2029,119017,119017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2690362},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AK$3)","v":119017},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AL$3)","v":123762},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AM$3)","v":56885},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AN$3)","v":42058},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AO$3)","v":24460},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AP$3)","v":71505},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AQ$3)","v":75019},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AR$3)","v":56902},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AS$3)","v":49678},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AT$3)","v":52210},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AU$3)","v":43781},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AV$3)","v":275123},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AW$3)","v":12872},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AX$3)","v":78769},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AY$3)","v":178219},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,AZ$3)","v":324823},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BA$3)","v":115729},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BB$3)","v":37473},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BC$3)","v":45847},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BD$3)","v":46894},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BE$3)","v":64803},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BF$3)","v":161737},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BG$3)","v":11023},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BH$3)","v":74896},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BI$3)","v":92037},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BJ$3)","v":57717},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BK$3)","v":10918},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BL$3)","v":53992},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BM$3)","v":156583},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BN$3)","v":43885},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BO$3)","v":44297},{"$f":"HLOOKUP($B149,'2016HighM'!$B$4:$CN$37,BP$3)","v":87450},null,null,null,null,null,null,119017,123762,56885,42058,24460,71505,75019,56902,49678,52210,43781,275123,12872,78769,178219,324823,115729,37473,45847,46894,64803,161737,11023,74896,92037,57717,10918,53992,156583,43885,44297,87450,174651.86240055674,68127.137599443275,49678,43781,325118.87557074917,37473,161441.12442925083,92037,156583,44297,52210,275123,141360.01636946309,45847,57717,87450,13819.820245450905,14242.719834019168,97409.666944573357,39792.649483130132,5637.6792952022479,6040.6260262389878,12584.512539144387,18353.231849136308,10150.784823936938,10554.242260589695,15073.050329114798,119017,55634.862400556725,68127.137599443275,14221.25,14790.1,12514.7,15358.95,3099.7536918993719,404.52310414445481,7159.2956922169542,12267.830977928001,1696.325658417077,3769.983599119842,7703.1121293922834,4527.9873874282603,1429.1877594537577,14817.129119542153,1675.5511864670727,7967.319693990773,9743.8183075935212,35041.771644942841,1733.3914327135035,5557.0768487319865,11103.26674963426,8325.6750163838933,75019,15317.148696310896,3450.726905438758,38134.124398250344,49678,52210,43781,275123,7152.9709579540531,5719.0290420459478,19557.677665234951,141360.01636946309,14265.583504736929,79704.931535949698,19060.059175743318,324823,6774.9739431643884,13205.914031399176,10862.495019559861,39099.696912644118,9965.513997794129,11437.380577145123,6490.2734632153997,6424.9568907577504,6902.6154893411685,4565.1796749788891,37473,45847,7561.7486038908846,411.6639262554263,23262.781649606088,8040.7665791307145,3947.2488557800521,3669.7903853368348,2197.1593835945346,9742.4687431789407,26267.841969703586,10490.728816518968,16104.801087003972,161737,0,10150.784823936938,10554.242260589695,2720.0181109019991,39792.649483130132,5637.6792952022479,6040.6260262389878,92037,34292.480755362056,10768.269585191912,11608.456689548331,1047.7929698977002,1520.619442022668,3474.8176983435046,1329.7686137750654,1562.0259808195292,2000.3641673931995,1030.4040976460331,48565.468700963662,5426.5312990363391,156583,4041.2879773818609,32750.778957052462,7092.9330655656777,44297,0,174651.86240055674,174651.86240055674,174651.86240055674,174651.86240055674,174651.86240055674,174651.86240055674,179337.79393650644,2043.0242831818568,7251.054504228694,462.14923572003215,1503.8701441778035,4650.5388904664787,1043.427745526649,13900.411764705883,21156.707522281642,12989.443365418894,7920.1457254901961,9685.9192442067724,13116.372377896614,31892.380670611441,9888.8843312272256,10428.734998161333,275123,69058.301700342432,75835.055619177321,29367.379488110368,14547.760476795545,1931.8600350940885,1047.7929698977002,34292.480755362056,11608.456689548331,10768.269585191912,32869.394440995929,46823.65766604594,7756.9478929581355,3342.7814743896602,1084.3592628051699,2691.1105792245094,2148.6671134514122,1756.0815701292483]
[150,2030,119952,119952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2706694},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AK$3)","v":119952},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AL$3)","v":124669},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AM$3)","v":57098},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AN$3)","v":42044},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AO$3)","v":24478},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AP$3)","v":71586},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AQ$3)","v":75443},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AR$3)","v":57000},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AS$3)","v":50024},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AT$3)","v":52757},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AU$3)","v":44234},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AV$3)","v":278371},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AW$3)","v":12856},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AX$3)","v":79306},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AY$3)","v":179046},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,AZ$3)","v":327303},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BA$3)","v":116148},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BB$3)","v":37447},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BC$3)","v":46476},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BD$3)","v":47223},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BE$3)","v":64762},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BF$3)","v":162396},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BG$3)","v":11035},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BH$3)","v":75384},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BI$3)","v":92561},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BJ$3)","v":57924},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BK$3)","v":10950},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BL$3)","v":54068},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BM$3)","v":157355},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BN$3)","v":44215},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BO$3)","v":44417},{"$f":"HLOOKUP($B150,'2016HighM'!$B$4:$CN$37,BP$3)","v":88168},null,null,null,null,null,null,119952,124669,57098,42044,24478,71586,75443,57000,50024,52757,44234,278371,12856,79306,179046,327303,116148,37447,46476,47223,64762,162396,11035,75384,92561,57924,10950,54068,157355,44215,44417,88168,175994.58706723392,68626.412932766063,50024,44234,327600.08112050663,37447,162098.91887949334,92561,157355,44417,52757,278371,142015.97748212531,46476,57924,88168,13883.949161800945,14296.050225592448,97929.242896626209,40051.926519924717,5674.4127321823089,6079.9849439489408,12631.633944977872,18438.397419245197,10216.924310612878,10623.010555601015,15129.489807362164,119952,56042.587067233937,68626.412932766063,14274.5,14845.480000000001,12561.56,15416.460000000001,3098.7218655717625,404.38844906199671,7156.9125513236395,12263.747340244539,1695.7609963024295,3768.7286709162263,7700.5479663362294,4526.4801397364063,1428.7120205067713,14828.032975803468,1676.7842167760018,7973.1828074205296,9754.8559872371134,35081.466540450012,1735.3549975837896,5563.3718382396746,11115.844396046683,8335.1062404427303,75443,15343.528798455611,3456.6699520229377,38199.801249521457,50024,52757,44234,278371,7144.0797572605115,5711.9202427394885,19691.010231425091,142015.97748212528,14331.780922287346,80150.675936828557,19148.50467784096,327303,6799.5029210539915,13253.726403226085,10901.822978958073,39241.258431419861,10001.594412945697,11478.789925379564,6513.771675254623,6448.2186223654508,6927.6065969290157,4581.7080324676444,37447,46476,7614.8004930596499,414.55208746449432,23425.989206281152,8097.1791735891529,3974.9420547724958,3695.5369848330565,2195.7692699465956,9736.3048122116961,26251.222653919474,10484.091471311534,16094.611792610702,162396,0,10216.924310612878,10623.010555601015,2737.7409377301365,40051.926519924717,5674.4127321823089,6079.9849439489408,92561,34415.469537113706,10806.889607094206,11650.090013087956,1051.550842704132,1525.0762859633828,3485.0021795989537,1333.6660854402789,1566.6041848299913,2006.2271142109851,1033.424149956408,48633.830228991392,5434.1697710086082,157355,4071.6770632320604,32997.053471256113,7146.2694655118248,44417,0,175994.58706723392,175994.58706723392,175994.58706723392,175994.58706723392,175994.58706723392,175994.58706723392,180702.26300406249,2057.9967547389256,7277.3071447705788,465.39159292035396,1503.3695454327731,4685.5093321630484,1046.2543777921117,13995.176470588236,21300.941319073085,13077.997632798573,7974.1405490196084,9751.9520570409986,13205.791971479503,32226.514595660752,9992.489382542708,10537.996021796544,278371,69378.756957672929,76186.957442198778,29770.286585587222,14747.34913777455,1958.3642766382284,1051.550842704132,34415.469537113706,11650.090013087956,10806.889607094206,33139.265512564081,47208.098903372651,7820.6355840632687,3346.4205361416944,1085.5397319291528,2694.0402106270944,2151.0062230732406,1757.9932982288176]
[151,2031,120930,120930,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2723465},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AK$3)","v":120930},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AL$3)","v":125592},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AM$3)","v":57299},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AN$3)","v":42040},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AO$3)","v":24485},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AP$3)","v":71654},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AQ$3)","v":75909},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AR$3)","v":57101},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AS$3)","v":50378},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AT$3)","v":53313},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AU$3)","v":44673},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AV$3)","v":281673},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AW$3)","v":12827},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AX$3)","v":79828},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AY$3)","v":179932},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,AZ$3)","v":329945},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BA$3)","v":116580},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BB$3)","v":37393},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BC$3)","v":47103},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BD$3)","v":47542},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BE$3)","v":64755},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BF$3)","v":163067},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BG$3)","v":11069},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BH$3)","v":75875},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BI$3)","v":93099},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BJ$3)","v":58124},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BK$3)","v":10983},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BL$3)","v":54149},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BM$3)","v":158161},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BN$3)","v":44552},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BO$3)","v":44532},{"$f":"HLOOKUP($B151,'2016HighM'!$B$4:$CN$37,BP$3)","v":88905},null,null,null,null,null,null,120930,125592,57299,42040,24485,71654,75909,57101,50378,53313,44673,281673,12827,79828,179932,329945,116580,37393,47103,47542,64755,163067,11069,75875,93099,58124,10983,54149,158161,44552,44532,88905,177387.50423078748,69134.495769212517,50378,44673,330243.30862261174,37393,162768.69137738826,93099,158161,44532,53313,281673,142718.7363041552,47103,58124,88905,13952.65317617354,14346.376088063009,98489.318039002785,40312.797472929109,5711.3719894716742,6119.5858222185852,12676.100623722146,18529.638888551694,10283.470392493793,10692.201606524288,15182.749596694186,120930,56457.504230787476,69134.495769212517,14324.75,14897.74,12605.78,15470.730000000001,3098.4270580495886,404.34997618129438,7156.2316539255489,12262.580586620694,1695.5996642696732,3768.3701200009073,7699.815348320215,4526.0494975387337,1428.5760950933466,14832.273364349536,1677.2637285628077,7975.4629070876572,9764.1221874317343,35114.790650258503,1737.0034224131653,5568.65652078934,11126.403407849706,8343.0238112575553,75909,15370.71645474761,3462.7949286045923,38267.488616647803,50378,53313,44673,281673,7127.9644560034685,5699.0355439965324,19820.618424257966,142718.73630415517,14402.701009288152,80639.971631119581,19243.260076702521,329945,6824.7929412170197,13303.022213797025,10942.371137573889,39387.212073689836,10038.794268185498,11521.484050528203,6537.9989487652301,6472.2020783428407,6953.3730849432159,4598.7492029572441,37393,47103,7666.2398628007941,417.35246261857543,23584.236046947855,8151.8770995230188,4001.7935151937399,3720.5010129160191,2195.5319334701185,9735.2524337538744,26248.385209761211,10482.958266032218,16092.872156982583,163067,0,10283.470392493793,10692.201606524288,2755.5727163625452,40312.797472929109,5711.3719894716742,6119.5858222185852,93099,34534.299277936552,10844.203637917679,11690.315446459574,1055.1816376861918,1529.672406277245,3495.5049258936356,1337.6853530950305,1571.3254577157804,2012.2732781168265,1036.538578901482,48706.689225968315,5442.3107740316846,158161,4102.71076605484,33248.551990306514,7200.7372436386477,44532,0,177387.50423078748,177387.50423078748,177387.50423078748,177387.50423078748,177387.50423078748,177387.50423078748,182118.47586190706,2073.2333492782577,7304.3743063793963,468.5353982300885,1503.2265172199072,4721.221571107726,1048.96323371318,14087.294117647059,21441.146238859183,13164.078317290552,8026.6271372549018,9816.1403778966123,13292.713811051693,32566.146153846155,10097.799087353325,10649.054758800521,281673,69722.074198295435,76563.964715713897,30171.912579415504,14946.303176620077,1984.7842439644219,1055.1816376861918,34534.299277936552,11690.315446459574,10844.203637917679,33416.278019173733,47602.71337678461,7886.0086040416581,3356.7312111057922,1088.8843944471039,2702.3408329344184,2157.6337003350886,1763.4098611775969]
[152,2032,121892,121892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2739860},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AK$3)","v":121892},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AL$3)","v":126462},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AM$3)","v":57486},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AN$3)","v":42023},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AO$3)","v":24509},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AP$3)","v":71709},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AQ$3)","v":76393},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AR$3)","v":57229},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AS$3)","v":50735},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AT$3)","v":53866},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AU$3)","v":45157},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AV$3)","v":284923},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AW$3)","v":12813},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AX$3)","v":80344},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AY$3)","v":180675},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,AZ$3)","v":332519},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BA$3)","v":116963},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BB$3)","v":37329},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BC$3)","v":47745},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BD$3)","v":47854},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BE$3)","v":64753},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BF$3)","v":163713},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BG$3)","v":11086},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BH$3)","v":76340},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BI$3)","v":93646},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BJ$3)","v":58353},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BK$3)","v":11008},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BL$3)","v":54203},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BM$3)","v":158967},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BN$3)","v":44894},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BO$3)","v":44665},{"$f":"HLOOKUP($B152,'2016HighM'!$B$4:$CN$37,BP$3)","v":89607},null,null,null,null,null,null,121892,126462,57486,42023,24509,71709,76393,57229,50735,53866,45157,284923,12813,80344,180675,332519,116963,37329,47745,47854,64753,163713,11086,76340,93646,58353,11008,54203,158967,44894,44665,89607,178740.59624843817,69613.40375156184,50735,45157,332818.49039065931,37329,163413.50960934072,93646,158967,44665,53866,284923,143308.07016958206,47745,58353,89607,14010.268393644012,14393.196666580396,99059.001120492845,40559.854485448544,5746.3741374137417,6157.0897089708969,12717.470120862341,18606.15402590466,10346.492649264925,10757.728772877288,15232.299748958307,121892,56848.596248438167,69613.40375156184,14371.5,14946.36,12646.92,15521.220000000001,3097.1741260803487,404.18646643830959,7153.3378399836665,12257.621883719348,1694.9140031304585,3766.8462786108021,7696.7017217521498,4524.2192681986253,1427.9984120862919,14846.811839364622,1678.9077689747132,7983.2803916606645,9771.6169081773824,35141.743974368314,1738.336707201631,5572.9308963809799,11134.943785043328,8349.4277288283702,76393,15405.172098365194,3470.5572751635214,38353.270626471283,50735,53866,45157,284923,7120.1846553966197,5692.8153446033812,19948.736867747932,143308.07016958203,14462.174626265129,81143.507410869279,19322.721996966789,332519,6847.2144174263703,13346.726601409688,10978.320083754115,39516.610788943079,10071.774695400416,11559.335555000258,6559.4782213452363,6493.4651886190914,6976.2169851965464,4613.8574629051991,37329,47745,7716.5504689426016,420.09138753416579,23739.010386408703,8205.3747574896825,4028.0557586151454,3744.9172410097003,2195.4641230482675,9734.951754194497,26247.574511430277,10482.634493095269,16092.375118231692,163713,0,10346.492649264925,10757.728772877288,2772.4602460246024,40559.854485448544,5746.3741374137417,6157.0897089708969,93646,34670.359331178712,10886.928203210557,11736.373567670076,1059.3388979406502,1533.1543156059286,3503.4615518744549,1340.7302528334785,1574.9021795989538,2016.8537053182213,1038.8979947689625,48755.2618906196,5447.7381093804024,158967,4134.2049095723196,33503.781941390298,7256.0131490373824,44665,0,178740.59624843817,178740.59624843817,178740.59624843817,178740.59624843817,178740.59624843817,178740.59624843817,183491.10365930744,2087.5950364388423,7328.3713501205466,471.61021721641191,1502.6186473152275,4757.4636652296249,1052.0960844740678,14178.352941176472,21579.739607843137,13249.169568627451,8078.5104313725496,9879.5909019607843,13378.636549019609,32903.945167652862,10202.54057433223,10759.51425801491,284923,70009.980191277966,76880.123185490113,30583.1468506081,15150.01688146669,2011.8362679252134,1059.3388979406502,34670.359331178712,11736.373567670076,10886.928203210557,33680.135250706946,47978.587678460586,7948.2770708324715,3361.8865485878409,1090.5567257060795,2706.4911440880805,2160.9474389660122,1766.1181426519865]
[153,2033,122846,122846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2755743},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AK$3)","v":122846},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AL$3)","v":127339},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AM$3)","v":57699},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AN$3)","v":41999},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AO$3)","v":24526},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AP$3)","v":71779},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AQ$3)","v":76876},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AR$3)","v":57319},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AS$3)","v":51069},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AT$3)","v":54396},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AU$3)","v":45601},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AV$3)","v":288078},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AW$3)","v":12787},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AX$3)","v":80827},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AY$3)","v":181414},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,AZ$3)","v":335066},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BA$3)","v":117318},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BB$3)","v":37249},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BC$3)","v":48348},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BD$3)","v":48181},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BE$3)","v":64729},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BF$3)","v":164310},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BG$3)","v":11108},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BH$3)","v":76802},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BI$3)","v":94208},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BJ$3)","v":58554},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BK$3)","v":11034},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BL$3)","v":54249},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BM$3)","v":159723},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BN$3)","v":45217},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BO$3)","v":44785},{"$f":"HLOOKUP($B153,'2016HighM'!$B$4:$CN$37,BP$3)","v":90307},null,null,null,null,null,null,122846,127339,57699,41999,24526,71779,76876,57319,51069,54396,45601,288078,12787,80827,181414,335066,117318,37249,48348,48181,64729,164310,11108,76802,94208,58554,11034,54249,159723,45217,44785,90307,180088.83498347225,70096.165016527753,51069,45601,335366.58251995401,37249,164009.41748004602,94208,159723,44785,54396,288078,143894.23130895011,48348,58554,90307,14067.573434977361,14446.527058153677,99634.319030011451,40805.317581758172,5781.1504650465049,6194.3516351635162,12764.591526695825,18682.257237888298,10409.108310831081,10822.833183318331,15288.739227205673,122846,57242.834983472247,70096.165016527753,14424.75,15001.74,12693.78,15578.730000000001,3095.4052809473042,403.95562915409567,7149.2524555951268,12250.621361976273,1693.9460109339202,3764.6949731188893,7692.306013656058,4521.6354150125899,1427.1828596057437,14857.109925833642,1680.0722975998131,7988.8177765665459,9781.1556436718456,35176.048205053521,1740.0336151142237,5578.3710107703409,11145.813356017026,8357.5781693730441,76876,15429.39872278381,3476.0151750877681,38413.586102128422,51069,54396,45601,288078,7105.736454269615,5681.2635457303859,20068.661689851913,143894.23130895008,14521.328062262415,81645.938018184243,19401.756127619941,335066,6867.9967256621912,13387.235890189049,11011.640908542577,39636.549545901049,10102.344020886829,11594.419847657126,6579.387207679184,6513.1738156375486,6997.3908353008082,4627.8612025436432,37249,48348,7769.2798542258433,422.96199153223642,23901.225799882093,8261.4444182432071,4055.580609893349,3770.5073262232704,2194.6503979860595,9731.3435994819629,26237.84613145909,10478.749217851893,16086.410653220995,164310,0,10409.108310831081,10822.833183318331,2789.2388238823883,40805.317581758172,5781.1504650465049,6194.3516351635162,94208,34789.783220705678,10924.428804188146,11776.800128208552,1062.9878468976201,1536.7755013077594,3511.7364428945075,1343.8969485614646,1578.6219703574543,2021.6173496076722,1041.351787271142,48796.638604952175,5452.3613950478284,159723,4163.94937844994,33744.832450747206,7308.2181708028538,44785,0,180088.83498347225,180088.83498347225,180088.83498347225,180088.83498347225,180088.83498347225,180088.83498347225,184858.77300165649,2102.0722774041665,7350.6140407944586,474.83286403861626,1501.7604780380325,4791.6923096780856,1054.9227167395304,14263.588235294119,21709.469447415333,13328.818937611408,8127.0756078431377,9938.9835436720132,13459.064228163994,33227.694674556216,10302.925724601344,10865.379600842443,288078,70296.336219291552,77194.579590826092,30969.39960065348,15341.355454710474,2037.2449446360501,1062.9878468976201,34789.783220705678,11776.800128208552,10924.428804188146,33943.240752235783,48353.391113180223,8010.3681345839941,3368.5581617999042,1092.7209191000479,2711.8621349928194,2165.2358066060315,1769.6229775011966]
[154,2034,123829,123829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2771482},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AK$3)","v":123829},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AL$3)","v":128227},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AM$3)","v":57891},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AN$3)","v":41983},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AO$3)","v":24526},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AP$3)","v":71845},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AQ$3)","v":77335},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AR$3)","v":57396},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AS$3)","v":51400},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AT$3)","v":54924},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AU$3)","v":46039},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AV$3)","v":291237},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AW$3)","v":12765},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AX$3)","v":81307},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AY$3)","v":182128},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,AZ$3)","v":337620},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BA$3)","v":117680},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BB$3)","v":37160},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BC$3)","v":48967},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BD$3)","v":48484},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BE$3)","v":64704},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BF$3)","v":164910},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BG$3)","v":11136},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BH$3)","v":77276},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BI$3)","v":94705},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BJ$3)","v":58750},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BK$3)","v":11062},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BL$3)","v":54276},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BM$3)","v":160480},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BN$3)","v":45542},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BO$3)","v":44891},{"$f":"HLOOKUP($B154,'2016HighM'!$B$4:$CN$37,BP$3)","v":91009},null,null,null,null,null,null,123829,128227,57891,41983,24526,71845,77335,57396,51400,54924,46039,291237,12765,81307,182128,337620,117680,37160,48967,48484,64704,164910,11136,77276,94705,58750,11062,54276,160480,45542,44891,91009,181471.01856010882,70584.981439891184,51400,46039,337921.68013733561,37160,164608.31986266442,94705,160480,44891,54924,291237,144460.56291045048,48967,58750,91009,14122.939875453698,14494.599523797198,100179.88357296788,41057.156342907016,5816.8300739164824,6232.5814035949052,12807.067160123192,18755.785916313624,10473.35035321714,10889.628617407196,15339.614249851187,123829,57642.018560108816,70584.981439891184,14472.75,15051.66,12736.02,15630.570000000002,3094.2260508586078,403.80173763128647,7146.5288660027672,12245.954347480889,1693.3006828028945,3763.2607694576141,7689.3755415919977,4519.9128462218996,1426.639157952045,14857.109925833642,1680.0722975998131,7988.8177765665459,9790.1493085666243,35208.392193985295,1741.6335568603827,5583.5002614803097,11156.061808649372,8365.2628704580202,77335,15450.125945897513,3480.6847116896233,38465.189342412865,51400,54924,46039,291237,7093.511053315995,5671.4889466840059,20187.84163728444,144460.56291045048,14578.480367136655,82123.711297782196,19478.116573203639,337620,6889.188825891395,13428.543953676735,11045.618763678978,39758.853292432832,10133.516121805365,11630.195943267789,6599.6887655746468,6533.2710634704536,7018.9821979423368,4642.1410722594655,37160,48967,7818.1391928827916,425.62190899833854,24051.535494935419,8313.3988745377574,4081.0852886006751,3794.2192400450185,2193.8027677129262,9727.585104989741,26227.712402322435,10474.702056140044,16080.197668834855,164910,0,10473.35035321714,10889.628617407196,2806.4532089572594,41057.156342907016,5816.8300739164824,6232.5814035949052,94705,34906.236366712074,10960.996554395149,11816.221052912737,1066.5460259800386,1540.6752397558851,3520.6478639930251,1347.3072362685266,1582.6278988666086,2026.7474280732345,1043.99433304272,48820.924937277814,5455.0750627221869,160480,4193.878023605439,33987.375532917467,7360.74644347709,44891,0,181471.01856010882,181471.01856010882,181471.01856010882,181471.01856010882,181471.01856010882,181471.01856010882,186259.72985789101,2116.7311029197972,7373.2953197351808,477.81898632341108,1501.1883651865692,4826.1328961974341,1057.419575240689,14348.294117647059,21838.393511586455,13407.973590017826,8175.3391372549022,9998.0072869875221,13538.99235650624,33550.222485207101,10402.932062982651,10970.84545181025,291237,70573.004966249195,77498.398093410506,31365.90117988746,15537.771005022085,2063.327815090458,1066.5460259800386,34906.236366712074,11816.221052912737,10960.996554395149,34207.097983768996,48729.2654148562,8072.6366013748075,3377.0493058879847,1095.4753470560076,2718.6979415988512,2170.6937290569649,1774.0836764001915]
[155,2035,124800,124800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2786600},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AK$3)","v":124800},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AL$3)","v":129064},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AM$3)","v":58063},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AN$3)","v":41965},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AO$3)","v":24521},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AP$3)","v":71911},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AQ$3)","v":77781},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AR$3)","v":57455},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AS$3)","v":51715},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AT$3)","v":55451},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AU$3)","v":46471},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AV$3)","v":294264},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AW$3)","v":12741},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AX$3)","v":81759},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AY$3)","v":182808},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,AZ$3)","v":340123},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BA$3)","v":118030},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BB$3)","v":37091},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BC$3)","v":49586},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BD$3)","v":48781},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BE$3)","v":64663},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BF$3)","v":165461},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BG$3)","v":11171},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BH$3)","v":77715},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BI$3)","v":95174},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BJ$3)","v":58913},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BK$3)","v":11086},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BL$3)","v":54310},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BM$3)","v":161228},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BN$3)","v":45870},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BO$3)","v":44987},{"$f":"HLOOKUP($B155,'2016HighM'!$B$4:$CN$37,BP$3)","v":91643},null,null,null,null,null,null,124800,129064,58063,41965,24521,71911,77781,57455,51715,55451,46471,294264,12741,81759,182808,340123,118030,37091,49586,48781,64663,165461,11171,77715,95174,58913,11086,54310,161228,45870,44987,91643,182818.27605295205,71045.72394704794,51715,46471,340425.68811596435,37091,165158.31188403562,95174,161228,44987,55451,294264,144999.92634045085,49586,58913,91643,14175.669818764492,14537.664440936185,100705.01462102481,41290.399414941494,5849.8751125112512,6267.9882988298832,12845.118248401874,18825.813229099647,10532.848784878486,10951.491899189919,15385.189790971126,124800,58018.27605295206,71045.72394704794,14515.75,15096.380000000001,12773.86,15677.01,3092.8994170088245,403.62860966812605,7143.464827711362,12240.703956173582,1692.5746886554907,3761.6472903386793,7686.0787605199284,4517.974956332373,1426.0274935916339,14854.081076872164,1679.7297891806661,7987.1891339471686,9799.142973461403,35240.736182917062,1743.2334986065416,5588.6295121902785,11166.310261281718,8372.947571542998,77781,15466.007844127493,3484.2626683066296,38504.729487565877,51715,55451,46471,294264,7080.1742522756831,5660.8257477243178,20300.069421116739,144999.92634045082,14632.91113368355,82587.590611685009,19550.840807092871,340123,6909.6784255605144,13468.482689093007,11078.470281076052,39877.102771123791,10163.654893411687,11664.786090957658,6619.3173436503694,6552.7021041928756,7039.8578248056938,4655.9475761283538,37091,49586,7866.0310198831667,428.22915483144857,24198.868760383728,8364.3245297175636,4106.0849241652822,3817.4616110188113,2192.4126540649872,9721.4211740224964,26211.093086538323,10468.064710932611,16070.008374441584,165461,0,10532.848784878486,10951.491899189919,2822.3964896489647,41290.399414941494,5849.8751125112512,6267.9882988298832,95174,35003.082605482698,10991.407489516279,11849.004781110607,1069.5051238904173,1544.0178727114212,3528.2862249346117,1350.2303400174367,1586.0615518744551,2031.1446381865735,1046.2593722755012,48851.507726132324,5458.492273867676,161228,4224.0829331777586,34232.157474307765,7413.7595925144724,44987,0,182818.27605295205,182818.27605295205,182818.27605295205,182818.27605295205,182818.27605295205,182818.27605295205,187624.86666463705,2130.5480364294626,7395.2247330756572,480.74597747385354,1500.5447382286729,4860.8913958231151,1059.680881053059,14428.058823529413,21959.797005347595,13482.510887700535,8220.7872941176465,10053.587978609625,13614.258010695188,33872.139447731759,10502.748995420052,11076.111556848193,294264,70836.499010970772,77787.749048252808,31762.40275912144,15734.186555333696,2089.4106855448658,1069.5051238904173,35003.082605482698,11849.004781110607,10991.407489516279,34445.396395153686,49068.730240016557,8128.8733648297584,3387.6632359980849,1098.9183820009575,2727.2426998563906,2177.5161321206319,1779.6595500239348]
[156,2036,125741,125741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2801924},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AK$3)","v":125741},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AL$3)","v":129893},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AM$3)","v":58230},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AN$3)","v":41951},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AO$3)","v":24528},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AP$3)","v":71987},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AQ$3)","v":78229},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AR$3)","v":57539},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AS$3)","v":52037},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AT$3)","v":55990},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AU$3)","v":46925},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AV$3)","v":297303},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AW$3)","v":12703},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AX$3)","v":82205},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AY$3)","v":183504},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,AZ$3)","v":342694},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BA$3)","v":118368},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BB$3)","v":36999},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BC$3)","v":50195},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BD$3)","v":49113},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BE$3)","v":64642},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BF$3)","v":166002},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BG$3)","v":11201},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BH$3)","v":78161},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BI$3)","v":95681},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BJ$3)","v":59090},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BK$3)","v":11114},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BL$3)","v":54338},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BM$3)","v":161990},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BN$3)","v":46195},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BO$3)","v":45081},{"$f":"HLOOKUP($B156,'2016HighM'!$B$4:$CN$37,BP$3)","v":92298},null,null,null,null,null,null,125741,129893,58230,41951,24528,71987,78229,57539,52037,55990,46925,297303,12703,82205,183504,342694,118368,36999,50195,49113,64642,166002,11201,78161,95681,59090,11114,54338,161990,46195,45081,92298,184131.93729735713,71502.062702642856,52037,46925,342997.67780097015,36999,165698.32219902988,95681,161990,45081,55990,297303,145551.98067468652,50195,59090,92298,14229.640466623776,14579.477470949039,101231.50347349193,41527.361624798839,5883.4470651610618,6303.9597687041432,12882.063200393384,18897.488243362994,10593.295938684776,11014.341611433871,15429.440461709672,125741,58390.937297357137,71502.062702642856,14557.5,15139.800000000001,12810.6,15722.1,3091.8675906812155,403.49395458566795,7141.0816868180473,12236.620318490122,1692.0100265408435,3760.3923621350632,7683.5145974638754,4516.467708640519,1425.5517546446476,14858.321465418232,1680.2093009674718,7989.4692336142962,9809.4993148553913,35277.980776232434,1745.0758557687852,5594.5359220987275,11178.111509767448,8381.7966212772153,78229,15488.619360251532,3489.3567082359268,38561.023931512544,52037,55990,46925,297303,7059.0576506285224,5643.9423493714785,20410.807455606129,145551.98067468649,14688.622624149197,83053.890615326716,19625.27619942656,342694,6929.4655246695502,13507.052096437865,11110.195460733798,39991.297981973912,10192.760335705792,11698.19029072673,6638.2729419063544,6571.4669378048147,7060.0177158908782,4669.280714150309,36999,50195,7919.5666648802189,431.14365185701269,24363.564531861299,8421.2515247333722,4134.030644729085,3843.4429819390107,2191.7006446355554,9718.2640386490311,26202.580754063532,10464.665095094659,16064.789467557224,166002,0,10593.295938684776,11014.341611433871,2838.5939912173035,41527.361624798839,5883.4470651610618,6303.9597687041432,95681,35108.246926110915,11024.430406795052,11884.604289644489,1072.7183774495402,1547.9176111595468,3537.1976460331298,1353.6406277244987,1590.0674803836096,2036.274716652136,1048.9019180470793,48876.693552247809,5461.3064477521966,161990,4254.0115783332585,34474.700556478034,7466.2878651887086,45081,0,184131.93729735713,184131.93729735713,184131.93729735713,184131.93729735713,184131.93729735713,184131.93729735713,188956.82791268386,2144.2329084479961,7416.4022808158888,484.01790024135153,1500.0441394836423,4895.3319823424627,1061.8950763276714,14506.764705882353,22079.588948306598,13556.058752228164,8265.6321568627445,10108.430873440286,13688.524563279858,34201.386587771201,10604.838799184301,11183.774613044496,297303,71106.192915568128,78083.908260856115,32152.498820112545,15927.428994977914,2115.0721849095421,1072.7183774495402,35108.246926110915,11884.604289644489,11024.430406795052,34691.587971584246,49419.439168218501,8186.9728601972547,3396.7608903781711,1101.8695548109145,2734.5667783628528,2183.3639061752033,1784.4388702728577]
[157,2037,126618,126618,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A157,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A157,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A157,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2816284},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AK$3)","v":126618},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AL$3)","v":130644},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AM$3)","v":58372},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AN$3)","v":41926},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AO$3)","v":24531},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AP$3)","v":72060},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AQ$3)","v":78676},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AR$3)","v":57591},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AS$3)","v":52323},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AT$3)","v":56507},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AU$3)","v":47362},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AV$3)","v":300234},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AW$3)","v":12675},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AX$3)","v":82619},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AY$3)","v":184095},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,AZ$3)","v":345132},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BA$3)","v":118698},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BB$3)","v":36899},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BC$3)","v":50796},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BD$3)","v":49424},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BE$3)","v":64618},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BF$3)","v":166498},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BG$3)","v":11221},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BH$3)","v":78608},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BI$3)","v":96165},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BJ$3)","v":59246},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BK$3)","v":11124},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BL$3)","v":54341},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BM$3)","v":162689},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BN$3)","v":46504},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BO$3)","v":45151},{"$f":"HLOOKUP($B157,'2016HighM'!$B$4:$CN$37,BP$3)","v":92936},null,null,null,null,null,null,126618,130644,58372,41926,24531,72060,78676,57591,52323,56507,47362,300234,12675,82619,184095,345132,118698,36899,50796,49424,64618,166498,11221,78608,96165,59246,11124,54341,162689,46504,45151,92936,185346.53511949009,71915.464880509913,52323,47362,345436.58516467223,36899,166193.41483532774,96165,162689,45151,56507,300234,146020.75094987801,50796,59246,92936,14275.468990883601,14615.031065331226,101747.68233578917,41764.855140059459,5917.0942912473065,6340.0118920983014,12913.477470949041,18958.350216681436,10653.878624226058,11077.33224231514,15467.066780541249,126618,58728.535119490087,71915.464880509913,14593,15176.720000000001,12841.84,15760.44,3090.0250436676274,403.25349908127851,7136.8260780799856,12229.328108341084,1691.001701336116,3758.1514189143204,7678.9357348637805,4513.7761949050655,1424.7022208107433,14860.138774795118,1680.41480601896,7990.4464191859224,9819.4468532996161,35313.755188232724,1746.8454883062034,5600.209184247632,11189.446919497164,8390.29636641666,78676,15502.616965471176,3492.5101615254912,38595.872873003333,52323,56507,47362,300234,7043.4980494148249,5631.501950585176,20513.600160266684,146020.75094987798,14735.929363898042,83516.429842556958,19688.482114468527,345132,6948.7842900718624,13544.708618401777,11141.169748565324,40102.790347596812,10221.176891791751,11730.803858548607,6656.7798869491789,6589.7876333430986,7079.7004497906146,4682.2982749409757,36899,50796,7969.7160190792656,433.87379816710433,24517.842799721315,8474.5777158475812,4160.2087142933706,3867.7809528913663,2190.8869195733473,9714.655883936497,26192.852374092345,10460.779819851283,16058.82500254653,166498,0,10653.878624226058,11077.33224231514,2854.8278100537327,41764.855140059459,5917.0942912473065,6340.0118920983014,96165,35200.934123952742,11053.535350837363,11915.980127674349,1075.5503975355468,1549.31037489102,3540.3802964254573,1354.8585876198779,1591.4981691368789,2038.1068875326939,1049.8456843940714,48879.392033617318,5461.6079663826804,162689,4282.4668132657189,34705.303056141456,7516.2301305928286,45151,0,185346.53511949009,185346.53511949009,185346.53511949009,185346.53511949009,185346.53511949009,185346.53511949009,190186.96496204706,2156.6301809279948,7437.0785848226242,487.08286403861626,1499.1502131532309,4928.0770322947055,1063.5439451491914,14579.823529411766,22190.785953654191,13624.329639928699,8307.259450980393,10159.33885204991,13757.462573975046,34517.195069033529,10702.761672182663,11287.043258783806,300234,71335.200239730548,78335.38828190288,32537.470466509352,16118.132946088219,2140.3965874024325,1075.5503975355468,35200.934123952742,11915.980127674349,11053.535350837363,34931.389842977675,49761.045727291537,8243.5644297307863,3402.8259932982287,1103.8370033508857,2739.4494973671613,2187.2624222115842,1787.6250837721398]
[158,2038,127547,127547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2830942},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AK$3)","v":127547},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AL$3)","v":131403},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AM$3)","v":58539},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AN$3)","v":41900},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AO$3)","v":24537},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AP$3)","v":72138},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AQ$3)","v":79137},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AR$3)","v":57660},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AS$3)","v":52621},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AT$3)","v":57006},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AU$3)","v":47763},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AV$3)","v":303203},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AW$3)","v":12647},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AX$3)","v":83031},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AY$3)","v":184755},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,AZ$3)","v":347593},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BA$3)","v":118976},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BB$3)","v":36796},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BC$3)","v":51402},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BD$3)","v":49747},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BE$3)","v":64565},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BF$3)","v":166993},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BG$3)","v":11244},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BH$3)","v":79081},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BI$3)","v":96685},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BJ$3)","v":59431},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BK$3)","v":11134},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BL$3)","v":54368},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BM$3)","v":163410},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BN$3)","v":46831},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BO$3)","v":45231},{"$f":"HLOOKUP($B158,'2016HighM'!$B$4:$CN$37,BP$3)","v":93568},null,null,null,null,null,null,127547,131403,58539,41900,24537,72138,79137,57660,52621,57006,47763,303203,12647,83031,184755,347593,118976,36796,51402,49747,64565,166993,11244,79081,96685,59431,11134,54368,163410,46831,45231,93568,186616.72919006122,72333.270809938796,52621,47763,347898.49069901207,36796,166687.50930098793,96685,163410,45231,57006,303203,146544.25074958426,51402,59431,93568,14326.648053508783,14656.84409534408,102287.20520258226,42016.162595805035,5952.6986266808499,6378.1610070097922,12950.422422940552,19026.317902620813,10717.985134877123,11143.986757766685,15511.317451279794,127547,59069.729190061204,72333.270809938796,14634.75,15220.140000000001,12878.58,15805.53,3088.1087947734959,403.00342535671348,7132.4002449924001,12221.744209786086,1689.9530431231994,3755.8208379647481,7674.1737177596806,4510.9770206201938,1423.8187056234829,14863.773393548889,1680.8258161219364,7992.400790329174,9830.0757299934467,35351.97990242482,1748.7363285516637,5606.2710259957767,11201.558727153573,8399.3782858807263,79137,15521.19071085878,3496.6945514674139,38642.114737673808,52621,57006,47763,303203,7027.9384482011274,5619.0615517988736,20615.896281812937,146544.25074958423,14788.759225546499,83994.783294286171,19759.067400302196,347593,6965.0588863804778,13576.43138538956,11167.263239526428,40196.714219242771,10245.115687524773,11758.278318713701,6672.3705861064682,6605.2214314026232,7096.2816619849382,4693.2645837282644,36796,51402,8021.8003965914577,436.7092877431802,24678.07392679136,8529.9615091912747,4187.396870143094,3893.0580095396326,2189.0899433943046,9706.6878756129863,26171.368868322639,10452.199837022163,16045.65347564791,166993,0,10717.985134877123,11143.986757766685,2872.0058778605135,42016.162595805035,5952.6986266808499,6378.1610070097922,96685,35310.851634213876,11088.050829349075,11953.188653543097,1078.9088828939521,1550.7031386224935,3543.5629468177854,1356.0765475152571,1592.9288578901483,2039.9390584132518,1050.7894507410635,48903.678365942964,5464.3216340570398,163410,4312.5796346990983,34949.33871112507,7569.0816541758286,45231,0,186616.72919006122,186616.72919006122,186616.72919006122,186616.72919006122,186616.72919006122,186616.72919006122,191474.51248434739,2169.159514899125,7454.4968045616315,490.26609010458566,1498.220529769603,4962.7295608849417,1065.4283666594997,14652.529411764706,22301.445775401073,13692.270716577541,8348.6856470588245,10210.000898395721,13826.06755080214,34822.008284023672,10797.275238190754,11386.716477785578,303203,71590.944459607374,78616.228914543943,32925.644872027595,16310.423452532219,2165.9316754401889,1078.9088828939521,35310.851634213876,11953.188653543097,11088.050829349075,35168.936524358003,50099.439685495556,8299.6237901464465,3409.8008616562947,1106.0995691718526,2745.064624222116,2191.7457156534224,1791.289229296314]
[159,2039,128448,128448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2845432},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AK$3)","v":128448},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AL$3)","v":132166},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AM$3)","v":58712},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AN$3)","v":41875},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AO$3)","v":24531},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AP$3)","v":72217},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AQ$3)","v":79583},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AR$3)","v":57723},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AS$3)","v":52927},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AT$3)","v":57523},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AU$3)","v":48175},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AV$3)","v":306117},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AW$3)","v":12612},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AX$3)","v":83436},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AY$3)","v":185424},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,AZ$3)","v":349992},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BA$3)","v":119285},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BB$3)","v":36696},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BC$3)","v":52009},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BD$3)","v":50057},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BE$3)","v":64538},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BF$3)","v":167442},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BG$3)","v":11264},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BH$3)","v":79565},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BI$3)","v":97160},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BJ$3)","v":59624},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BK$3)","v":11145},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BL$3)","v":54376},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BM$3)","v":164128},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BN$3)","v":47162},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BO$3)","v":45293},{"$f":"HLOOKUP($B159,'2016HighM'!$B$4:$CN$37,BP$3)","v":94227},null,null,null,null,null,null,128448,132166,58712,41875,24531,72217,79583,57723,52927,57523,48175,306117,12612,83436,185424,349992,119285,36696,52009,50057,64538,167442,11264,79565,97160,59624,11145,54376,164128,47162,45293,94227,187860.72138485141,72753.278615148593,52927,48175,350298.312082686,36696,167135.687917314,97160,164128,45293,57523,306117,147074.88918292284,52009,59624,94227,14378.525012442493,14700.159389908295,102813.9447247488,42273.314410986553,5989.1309699151734,6417.1973106401547,12988.694738476668,19095.212420641183,10783.582494613096,11212.191378228732,15557.157966476012,128448,59412.721384851407,72753.278615148593,14678,15265.12,12916.64,15852.240000000002,3086.2662477599079,402.76296985232403,7128.1446362543384,12214.451999637049,1688.944717918472,3753.5798947440053,7669.5948551595857,4508.2855068847402,1422.9691717895787,14860.138774795118,1680.41480601896,7990.4464191859224,9840.8408743371965,35390.694677055268,1750.6514103387328,5612.4105836637691,11213.825814395319,8408.5766402097142,79583,15538.14934795181,3500.5150814143867,38684.335570633804,52927,57523,48175,306117,7008.4889466840059,5603.511053315995,20716.454362459132,147074.88918292281,14842.309494399253,84458.373383993487,19830.615212760869,349992,6983.1482758026432,13611.691583228496,11196.26643631413,40301.111616144211,10271.723917314353,11788.816477674185,6689.6998164647493,6622.3762644975614,7114.7118582728726,4705.4537542867974,36696,52009,8071.7884988477417,439.43065544777318,24831.85612305054,8583.1162334530254,4213.4907658502598,3917.3177233506617,2188.1745026993203,9702.6287015613871,26160.424440855051,10447.828902373365,16038.943452510877,167442,0,10783.582494613096,11212.191378228732,2889.5834356162891,42273.314410986553,5989.1309699151734,6417.1973106401547,97160,35425.522334107925,11124.058869093726,11992.006196746708,1082.4126000516396,1552.2351787271143,3547.0638622493461,1357.4163034001742,1594.5026155187445,2041.9544463818656,1051.827593722755,48910.874316261674,5465.1256837383307,164128,4343.0608086882376,35196.359511735405,7622.5796795763581,45293,0,187860.72138485141,187860.72138485141,187860.72138485141,187860.72138485141,187860.72138485141,187860.72138485141,192736.09476884489,2181.7548796158212,7473.8573437679388,493.32119871279161,1497.3266034391916,4997.8059736169553,1066.8887933299889,14724.000000000002,22410.225454545456,13759.057454545455,8389.4079999999994,10259.802181818182,13893.506909090909,35137.816765285999,10895.198111189115,11489.985123524888,306117,71850.176100664321,78900.899192175566,33314.459829370127,16503.03127004296,2191.5089005869186,1082.4126000516396,35425.522334107925,11992.006196746708,11124.058869093726,35416.631560797294,50452.290347610186,8358.0780915925243,3415.8659645763523,1108.0670177118238,2749.947343226424,2195.6442316898037,1794.4754427955959]
[160,2040,129376,129376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AJ$3)","v":2859515},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AK$3)","v":129376},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AL$3)","v":132935},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AM$3)","v":58874},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AN$3)","v":41849},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AO$3)","v":24508},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AP$3)","v":72284},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AQ$3)","v":80029},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AR$3)","v":57786},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AS$3)","v":53207},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AT$3)","v":58023},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AU$3)","v":48581},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AV$3)","v":308963},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AW$3)","v":12566},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AX$3)","v":83822},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AY$3)","v":186092},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,AZ$3)","v":352313},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BA$3)","v":119586},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BB$3)","v":36587},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BC$3)","v":52616},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BD$3)","v":50339},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BE$3)","v":64497},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BF$3)","v":167861},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BG$3)","v":11296},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BH$3)","v":80035},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BI$3)","v":97618},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BJ$3)","v":59797},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BK$3)","v":11158},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BL$3)","v":54392},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BM$3)","v":164799},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BN$3)","v":47507},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BO$3)","v":45342},{"$f":"HLOOKUP($B160,'2016HighM'!$B$4:$CN$37,BP$3)","v":94878},null,null,null,null,null,null,129376,132935,58874,41849,24508,72284,80029,57786,53207,58023,48581,308963,12566,83822,186092,352313,119586,36587,52616,50339,64497,167861,11296,80035,97618,59797,11158,54392,164799,47507,45342,94878,189134.41076597024,73176.589234029772,53207,48581,352620.07858549082,36587,167553.92141450918,97618,164799,45342,58023,308963,147604.73443474673,52616,59797,94878,14430.32442734192,14740.720532795016,103337.25187840174,42523.027950522322,6024.5094850394134,6455.104464991954,13024.533554181009,19164.003957319219,10847.282410059186,11278.423137768323,15600.083766833164,129376,59758.410765970235,73176.589234029772,14718.5,15307.24,12952.28,15895.980000000001,3084.3499988657763,402.51289612775901,7123.7188031667538,12206.868101082051,1687.8960597055554,3751.249313794433,7664.8328380554867,4505.4863325998685,1422.0856566023183,14846.206069572327,1678.8392672908838,7982.9546631367893,9849.9708068818964,35423.5287264254,1752.2755936265003,5617.6175502935866,11224.229546613004,8416.3777761596157,80029,15555.10798504484,3504.3356113613595,38726.5564035938,53207,58023,48581,308963,6982.926744690074,5583.0732553099269,20812.294903519458,147604.7344347467,14895.779718007085,84921.93718059214,19902.056077816764,352313,7000.7693315180859,13646.03889568649,11224.518741275613,40402.806167818431,10297.643260895789,11818.564004687472,6706.5803936098719,6639.0869595188451,7132.6648973753599,4717.3273476140421,36587,52616,8117.2615467066835,441.90622219840287,24971.748314486307,8631.4698858459724,4237.2277935580678,3939.386237204566,2186.7843890513818,9696.4647705941425,26143.80512507094,10441.191557165932,16028.754158117606,167861,0,10847.282410059186,11278.423137768323,2906.652551618798,42523.027950522322,6024.5094850394134,6455.104464991954,97618,35528.310059919691,11156.335505756029,12026.801196613156,1085.5532377111213,1554.0457715780296,3551.201307759372,1358.9996512641674,1596.3625108979948,2044.3362685265911,1053.0544899738447,48925.266216899086,5466.7337831009136,164799,4374.8312166225378,35453.828322039219,7678.3404613382399,45342,0,189134.41076597024,189134.41076597024,189134.41076597024,189134.41076597024,189134.41076597024,189134.41076597024,194027.3479465624,2194.4492904508666,7492.7166392407489,496.10036202735319,1496.3969200555637,5034.3659808451866,1068.0430015050526,14792.117647058825,22513.901889483066,13822.710987522281,8428.2199215686269,10307.267108734402,13957.7824456328,35443.24082840237,10989.901083141109,11589.858088456524,308963,72109.020250479036,79185.143953697116,33703.274786712653,16695.6390875537,2217.0861257336478,1085.5532377111213,35528.310059919691,12026.801196613156,11156.335505756029,35661.319677219115,50800.857541899444,8415.8227808814408,3425.5701292484441,1111.2149353757779,2757.7596936333175,2201.8818573480135,1799.573384394447]
[161,"Constrained Housing",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"$AK161*ID$381+$AL161*ID$382+$AM161*ID$383+$AN161*ID$384+$AO161*ID$385+$AP161*ID$386+$AQ161*ID$387+$AR161*ID$388+$AS161*ID$389+$AT161*ID$390+$AU161*ID$391+$AV161*ID$392+$AW161*ID$393+$AX161*ID$394+$AY161*ID$395+$AZ161*ID$396+$BA161*ID$397+$BB161*ID$398+$BC161*ID$399+$BD161*ID$400+$BE161*ID$401+$BF161*ID$402+$BG161*ID$403+$BH161*ID$404+$BI161*ID$405+$BJ161*ID$406+$BK161*ID$407+$BL161*ID$408+$BM161*ID$409+$BN161*ID$410+$BO161*ID$411+$BP161*ID$412","v":0},0,0,0,0,0]
[162,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK162*BW$381+$AL162*BW$382+$AM162*BW$383+$AN162*BW$384+$AO162*BW$385+$AP162*BW$386+$AQ162*BW$387+$AR162*BW$388+$AS162*BW$389+$AT162*BW$390+$AU162*BW$391+$AV162*BW$392+$AW162*BW$393+$AX162*BW$394+$AY162*BW$395+$AZ162*BW$396+$BA162*BW$397+$BB162*BW$398+$BC162*BW$399+$BD162*BW$400+$BE162*BW$401+$BF162*BW$402+$BG162*BW$403+$BH162*BW$404+$BI162*BW$405+$BJ162*BW$406+$BK162*BW$407+$BL162*BW$408+$BM162*BW$409+$BN162*BW$410+$BO162*BW$411+$BP162*BW$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*CG$381+$AL162*CG$382+$AM162*CG$383+$AN162*CG$384+$AO162*CG$385+$AP162*CG$386+$AQ162*CG$387+$AR162*CG$388+$AS162*CG$389+$AT162*CG$390+$AU162*CG$391+$AV162*CG$392+$AW162*CG$393+$AX162*CG$394+$AY162*CG$395+$AZ162*CG$396+$BA162*CG$397+$BB162*CG$398+$BC162*CG$399+$BD162*CG$400+$BE162*CG$401+$BF162*CG$402+$BG162*CG$403+$BH162*CG$404+$BI162*CG$405+$BJ162*CG$406+$BK162*CG$407+$BL162*CG$408+$BM162*CG$409+$BN162*CG$410+$BO162*CG$411+$BP162*CG$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*CQ$381+$AL162*CQ$382+$AM162*CQ$383+$AN162*CQ$384+$AO162*CQ$385+$AP162*CQ$386+$AQ162*CQ$387+$AR162*CQ$388+$AS162*CQ$389+$AT162*CQ$390+$AU162*CQ$391+$AV162*CQ$392+$AW162*CQ$393+$AX162*CQ$394+$AY162*CQ$395+$AZ162*CQ$396+$BA162*CQ$397+$BB162*CQ$398+$BC162*CQ$399+$BD162*CQ$400+$BE162*CQ$401+$BF162*CQ$402+$BG162*CQ$403+$BH162*CQ$404+$BI162*CQ$405+$BJ162*CQ$406+$BK162*CQ$407+$BL162*CQ$408+$BM162*CQ$409+$BN162*CQ$410+$BO162*CQ$411+$BP162*CQ$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*DA$381+$AL162*DA$382+$AM162*DA$383+$AN162*DA$384+$AO162*DA$385+$AP162*DA$386+$AQ162*DA$387+$AR162*DA$388+$AS162*DA$389+$AT162*DA$390+$AU162*DA$391+$AV162*DA$392+$AW162*DA$393+$AX162*DA$394+$AY162*DA$395+$AZ162*DA$396+$BA162*DA$397+$BB162*DA$398+$BC162*DA$399+$BD162*DA$400+$BE162*DA$401+$BF162*DA$402+$BG162*DA$403+$BH162*DA$404+$BI162*DA$405+$BJ162*DA$406+$BK162*DA$407+$BL162*DA$408+$BM162*DA$409+$BN162*DA$410+$BO162*DA$411+$BP162*DA$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*DK$381+$AL162*DK$382+$AM162*DK$383+$AN162*DK$384+$AO162*DK$385+$AP162*DK$386+$AQ162*DK$387+$AR162*DK$388+$AS162*DK$389+$AT162*DK$390+$AU162*DK$391+$AV162*DK$392+$AW162*DK$393+$AX162*DK$394+$AY162*DK$395+$AZ162*DK$396+$BA162*DK$397+$BB162*DK$398+$BC162*DK$399+$BD162*DK$400+$BE162*DK$401+$BF162*DK$402+$BG162*DK$403+$BH162*DK$404+$BI162*DK$405+$BJ162*DK$406+$BK162*DK$407+$BL162*DK$408+$BM162*DK$409+$BN162*DK$410+$BO162*DK$411+$BP162*DK$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*DU$381+$AL162*DU$382+$AM162*DU$383+$AN162*DU$384+$AO162*DU$385+$AP162*DU$386+$AQ162*DU$387+$AR162*DU$388+$AS162*DU$389+$AT162*DU$390+$AU162*DU$391+$AV162*DU$392+$AW162*DU$393+$AX162*DU$394+$AY162*DU$395+$AZ162*DU$396+$BA162*DU$397+$BB162*DU$398+$BC162*DU$399+$BD162*DU$400+$BE162*DU$401+$BF162*DU$402+$BG162*DU$403+$BH162*DU$404+$BI162*DU$405+$BJ162*DU$406+$BK162*DU$407+$BL162*DU$408+$BM162*DU$409+$BN162*DU$410+$BO162*DU$411+$BP162*DU$412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK162*EI$381+$AL162*EI$382+$AM162*#REF!+$AN162*EI$384+$AO162*EI$385+$AP162*EI$386+$AQ162*EI$387+$AR162*EI$388+$AS162*EI$389+$AT162*EI$390+$AU162*EI$391+$AV162*EI$392+$AW162*EI$393+$AX162*EI$394+$AY162*EI$395+$AZ162*EI$396+$BA162*EI$397+$BB162*EI$398+$BC162*EI$399+$BD162*EI$400+$BE162*EI$383+$BF162*EI$402+$BG162*EI$403+$BH162*EI$404+$BI162*EI$405+$BJ162*EI$406+$BK162*EI$407+$BL162*EI$408+$BM162*EI$409+$BN162*EI$410+$BO162*EI$411+$BP162*EI$412","v":{"$error":"#REF!"}},{"$f":"$AK162*EJ$381+$AL162*EJ$382+$AM162*EJ$383+$AN162*EJ$384+$AO162*EJ$385+$AP162*EJ$386+$AQ162*EJ$387+$AR162*EJ$388+$AS162*EJ$389+$AT162*EJ$390+$AU162*EJ$391+$AV162*EJ$392+$AW162*EJ$393+$AX162*EJ$394+$AY162*EJ$395+$AZ162*EJ$396+$BA162*EJ$397+$BB162*EJ$398+$BC162*EJ$399+$BD162*EJ$400+$BE162*EJ$401+$BF162*EJ$402+$BG162*EJ$403+$BH162*EJ$404+$BI162*EJ$405+$BJ162*EJ$406+$BK162*EJ$407+$BL162*EJ$408+$BM162*EJ$409+$BN162*EJ$410+$BO162*EJ$411+$BP162*EJ$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*ET$381+$AL162*ET$382+$AM162*ET$383+$AN162*ET$384+$AO162*ET$385+$AP162*ET$386+$AQ162*ET$387+$AR162*ET$388+$AS162*ET$389+$AT162*ET$390+$AU162*ET$391+$AV162*ET$392+$AW162*ET$393+$AX162*ET$394+$AY162*ET$395+$AZ162*ET$396+$BA162*ET$397+$BB162*ET$398+$BC162*ET$399+$BD162*ET$400+$BE162*ET$401+$BF162*ET$402+$BG162*ET$403+$BH162*ET$404+$BI162*ET$405+$BJ162*ET$406+$BK162*ET$407+$BL162*ET$408+$BM162*ET$409+$BN162*ET$410+$BO162*ET$411+$BP162*ET$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*FD$381+$AL162*FD$382+$AM162*FD$383+$AN162*FD$384+$AO162*FD$385+$AP162*FD$386+$AQ162*FD$387+$AR162*FD$388+$AS162*FD$389+$AT162*FD$390+$AU162*FD$391+$AV162*FD$392+$AW162*FD$393+$AX162*FD$394+$AY162*FD$395+$AZ162*FD$396+$BA162*FD$397+$BB162*FD$398+$BC162*FD$399+$BD162*FD$400+$BE162*FD$401+$BF162*FD$402+$BG162*FD$403+$BH162*FD$404+$BI162*FD$405+$BJ162*FD$406+$BK162*FD$407+$BL162*FD$408+$BM162*FD$409+$BN162*FD$410+$BO162*FD$411+$BP162*FD$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*FN$381+$AL162*FN$382+$AM162*FN$383+$AN162*FN$384+$AO162*FN$385+$AP162*FN$386+$AQ162*FN$387+$AR162*FN$388+$AS162*FN$389+$AT162*FN$390+$AU162*FN$391+$AV162*FN$392+$AW162*FN$393+$AX162*FN$394+$AY162*FN$395+$AZ162*FN$396+$BA162*FN$397+$BB162*FN$398+$BC162*FN$399+$BD162*FN$400+$BE162*FN$401+$BF162*FN$402+$BG162*FN$403+$BH162*FN$404+$BI162*FN$405+$BJ162*FN$406+$BK162*FN$407+$BL162*FN$408+$BM162*FN$409+$BN162*FN$410+$BO162*FN$411+$BP162*FN$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*FX$381+$AL162*FX$382+$AM162*FX$383+$AN162*FX$384+$AO162*FX$385+$AP162*FX$386+$AQ162*FX$387+$AR162*FX$388+$AS162*FX$389+$AT162*FX$390+$AU162*FX$391+$AV162*FX$392+$AW162*FX$393+$AX162*FX$394+$AY162*FX$395+$AZ162*FX$396+$BA162*FX$397+$BB162*FX$398+$BC162*FX$399+$BD162*FX$400+$BE162*FX$401+$BF162*FX$402+$BG162*FX$403+$BH162*FX$404+$BI162*FX$405+$BJ162*FX$406+$BK162*FX$407+$BL162*FX$408+$BM162*FX$409+$BN162*FX$410+$BO162*FX$411+$BP162*FX$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*GH$381+$AL162*GH$382+$AM162*GH$383+$AN162*GH$384+$AO162*GH$385+$AP162*GH$386+$AQ162*GH$387+$AR162*GH$388+$AS162*GH$389+$AT162*GH$390+$AU162*GH$391+$AV162*GH$392+$AW162*GH$393+$AX162*GH$394+$AY162*GH$395+$AZ162*GH$396+$BA162*GH$397+$BB162*GH$398+$BC162*GH$399+$BD162*GH$400+$BE162*GH$401+$BF162*GH$402+$BG162*GH$403+$BH162*GH$404+$BI162*GH$405+$BJ162*GH$406+$BK162*GH$407+$BL162*GH$408+$BM162*GH$409+$BN162*GH$410+$BO162*GH$411+$BP162*GH$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*GR$381+$AL162*GR$382+$AM162*GR$383+$AN162*GR$384+$AO162*GR$385+$AP162*GR$386+$AQ162*GR$387+$AR162*GR$388+$AS162*GR$389+$AT162*GR$390+$AU162*GR$391+$AV162*GR$392+$AW162*GR$393+$AX162*GR$394+$AY162*GR$395+$AZ162*GR$396+$BA162*GR$397+$BB162*GR$398+$BC162*GR$399+$BD162*GR$400+$BE162*GR$401+$BF162*GR$402+$BG162*GR$403+$BH162*GR$404+$BI162*GR$405+$BJ162*GR$406+$BK162*GR$407+$BL162*GR$408+$BM162*GR$409+$BN162*GR$410+$BO162*GR$411+$BP162*GR$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*HB$381+$AL162*HB$382+$AM162*HB$383+$AN162*HB$384+$AO162*HB$385+$AP162*HB$386+$AQ162*HB$387+$AR162*HB$388+$AS162*HB$389+$AT162*HB$390+$AU162*HB$391+$AV162*HB$392+$AW162*HB$393+$AX162*HB$394+$AY162*HB$395+$AZ162*HB$396+$BA162*HB$397+$BB162*HB$398+$BC162*HB$399+$BD162*HB$400+$BE162*HB$401+$BF162*HB$402+$BG162*HB$403+$BH162*HB$404+$BI162*HB$405+$BJ162*HB$406+$BK162*HB$407+$BL162*HB$408+$BM162*HB$409+$BN162*HB$410+$BO162*HB$411+$BP162*HB$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*HL$381+$AL162*HL$382+$AM162*HL$383+$AN162*HL$384+$AO162*HL$385+$AP162*HL$386+$AQ162*HL$387+$AR162*HL$388+$AS162*HL$389+$AT162*HL$390+$AU162*HL$391+$AV162*HL$392+$AW162*HL$393+$AX162*HL$394+$AY162*HL$395+$AZ162*HL$396+$BA162*HL$397+$BB162*HL$398+$BC162*HL$399+$BD162*HL$400+$BE162*HL$401+$BF162*HL$402+$BG162*HL$403+$BH162*HL$404+$BI162*HL$405+$BJ162*HL$406+$BK162*HL$407+$BL162*HL$408+$BM162*HL$409+$BN162*HL$410+$BO162*HL$411+$BP162*HL$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*HV$381+$AL162*HV$382+$AM162*HV$383+$AN162*HV$384+$AO162*HV$385+$AP162*HV$386+$AQ162*HV$387+$AR162*HV$388+$AS162*HV$389+$AT162*HV$390+$AU162*HV$391+$AV162*HV$392+$AW162*HV$393+$AX162*HV$394+$AY162*HV$395+$AZ162*HV$396+$BA162*HV$397+$BB162*HV$398+$BC162*HV$399+$BD162*HV$400+$BE162*HV$401+$BF162*HV$402+$BG162*HV$403+$BH162*HV$404+$BI162*HV$405+$BJ162*HV$406+$BK162*HV$407+$BL162*HV$408+$BM162*HV$409+$BN162*HV$410+$BO162*HV$411+$BP162*HV$412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK162*IJ$381+$AL162*IJ$382+$AM162*IJ$383+$AN162*IJ$384+$AO162*IJ$385+$AP162*IJ$386+$AQ162*IJ$387+$AR162*IJ$388+$AS162*IJ$389+$AT162*IJ$390+$AU162*IJ$391+$AV162*IJ$392+$AW162*IJ$393+$AX162*IJ$394+$AY162*IJ$395+$AZ162*IJ$396+$BA162*IJ$397+$BB162*IJ$398+$BC162*IJ$399+$BD162*IJ$400+$BE162*IJ$401+$BF162*IJ$402+$BG162*IJ$403+$BH162*IJ$404+$BI162*IJ$405+$BJ162*IJ$406+$BK162*IJ$407+$BL162*IJ$408+$BM162*IJ$409+$BN162*IJ$410+$BO162*IJ$411+$BP162*IJ$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK162*IT$381+$AL162*IT$382+$AM162*IT$383+$AN162*IT$384+$AO162*IT$385+$AP162*IT$386+$AQ162*IT$387+$AR162*IT$388+$AS162*IT$389+$AT162*IT$390+$AU162*IT$391+$AV162*IT$392+$AW162*IT$393+$AX162*IT$394+$AY162*IT$395+$AZ162*IT$396+$BA162*IT$397+$BB162*IT$398+$BC162*IT$399+$BD162*IT$400+$BE162*IT$401+$BF162*IT$402+$BG162*IT$403+$BH162*IT$404+$BI162*IT$405+$BJ162*IT$406+$BK162*IT$407+$BL162*IT$408+$BM162*IT$409+$BN162*IT$410+$BO162*IT$411+$BP162*IT$412","v":0},0,0,0,0,0,0,0,0,0,0]
[163,{"$f":"B162+1","v":2011},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK163*EI$381+$AL163*EI$382+$AM163*#REF!+$AN163*EI$384+$AO163*EI$385+$AP163*EI$386+$AQ163*EI$387+$AR163*EI$388+$AS163*EI$389+$AT163*EI$390+$AU163*EI$391+$AV163*EI$392+$AW163*EI$393+$AX163*EI$394+$AY163*EI$395+$AZ163*EI$396+$BA163*EI$397+$BB163*EI$398+$BC163*EI$399+$BD163*EI$400+$BE163*EI$383+$BF163*EI$402+$BG163*EI$403+$BH163*EI$404+$BI163*EI$405+$BJ163*EI$406+$BK163*EI$407+$BL163*EI$408+$BM163*EI$409+$BN163*EI$410+$BO163*EI$411+$BP163*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,{"$f":"B163+1","v":2012},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK164*EI$381+$AL164*EI$382+$AM164*#REF!+$AN164*EI$384+$AO164*EI$385+$AP164*EI$386+$AQ164*EI$387+$AR164*EI$388+$AS164*EI$389+$AT164*EI$390+$AU164*EI$391+$AV164*EI$392+$AW164*EI$393+$AX164*EI$394+$AY164*EI$395+$AZ164*EI$396+$BA164*EI$397+$BB164*EI$398+$BC164*EI$399+$BD164*EI$400+$BE164*EI$383+$BF164*EI$402+$BG164*EI$403+$BH164*EI$404+$BI164*EI$405+$BJ164*EI$406+$BK164*EI$407+$BL164*EI$408+$BM164*EI$409+$BN164*EI$410+$BO164*EI$411+$BP164*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK165*EI$381+$AL165*EI$382+$AM165*#REF!+$AN165*EI$384+$AO165*EI$385+$AP165*EI$386+$AQ165*EI$387+$AR165*EI$388+$AS165*EI$389+$AT165*EI$390+$AU165*EI$391+$AV165*EI$392+$AW165*EI$393+$AX165*EI$394+$AY165*EI$395+$AZ165*EI$396+$BA165*EI$397+$BB165*EI$398+$BC165*EI$399+$BD165*EI$400+$BE165*EI$383+$BF165*EI$402+$BG165*EI$403+$BH165*EI$404+$BI165*EI$405+$BJ165*EI$406+$BK165*EI$407+$BL165*EI$408+$BM165*EI$409+$BN165*EI$410+$BO165*EI$411+$BP165*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,2014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK166*EI$381+$AL166*EI$382+$AM166*#REF!+$AN166*EI$384+$AO166*EI$385+$AP166*EI$386+$AQ166*EI$387+$AR166*EI$388+$AS166*EI$389+$AT166*EI$390+$AU166*EI$391+$AV166*EI$392+$AW166*EI$393+$AX166*EI$394+$AY166*EI$395+$AZ166*EI$396+$BA166*EI$397+$BB166*EI$398+$BC166*EI$399+$BD166*EI$400+$BE166*EI$383+$BF166*EI$402+$BG166*EI$403+$BH166*EI$404+$BI166*EI$405+$BJ166*EI$406+$BK166*EI$407+$BL166*EI$408+$BM166*EI$409+$BN166*EI$410+$BO166*EI$411+$BP166*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,2015,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A167,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A167,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A167,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK167*EI$381+$AL167*EI$382+$AM167*#REF!+$AN167*EI$384+$AO167*EI$385+$AP167*EI$386+$AQ167*EI$387+$AR167*EI$388+$AS167*EI$389+$AT167*EI$390+$AU167*EI$391+$AV167*EI$392+$AW167*EI$393+$AX167*EI$394+$AY167*EI$395+$AZ167*EI$396+$BA167*EI$397+$BB167*EI$398+$BC167*EI$399+$BD167*EI$400+$BE167*EI$383+$BF167*EI$402+$BG167*EI$403+$BH167*EI$404+$BI167*EI$405+$BJ167*EI$406+$BK167*EI$407+$BL167*EI$408+$BM167*EI$409+$BN167*EI$410+$BO167*EI$411+$BP167*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK168*EI$381+$AL168*EI$382+$AM168*#REF!+$AN168*EI$384+$AO168*EI$385+$AP168*EI$386+$AQ168*EI$387+$AR168*EI$388+$AS168*EI$389+$AT168*EI$390+$AU168*EI$391+$AV168*EI$392+$AW168*EI$393+$AX168*EI$394+$AY168*EI$395+$AZ168*EI$396+$BA168*EI$397+$BB168*EI$398+$BC168*EI$399+$BD168*EI$400+$BE168*EI$383+$BF168*EI$402+$BG168*EI$403+$BH168*EI$404+$BI168*EI$405+$BJ168*EI$406+$BK168*EI$407+$BL168*EI$408+$BM168*EI$409+$BN168*EI$410+$BO168*EI$411+$BP168*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK169*EI$381+$AL169*EI$382+$AM169*#REF!+$AN169*EI$384+$AO169*EI$385+$AP169*EI$386+$AQ169*EI$387+$AR169*EI$388+$AS169*EI$389+$AT169*EI$390+$AU169*EI$391+$AV169*EI$392+$AW169*EI$393+$AX169*EI$394+$AY169*EI$395+$AZ169*EI$396+$BA169*EI$397+$BB169*EI$398+$BC169*EI$399+$BD169*EI$400+$BE169*EI$383+$BF169*EI$402+$BG169*EI$403+$BH169*EI$404+$BI169*EI$405+$BJ169*EI$406+$BK169*EI$407+$BL169*EI$408+$BM169*EI$409+$BN169*EI$410+$BO169*EI$411+$BP169*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,2018,{"$f":"SUM(D170:AI170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK170*EI$381+$AL170*EI$382+$AM170*#REF!+$AN170*EI$384+$AO170*EI$385+$AP170*EI$386+$AQ170*EI$387+$AR170*EI$388+$AS170*EI$389+$AT170*EI$390+$AU170*EI$391+$AV170*EI$392+$AW170*EI$393+$AX170*EI$394+$AY170*EI$395+$AZ170*EI$396+$BA170*EI$397+$BB170*EI$398+$BC170*EI$399+$BD170*EI$400+$BE170*EI$383+$BF170*EI$402+$BG170*EI$403+$BH170*EI$404+$BI170*EI$405+$BJ170*EI$406+$BK170*EI$407+$BL170*EI$408+$BM170*EI$409+$BN170*EI$410+$BO170*EI$411+$BP170*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK171*EI$381+$AL171*EI$382+$AM171*#REF!+$AN171*EI$384+$AO171*EI$385+$AP171*EI$386+$AQ171*EI$387+$AR171*EI$388+$AS171*EI$389+$AT171*EI$390+$AU171*EI$391+$AV171*EI$392+$AW171*EI$393+$AX171*EI$394+$AY171*EI$395+$AZ171*EI$396+$BA171*EI$397+$BB171*EI$398+$BC171*EI$399+$BD171*EI$400+$BE171*EI$383+$BF171*EI$402+$BG171*EI$403+$BH171*EI$404+$BI171*EI$405+$BJ171*EI$406+$BK171*EI$407+$BL171*EI$408+$BM171*EI$409+$BN171*EI$410+$BO171*EI$411+$BP171*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK171*ID$381+$AL171*ID$382+$AM171*ID$383+$AN171*ID$384+$AO171*ID$385+$AP171*ID$386+$AQ171*ID$387+$AR171*ID$388+$AS171*ID$389+$AT171*ID$390+$AU171*ID$391+$AV171*ID$392+$AW171*ID$393+$AX171*ID$394+$AY171*ID$395+$AZ171*ID$396+$BA171*ID$397+$BB171*ID$398+$BC171*ID$399+$BD171*ID$400+$BE171*ID$401+$BF171*ID$402+$BG171*ID$403+$BH171*ID$404+$BI171*ID$405+$BJ171*ID$406+$BK171*ID$407+$BL171*ID$408+$BM171*ID$409+$BN171*ID$410+$BO171*ID$411+$BP171*ID$412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK172*BW$381+$AL172*BW$382+$AM172*BW$383+$AN172*BW$384+$AO172*BW$385+$AP172*BW$386+$AQ172*BW$387+$AR172*BW$388+$AS172*BW$389+$AT172*BW$390+$AU172*BW$391+$AV172*BW$392+$AW172*BW$393+$AX172*BW$394+$AY172*BW$395+$AZ172*BW$396+$BA172*BW$397+$BB172*BW$398+$BC172*BW$399+$BD172*BW$400+$BE172*BW$401+$BF172*BW$402+$BG172*BW$403+$BH172*BW$404+$BI172*BW$405+$BJ172*BW$406+$BK172*BW$407+$BL172*BW$408+$BM172*BW$409+$BN172*BW$410+$BO172*BW$411+$BP172*BW$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*CG$381+$AL172*CG$382+$AM172*CG$383+$AN172*CG$384+$AO172*CG$385+$AP172*CG$386+$AQ172*CG$387+$AR172*CG$388+$AS172*CG$389+$AT172*CG$390+$AU172*CG$391+$AV172*CG$392+$AW172*CG$393+$AX172*CG$394+$AY172*CG$395+$AZ172*CG$396+$BA172*CG$397+$BB172*CG$398+$BC172*CG$399+$BD172*CG$400+$BE172*CG$401+$BF172*CG$402+$BG172*CG$403+$BH172*CG$404+$BI172*CG$405+$BJ172*CG$406+$BK172*CG$407+$BL172*CG$408+$BM172*CG$409+$BN172*CG$410+$BO172*CG$411+$BP172*CG$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*CQ$381+$AL172*CQ$382+$AM172*CQ$383+$AN172*CQ$384+$AO172*CQ$385+$AP172*CQ$386+$AQ172*CQ$387+$AR172*CQ$388+$AS172*CQ$389+$AT172*CQ$390+$AU172*CQ$391+$AV172*CQ$392+$AW172*CQ$393+$AX172*CQ$394+$AY172*CQ$395+$AZ172*CQ$396+$BA172*CQ$397+$BB172*CQ$398+$BC172*CQ$399+$BD172*CQ$400+$BE172*CQ$401+$BF172*CQ$402+$BG172*CQ$403+$BH172*CQ$404+$BI172*CQ$405+$BJ172*CQ$406+$BK172*CQ$407+$BL172*CQ$408+$BM172*CQ$409+$BN172*CQ$410+$BO172*CQ$411+$BP172*CQ$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*DA$381+$AL172*DA$382+$AM172*DA$383+$AN172*DA$384+$AO172*DA$385+$AP172*DA$386+$AQ172*DA$387+$AR172*DA$388+$AS172*DA$389+$AT172*DA$390+$AU172*DA$391+$AV172*DA$392+$AW172*DA$393+$AX172*DA$394+$AY172*DA$395+$AZ172*DA$396+$BA172*DA$397+$BB172*DA$398+$BC172*DA$399+$BD172*DA$400+$BE172*DA$401+$BF172*DA$402+$BG172*DA$403+$BH172*DA$404+$BI172*DA$405+$BJ172*DA$406+$BK172*DA$407+$BL172*DA$408+$BM172*DA$409+$BN172*DA$410+$BO172*DA$411+$BP172*DA$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*DK$381+$AL172*DK$382+$AM172*DK$383+$AN172*DK$384+$AO172*DK$385+$AP172*DK$386+$AQ172*DK$387+$AR172*DK$388+$AS172*DK$389+$AT172*DK$390+$AU172*DK$391+$AV172*DK$392+$AW172*DK$393+$AX172*DK$394+$AY172*DK$395+$AZ172*DK$396+$BA172*DK$397+$BB172*DK$398+$BC172*DK$399+$BD172*DK$400+$BE172*DK$401+$BF172*DK$402+$BG172*DK$403+$BH172*DK$404+$BI172*DK$405+$BJ172*DK$406+$BK172*DK$407+$BL172*DK$408+$BM172*DK$409+$BN172*DK$410+$BO172*DK$411+$BP172*DK$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*DU$381+$AL172*DU$382+$AM172*DU$383+$AN172*DU$384+$AO172*DU$385+$AP172*DU$386+$AQ172*DU$387+$AR172*DU$388+$AS172*DU$389+$AT172*DU$390+$AU172*DU$391+$AV172*DU$392+$AW172*DU$393+$AX172*DU$394+$AY172*DU$395+$AZ172*DU$396+$BA172*DU$397+$BB172*DU$398+$BC172*DU$399+$BD172*DU$400+$BE172*DU$401+$BF172*DU$402+$BG172*DU$403+$BH172*DU$404+$BI172*DU$405+$BJ172*DU$406+$BK172*DU$407+$BL172*DU$408+$BM172*DU$409+$BN172*DU$410+$BO172*DU$411+$BP172*DU$412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK172*EI$381+$AL172*EI$382+$AM172*#REF!+$AN172*EI$384+$AO172*EI$385+$AP172*EI$386+$AQ172*EI$387+$AR172*EI$388+$AS172*EI$389+$AT172*EI$390+$AU172*EI$391+$AV172*EI$392+$AW172*EI$393+$AX172*EI$394+$AY172*EI$395+$AZ172*EI$396+$BA172*EI$397+$BB172*EI$398+$BC172*EI$399+$BD172*EI$400+$BE172*EI$383+$BF172*EI$402+$BG172*EI$403+$BH172*EI$404+$BI172*EI$405+$BJ172*EI$406+$BK172*EI$407+$BL172*EI$408+$BM172*EI$409+$BN172*EI$410+$BO172*EI$411+$BP172*EI$412","v":{"$error":"#REF!"}},{"$f":"$AK172*EJ$381+$AL172*EJ$382+$AM172*EJ$383+$AN172*EJ$384+$AO172*EJ$385+$AP172*EJ$386+$AQ172*EJ$387+$AR172*EJ$388+$AS172*EJ$389+$AT172*EJ$390+$AU172*EJ$391+$AV172*EJ$392+$AW172*EJ$393+$AX172*EJ$394+$AY172*EJ$395+$AZ172*EJ$396+$BA172*EJ$397+$BB172*EJ$398+$BC172*EJ$399+$BD172*EJ$400+$BE172*EJ$401+$BF172*EJ$402+$BG172*EJ$403+$BH172*EJ$404+$BI172*EJ$405+$BJ172*EJ$406+$BK172*EJ$407+$BL172*EJ$408+$BM172*EJ$409+$BN172*EJ$410+$BO172*EJ$411+$BP172*EJ$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*ET$381+$AL172*ET$382+$AM172*ET$383+$AN172*ET$384+$AO172*ET$385+$AP172*ET$386+$AQ172*ET$387+$AR172*ET$388+$AS172*ET$389+$AT172*ET$390+$AU172*ET$391+$AV172*ET$392+$AW172*ET$393+$AX172*ET$394+$AY172*ET$395+$AZ172*ET$396+$BA172*ET$397+$BB172*ET$398+$BC172*ET$399+$BD172*ET$400+$BE172*ET$401+$BF172*ET$402+$BG172*ET$403+$BH172*ET$404+$BI172*ET$405+$BJ172*ET$406+$BK172*ET$407+$BL172*ET$408+$BM172*ET$409+$BN172*ET$410+$BO172*ET$411+$BP172*ET$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*FD$381+$AL172*FD$382+$AM172*FD$383+$AN172*FD$384+$AO172*FD$385+$AP172*FD$386+$AQ172*FD$387+$AR172*FD$388+$AS172*FD$389+$AT172*FD$390+$AU172*FD$391+$AV172*FD$392+$AW172*FD$393+$AX172*FD$394+$AY172*FD$395+$AZ172*FD$396+$BA172*FD$397+$BB172*FD$398+$BC172*FD$399+$BD172*FD$400+$BE172*FD$401+$BF172*FD$402+$BG172*FD$403+$BH172*FD$404+$BI172*FD$405+$BJ172*FD$406+$BK172*FD$407+$BL172*FD$408+$BM172*FD$409+$BN172*FD$410+$BO172*FD$411+$BP172*FD$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*FN$381+$AL172*FN$382+$AM172*FN$383+$AN172*FN$384+$AO172*FN$385+$AP172*FN$386+$AQ172*FN$387+$AR172*FN$388+$AS172*FN$389+$AT172*FN$390+$AU172*FN$391+$AV172*FN$392+$AW172*FN$393+$AX172*FN$394+$AY172*FN$395+$AZ172*FN$396+$BA172*FN$397+$BB172*FN$398+$BC172*FN$399+$BD172*FN$400+$BE172*FN$401+$BF172*FN$402+$BG172*FN$403+$BH172*FN$404+$BI172*FN$405+$BJ172*FN$406+$BK172*FN$407+$BL172*FN$408+$BM172*FN$409+$BN172*FN$410+$BO172*FN$411+$BP172*FN$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*FX$381+$AL172*FX$382+$AM172*FX$383+$AN172*FX$384+$AO172*FX$385+$AP172*FX$386+$AQ172*FX$387+$AR172*FX$388+$AS172*FX$389+$AT172*FX$390+$AU172*FX$391+$AV172*FX$392+$AW172*FX$393+$AX172*FX$394+$AY172*FX$395+$AZ172*FX$396+$BA172*FX$397+$BB172*FX$398+$BC172*FX$399+$BD172*FX$400+$BE172*FX$401+$BF172*FX$402+$BG172*FX$403+$BH172*FX$404+$BI172*FX$405+$BJ172*FX$406+$BK172*FX$407+$BL172*FX$408+$BM172*FX$409+$BN172*FX$410+$BO172*FX$411+$BP172*FX$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*GH$381+$AL172*GH$382+$AM172*GH$383+$AN172*GH$384+$AO172*GH$385+$AP172*GH$386+$AQ172*GH$387+$AR172*GH$388+$AS172*GH$389+$AT172*GH$390+$AU172*GH$391+$AV172*GH$392+$AW172*GH$393+$AX172*GH$394+$AY172*GH$395+$AZ172*GH$396+$BA172*GH$397+$BB172*GH$398+$BC172*GH$399+$BD172*GH$400+$BE172*GH$401+$BF172*GH$402+$BG172*GH$403+$BH172*GH$404+$BI172*GH$405+$BJ172*GH$406+$BK172*GH$407+$BL172*GH$408+$BM172*GH$409+$BN172*GH$410+$BO172*GH$411+$BP172*GH$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*GR$381+$AL172*GR$382+$AM172*GR$383+$AN172*GR$384+$AO172*GR$385+$AP172*GR$386+$AQ172*GR$387+$AR172*GR$388+$AS172*GR$389+$AT172*GR$390+$AU172*GR$391+$AV172*GR$392+$AW172*GR$393+$AX172*GR$394+$AY172*GR$395+$AZ172*GR$396+$BA172*GR$397+$BB172*GR$398+$BC172*GR$399+$BD172*GR$400+$BE172*GR$401+$BF172*GR$402+$BG172*GR$403+$BH172*GR$404+$BI172*GR$405+$BJ172*GR$406+$BK172*GR$407+$BL172*GR$408+$BM172*GR$409+$BN172*GR$410+$BO172*GR$411+$BP172*GR$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*HB$381+$AL172*HB$382+$AM172*HB$383+$AN172*HB$384+$AO172*HB$385+$AP172*HB$386+$AQ172*HB$387+$AR172*HB$388+$AS172*HB$389+$AT172*HB$390+$AU172*HB$391+$AV172*HB$392+$AW172*HB$393+$AX172*HB$394+$AY172*HB$395+$AZ172*HB$396+$BA172*HB$397+$BB172*HB$398+$BC172*HB$399+$BD172*HB$400+$BE172*HB$401+$BF172*HB$402+$BG172*HB$403+$BH172*HB$404+$BI172*HB$405+$BJ172*HB$406+$BK172*HB$407+$BL172*HB$408+$BM172*HB$409+$BN172*HB$410+$BO172*HB$411+$BP172*HB$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*HL$381+$AL172*HL$382+$AM172*HL$383+$AN172*HL$384+$AO172*HL$385+$AP172*HL$386+$AQ172*HL$387+$AR172*HL$388+$AS172*HL$389+$AT172*HL$390+$AU172*HL$391+$AV172*HL$392+$AW172*HL$393+$AX172*HL$394+$AY172*HL$395+$AZ172*HL$396+$BA172*HL$397+$BB172*HL$398+$BC172*HL$399+$BD172*HL$400+$BE172*HL$401+$BF172*HL$402+$BG172*HL$403+$BH172*HL$404+$BI172*HL$405+$BJ172*HL$406+$BK172*HL$407+$BL172*HL$408+$BM172*HL$409+$BN172*HL$410+$BO172*HL$411+$BP172*HL$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*HV$381+$AL172*HV$382+$AM172*HV$383+$AN172*HV$384+$AO172*HV$385+$AP172*HV$386+$AQ172*HV$387+$AR172*HV$388+$AS172*HV$389+$AT172*HV$390+$AU172*HV$391+$AV172*HV$392+$AW172*HV$393+$AX172*HV$394+$AY172*HV$395+$AZ172*HV$396+$BA172*HV$397+$BB172*HV$398+$BC172*HV$399+$BD172*HV$400+$BE172*HV$401+$BF172*HV$402+$BG172*HV$403+$BH172*HV$404+$BI172*HV$405+$BJ172*HV$406+$BK172*HV$407+$BL172*HV$408+$BM172*HV$409+$BN172*HV$410+$BO172*HV$411+$BP172*HV$412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK172*IJ$381+$AL172*IJ$382+$AM172*IJ$383+$AN172*IJ$384+$AO172*IJ$385+$AP172*IJ$386+$AQ172*IJ$387+$AR172*IJ$388+$AS172*IJ$389+$AT172*IJ$390+$AU172*IJ$391+$AV172*IJ$392+$AW172*IJ$393+$AX172*IJ$394+$AY172*IJ$395+$AZ172*IJ$396+$BA172*IJ$397+$BB172*IJ$398+$BC172*IJ$399+$BD172*IJ$400+$BE172*IJ$401+$BF172*IJ$402+$BG172*IJ$403+$BH172*IJ$404+$BI172*IJ$405+$BJ172*IJ$406+$BK172*IJ$407+$BL172*IJ$408+$BM172*IJ$409+$BN172*IJ$410+$BO172*IJ$411+$BP172*IJ$412","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AK172*IT$381+$AL172*IT$382+$AM172*IT$383+$AN172*IT$384+$AO172*IT$385+$AP172*IT$386+$AQ172*IT$387+$AR172*IT$388+$AS172*IT$389+$AT172*IT$390+$AU172*IT$391+$AV172*IT$392+$AW172*IT$393+$AX172*IT$394+$AY172*IT$395+$AZ172*IT$396+$BA172*IT$397+$BB172*IT$398+$BC172*IT$399+$BD172*IT$400+$BE172*IT$401+$BF172*IT$402+$BG172*IT$403+$BH172*IT$404+$BI172*IT$405+$BJ172*IT$406+$BK172*IT$407+$BL172*IT$408+$BM172*IT$409+$BN172*IT$410+$BO172*IT$411+$BP172*IT$412","v":0},0,0,0,0,0,0,0,0,0,0]
[173,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK173*EI$381+$AL173*EI$382+$AM173*#REF!+$AN173*EI$384+$AO173*EI$385+$AP173*EI$386+$AQ173*EI$387+$AR173*EI$388+$AS173*EI$389+$AT173*EI$390+$AU173*EI$391+$AV173*EI$392+$AW173*EI$393+$AX173*EI$394+$AY173*EI$395+$AZ173*EI$396+$BA173*EI$397+$BB173*EI$398+$BC173*EI$399+$BD173*EI$400+$BE173*EI$383+$BF173*EI$402+$BG173*EI$403+$BH173*EI$404+$BI173*EI$405+$BJ173*EI$406+$BK173*EI$407+$BL173*EI$408+$BM173*EI$409+$BN173*EI$410+$BO173*EI$411+$BP173*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK174*EI$381+$AL174*EI$382+$AM174*#REF!+$AN174*EI$384+$AO174*EI$385+$AP174*EI$386+$AQ174*EI$387+$AR174*EI$388+$AS174*EI$389+$AT174*EI$390+$AU174*EI$391+$AV174*EI$392+$AW174*EI$393+$AX174*EI$394+$AY174*EI$395+$AZ174*EI$396+$BA174*EI$397+$BB174*EI$398+$BC174*EI$399+$BD174*EI$400+$BE174*EI$383+$BF174*EI$402+$BG174*EI$403+$BH174*EI$404+$BI174*EI$405+$BJ174*EI$406+$BK174*EI$407+$BL174*EI$408+$BM174*EI$409+$BN174*EI$410+$BO174*EI$411+$BP174*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK175*EI$381+$AL175*EI$382+$AM175*#REF!+$AN175*EI$384+$AO175*EI$385+$AP175*EI$386+$AQ175*EI$387+$AR175*EI$388+$AS175*EI$389+$AT175*EI$390+$AU175*EI$391+$AV175*EI$392+$AW175*EI$393+$AX175*EI$394+$AY175*EI$395+$AZ175*EI$396+$BA175*EI$397+$BB175*EI$398+$BC175*EI$399+$BD175*EI$400+$BE175*EI$383+$BF175*EI$402+$BG175*EI$403+$BH175*EI$404+$BI175*EI$405+$BJ175*EI$406+$BK175*EI$407+$BL175*EI$408+$BM175*EI$409+$BN175*EI$410+$BO175*EI$411+$BP175*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK176*EI$381+$AL176*EI$382+$AM176*#REF!+$AN176*EI$384+$AO176*EI$385+$AP176*EI$386+$AQ176*EI$387+$AR176*EI$388+$AS176*EI$389+$AT176*EI$390+$AU176*EI$391+$AV176*EI$392+$AW176*EI$393+$AX176*EI$394+$AY176*EI$395+$AZ176*EI$396+$BA176*EI$397+$BB176*EI$398+$BC176*EI$399+$BD176*EI$400+$BE176*EI$383+$BF176*EI$402+$BG176*EI$403+$BH176*EI$404+$BI176*EI$405+$BJ176*EI$406+$BK176*EI$407+$BL176*EI$408+$BM176*EI$409+$BN176*EI$410+$BO176*EI$411+$BP176*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,2025,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A177,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A177,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A177,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK177*EI$381+$AL177*EI$382+$AM177*#REF!+$AN177*EI$384+$AO177*EI$385+$AP177*EI$386+$AQ177*EI$387+$AR177*EI$388+$AS177*EI$389+$AT177*EI$390+$AU177*EI$391+$AV177*EI$392+$AW177*EI$393+$AX177*EI$394+$AY177*EI$395+$AZ177*EI$396+$BA177*EI$397+$BB177*EI$398+$BC177*EI$399+$BD177*EI$400+$BE177*EI$383+$BF177*EI$402+$BG177*EI$403+$BH177*EI$404+$BI177*EI$405+$BJ177*EI$406+$BK177*EI$407+$BL177*EI$408+$BM177*EI$409+$BN177*EI$410+$BO177*EI$411+$BP177*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK178*EI$381+$AL178*EI$382+$AM178*#REF!+$AN178*EI$384+$AO178*EI$385+$AP178*EI$386+$AQ178*EI$387+$AR178*EI$388+$AS178*EI$389+$AT178*EI$390+$AU178*EI$391+$AV178*EI$392+$AW178*EI$393+$AX178*EI$394+$AY178*EI$395+$AZ178*EI$396+$BA178*EI$397+$BB178*EI$398+$BC178*EI$399+$BD178*EI$400+$BE178*EI$383+$BF178*EI$402+$BG178*EI$403+$BH178*EI$404+$BI178*EI$405+$BJ178*EI$406+$BK178*EI$407+$BL178*EI$408+$BM178*EI$409+$BN178*EI$410+$BO178*EI$411+$BP178*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK179*EI$381+$AL179*EI$382+$AM179*#REF!+$AN179*EI$384+$AO179*EI$385+$AP179*EI$386+$AQ179*EI$387+$AR179*EI$388+$AS179*EI$389+$AT179*EI$390+$AU179*EI$391+$AV179*EI$392+$AW179*EI$393+$AX179*EI$394+$AY179*EI$395+$AZ179*EI$396+$BA179*EI$397+$BB179*EI$398+$BC179*EI$399+$BD179*EI$400+$BE179*EI$383+$BF179*EI$402+$BG179*EI$403+$BH179*EI$404+$BI179*EI$405+$BJ179*EI$406+$BK179*EI$407+$BL179*EI$408+$BM179*EI$409+$BN179*EI$410+$BO179*EI$411+$BP179*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK180*EI$381+$AL180*EI$382+$AM180*#REF!+$AN180*EI$384+$AO180*EI$385+$AP180*EI$386+$AQ180*EI$387+$AR180*EI$388+$AS180*EI$389+$AT180*EI$390+$AU180*EI$391+$AV180*EI$392+$AW180*EI$393+$AX180*EI$394+$AY180*EI$395+$AZ180*EI$396+$BA180*EI$397+$BB180*EI$398+$BC180*EI$399+$BD180*EI$400+$BE180*EI$383+$BF180*EI$402+$BG180*EI$403+$BH180*EI$404+$BI180*EI$405+$BJ180*EI$406+$BK180*EI$407+$BL180*EI$408+$BM180*EI$409+$BN180*EI$410+$BO180*EI$411+$BP180*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK181*EI$381+$AL181*EI$382+$AM181*#REF!+$AN181*EI$384+$AO181*EI$385+$AP181*EI$386+$AQ181*EI$387+$AR181*EI$388+$AS181*EI$389+$AT181*EI$390+$AU181*EI$391+$AV181*EI$392+$AW181*EI$393+$AX181*EI$394+$AY181*EI$395+$AZ181*EI$396+$BA181*EI$397+$BB181*EI$398+$BC181*EI$399+$BD181*EI$400+$BE181*EI$383+$BF181*EI$402+$BG181*EI$403+$BH181*EI$404+$BI181*EI$405+$BJ181*EI$406+$BK181*EI$407+$BL181*EI$408+$BM181*EI$409+$BN181*EI$410+$BO181*EI$411+$BP181*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK182*EI$381+$AL182*EI$382+$AM182*#REF!+$AN182*EI$384+$AO182*EI$385+$AP182*EI$386+$AQ182*EI$387+$AR182*EI$388+$AS182*EI$389+$AT182*EI$390+$AU182*EI$391+$AV182*EI$392+$AW182*EI$393+$AX182*EI$394+$AY182*EI$395+$AZ182*EI$396+$BA182*EI$397+$BB182*EI$398+$BC182*EI$399+$BD182*EI$400+$BE182*EI$383+$BF182*EI$402+$BG182*EI$403+$BH182*EI$404+$BI182*EI$405+$BJ182*EI$406+$BK182*EI$407+$BL182*EI$408+$BM182*EI$409+$BN182*EI$410+$BO182*EI$411+$BP182*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK183*EI$381+$AL183*EI$382+$AM183*#REF!+$AN183*EI$384+$AO183*EI$385+$AP183*EI$386+$AQ183*EI$387+$AR183*EI$388+$AS183*EI$389+$AT183*EI$390+$AU183*EI$391+$AV183*EI$392+$AW183*EI$393+$AX183*EI$394+$AY183*EI$395+$AZ183*EI$396+$BA183*EI$397+$BB183*EI$398+$BC183*EI$399+$BD183*EI$400+$BE183*EI$383+$BF183*EI$402+$BG183*EI$403+$BH183*EI$404+$BI183*EI$405+$BJ183*EI$406+$BK183*EI$407+$BL183*EI$408+$BM183*EI$409+$BN183*EI$410+$BO183*EI$411+$BP183*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AK184*EI$381+$AL184*EI$382+$AM184*#REF!+$AN184*EI$384+$AO184*EI$385+$AP184*EI$386+$AQ184*EI$387+$AR184*EI$388+$AS184*EI$389+$AT184*EI$390+$AU184*EI$391+$AV184*EI$392+$AW184*EI$393+$AX184*EI$394+$AY184*EI$395+$AZ184*EI$396+$BA184*EI$397+$BB184*EI$398+$BC184*EI$399+$BD184*EI$400+$BE184*EI$383+$BF184*EI$402+$BG184*EI$403+$BH184*EI$404+$BI184*EI$405+$BJ184*EI$406+$BK184*EI$407+$BL184*EI$408+$BM184*EI$409+$BN184*EI$410+$BO184*EI$411+$BP184*EI$412","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A185+1","v":186},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A187,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A187,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A187,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0]
[188,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,null,null,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A197,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A197,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A197,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[198,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"HaTOC",{"$f":"SUM(D202:AI202)","v":790},790,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HoTOC!G109","v":16181.290410372738},{"$f":"HoTOC!B120","v":786.70212765957444},{"$f":"HoTOC!C120","v":624.78723404255322},{"$f":"HoTOC!D120","v":200.17730496453902},{"$f":"HoTOC!E120","v":187.41134751773049},{"$f":"HoTOC!F120","v":198.75886524822695},{"$f":"HoTOC!G120","v":327.3758865248227},{"$f":"HoTOC!H120","v":554.29078014184392},{"$f":"HoTOC!I120","v":248.04964539007094},{"$f":"HoTOC!J120","v":305.56737588652481},{"$f":"HoTOC!K120","v":512.05673758865248},{"$f":"HoTOC!L120","v":131.59574468085106},{"$f":"HoTOC!M120","v":1923.2624113475176},{"$f":"HoTOC!N120","v":84.858156028368796},{"$f":"HoTOC!O120","v":363.72340425531917},{"$f":"HoTOC!P120","v":939.78723404255322},{"$f":"HoTOC!Q120","v":3856.3829787234044},{"$f":"HoTOC!R120","v":839.78723404255322},{"$f":"HoTOC!S120","v":303.90070921985819},{"$f":"HoTOC!T120","v":543.40425531914889},{"$f":"HoTOC!U120","v":254.96453900709218},{"$f":"HoTOC!V120","v":479.57446808510639},{"$f":"HoTOC!W120","v":1358.2269503546099},{"$f":"HoTOC!X120","v":37.092198581560282},{"$f":"HoTOC!Y120","v":229.89361702127661},{"$f":"HoTOC!Z120","v":431.20567375886526},{"$f":"HoTOC!AA120","v":128.97163120567376},{"$f":"HoTOC!AB120","v":129.11347517730496},{"$f":"HoTOC!AC120","v":378.12056737588654},{"$f":"HoTOC!AD120","v":1054.7163120567375},{"$f":"HoTOC!AE120","v":336.45390070921985},{"$f":"HoTOC!AF120","v":416.02836879432624},{"$f":"HoTOC!AG120","v":778.75886524822704},{"$f":"HoTOC!AH120","v":18933},null,null,null,null,null,{"$f":"ROUND($AK202*BW$381+$AL202*BW$382+$AM202*BW$383+$AN202*BW$384+$AO202*BW$385+$AP202*BW$386+$AQ202*BW$387+$AR202*BW$388+$AS202*BW$389+$AT202*BW$390+$AU202*BW$391+$AV202*BW$392+$AW202*BW$393+$AX202*BW$394+$AY202*BW$395+$AZ202*BW$396+$BA202*BW$397+$BB202*BW$398+$BC202*BW$399+$BD202*BW$400+$BE202*BW$401+$BF202*BW$402+$BG202*BW$403+$BH202*BW$404+$BI202*BW$405+$BJ202*BW$406+$BK202*BW$407+$BL202*BW$408+$BM202*BW$409+$BN202*BW$410+$BO202*BW$411+$BP202*BW$412,-1)","v":790},620,200,190,200,330,550,250,310,510,130,1920,80,360,940,3860,840,300,540,250,480,1360,40,230,430,130,130,380,1050,340,420,780,{"$f":"ROUND($AK202*DC$381+$AL202*DC$382+$AM202*DC$383+$AN202*DC$384+$AO202*DC$385+$AP202*DC$386+$AQ202*DC$387+$AR202*DC$388+$AS202*DC$389+$AT202*DC$390+$AU202*DC$391+$AV202*DC$392+$AW202*DC$393+$AX202*DC$394+$AY202*DC$395+$AZ202*DC$396+$BA202*DC$397+$BB202*DC$398+$BC202*DC$399+$BD202*DC$400+$BE202*DC$401+$BF202*DC$402+$BG202*DC$403+$BH202*DC$404+$BI202*DC$405+$BJ202*DC$406+$BK202*DC$407+$BL202*DC$408+$BM202*DC$409+$BN202*DC$410+$BO202*DC$411+$BP202*DC$412,-1)","v":1070},340,310,130,3860,300,1360,430,1050,420,510,1920,750,540,130,780,70,50,640,120,20,20,40,100,30,30,50,790,280,340,50,50,{"$f":"ROUND($AK202*EI$381+$AL202*EI$382+$AM202*EI$383+$AN202*EI$384+$AO202*EI$385+$AP202*EI$386+$AQ202*EI$387+$AR202*EI$388+$AS202*EI$389+$AT202*EI$390+$AU202*EI$391+$AV202*EI$392+$AW202*EI$393+$AX202*EI$394+$AY202*EI$395+$AZ202*EI$396+$BA202*EI$397+$BB202*EI$398+$BC202*EI$399+$BD202*EI$400+$BE202*EI$401+$BF202*EI$402+$BG202*EI$403+$BH202*EI$404+$BI202*EI$405+$BJ202*EI$406+$BK202*EI$407+$BL202*EI$408+$BM202*EI$409+$BN202*EI$410+$BO202*EI$411+$BP202*EI$412,-1)","v":40},50,10,0,30,50,10,20,30,20,10,120,10,60,40,160,10,30,50,40,550,70,20,170,310,510,130,1920,50,40,90,750,{"$f":"ROUND($AK202*FO$381+$AL202*FO$382+$AM202*FO$383+$AN202*FO$384+$AO202*FO$385+$AP202*FO$386+$AQ202*FO$387+$AR202*FO$388+$AS202*FO$389+$AT202*FO$390+$AU202*FO$391+$AV202*FO$392+$AW202*FO$393+$AX202*FO$394+$AY202*FO$395+$AZ202*FO$396+$BA202*FO$397+$BB202*FO$398+$BC202*FO$399+$BD202*FO$400+$BE202*FO$401+$BF202*FO$402+$BG202*FO$403+$BH202*FO$404+$BI202*FO$405+$BJ202*FO$406+$BK202*FO$407+$BL202*FO$408+$BM202*FO$409+$BN202*FO$410+$BO202*FO$411+$BP202*FO$412,-1)","v":80},580,100,3860,50,100,80,280,70,80,50,50,50,30,300,540,40,0,130,40,20,20,20,70,190,80,120,1360,0,30,30,10,{"$f":"ROUND($AK202*GU$381+$AL202*GU$382+$AM202*GU$383+$AN202*GU$384+$AO202*GU$385+$AP202*GU$386+$AQ202*GU$387+$AR202*GU$388+$AS202*GU$389+$AT202*GU$390+$AU202*GU$391+$AV202*GU$392+$AW202*GU$393+$AX202*GU$394+$AY202*GU$395+$AZ202*GU$396+$BA202*GU$397+$BB202*GU$398+$BC202*GU$399+$BD202*GU$400+$BE202*GU$401+$BF202*GU$402+$BG202*GU$403+$BH202*GU$404+$BI202*GU$405+$BJ202*GU$406+$BK202*GU$407+$BL202*GU$408+$BM202*GU$409+$BN202*GU$410+$BO202*GU$411+$BP202*GU$412,-1)","v":120},20,20,430,80,20,30,0,20,40,20,20,20,10,340,40,1050,30,250,50,420,0,1070,1070,1070,1070,1070,1070,1090,10,50,0,{"$f":"ROUND($AK202*IA$381+$AL202*IA$382+$AM202*IA$383+$AN202*IA$384+$AO202*IA$385+$AP202*IA$386+$AQ202*IA$387+$AR202*IA$388+$AS202*IA$389+$AT202*IA$390+$AU202*IA$391+$AV202*IA$392+$AW202*IA$393+$AX202*IA$394+$AY202*IA$395+$AZ202*IA$396+$BA202*IA$397+$BB202*IA$398+$BC202*IA$399+$BD202*IA$400+$BE202*IA$401+$BF202*IA$402+$BG202*IA$403+$BH202*IA$404+$BI202*IA$405+$BJ202*IA$406+$BK202*IA$407+$BL202*IA$408+$BM202*IA$409+$BN202*IA$410+$BO202*IA$411+$BP202*IA$412,-1)","v":10},40,10,60,100,60,40,40,60,310,100,100,1920,360,400,350,170,20,0,80,30,20,290,420,70,10,0,10,10,10]
[203,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mean",1.1299999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mean",1.1299999999999999]
[204,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Note: Need To Fix VLookUp for Mean and Median which comes from Average Summary and Median Summary - Cut and Pasted For Now.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",1.1000000000000001]
[205,"Price",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,"Mean 2017",{"$f":"SUMPRODUCT(D206:AI206,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":225015.40352787456},225015.40352787456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,202675.51921132457,216816.49220272904,155921.71248246843,158116.24656026418,145257.16587112172,137612.13884430178,137609.38510051242,124026.74654377881,239829.96184738955,234362.09431345353,253691.62816901409,249654.42096748098,139655.73917421955,155137.62510897993,155950.7707379135,172065.92939419794,128500.20418410042,202913.87246852764,162605.94850789936,109666.07216494845,123877.8697167756,126870.52758936756,143693.15116279069,198677.57138179438,140855.66888829647,186376.36308411215,167060.35643564357,160664.21269982238,149108.55218187367,191662.66940339358,116771.64285714286,163356.68083795439,null,null,null,null,null,null,202675.51921132457,216816.49220272904,155921.71248246843,158116.24656026418,145257.16587112172,137612.13884430178,137609.38510051242,124026.74654377881,239829.96184738955,234362.09431345353,253691.62816901409,249654.42096748098,139655.73917421955,155137.62510897993,155950.7707379135,172065.92939419794,128500.20418410042,202913.87246852764,162605.94850789936,109666.07216494845,123877.8697167756,126870.52758936756,143693.15116279069,198677.57138179438,140855.66888829647,186376.36308411215,167060.35643564357,160664.21269982238,149108.55218187367,191662.66940339358,116771.64285714286,163356.68083795439,{"$f":"VLOOKUP(DC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(DD5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":180965.07410677618},{"$f":"VLOOKUP(DE5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":226601.81845238095},{"$f":"VLOOKUP(DF5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":248624.58375080282},{"$f":"VLOOKUP(DG5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":149605.31766538724},{"$f":"VLOOKUP(DH5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":136753.47076923077},{"$f":"VLOOKUP(DI5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":126143.41534075103},{"$f":"VLOOKUP(DJ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":140366.2080443828},{"$f":"VLOOKUP(DK5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":144309.05280460243},{"$f":"VLOOKUP(DL5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":115554.95264116576},{"$f":"VLOOKUP(DM5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DN5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DO5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":155950.7707379135},{"$f":"VLOOKUP(DP5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":162605.94850789936},{"$f":"VLOOKUP(DQ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DR5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DS5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":183562.30414746545},{"$f":"VLOOKUP(DT5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":148012.4350681199},{"$f":"VLOOKUP(DU5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":151760.70284038392},{"$f":"VLOOKUP(DV5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":175442.7124497992},{"$f":"VLOOKUP(DW5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":235723.08173076922},{"$f":"VLOOKUP(DX5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":212453.49785407726},{"$f":"VLOOKUP(DY5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":145633.75916230367},{"$f":"VLOOKUP(DZ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":256357.16969696971},{"$f":"VLOOKUP(EA5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":237583.04694835682},{"$f":"VLOOKUP(EB5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":173341.56129032257},{"$f":"VLOOKUP(EC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":158970.22440087146},{"$f":"VLOOKUP(ED5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(EE5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(EF5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":180965.07410677618},{"$f":"VLOOKUP(EG5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":148012.4350681199},{"$f":"VLOOKUP(EH5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":151760.70284038392},{"$f":"VLOOKUP(EI5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":144391.8891213389},{"$f":"VLOOKUP(EJ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":158970.22440087146},{"$f":"VLOOKUP(EK5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":106643.11340206186},{"$f":"VLOOKUP(EL5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":172307.69230769231},{"$f":"VLOOKUP(EM5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":144369.45192307694},{"$f":"VLOOKUP(EN5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":181222.89052631578},{"$f":"VLOOKUP(EO5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":168166.66666666666},{"$f":"VLOOKUP(EP5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":110647.68817204301},{"$f":"VLOOKUP(EQ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":185727.0625},{"$f":"VLOOKUP(ER5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":152760.71428571429},{"$f":"VLOOKUP(ES5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":188029.41176470587},{"$f":"VLOOKUP(ET5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":126023.52644787646},{"$f":"VLOOKUP(EU5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":288961.66666666669},{"$f":"VLOOKUP(EV5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":130022.60617760618},{"$f":"VLOOKUP(EW5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":133131.96734693876},{"$f":"VLOOKUP(EX5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":140843.55512325832},{"$f":"VLOOKUP(EY5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":101093.13513513513},{"$f":"VLOOKUP(EZ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":122571.99253731343},{"$f":"VLOOKUP(FA5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":177299.88857142857},{"$f":"VLOOKUP(FB5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":116817.48768472906},{"$f":"VLOOKUP(FC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":151760.70284038392},{"$f":"VLOOKUP(FD5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":109291.62170087977},{"$f":"VLOOKUP(FE5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":99442.61538461539},{"$f":"VLOOKUP(FF5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":128725.62520729685},{"$f":"VLOOKUP(FG5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":226601.81845238095},{"$f":"VLOOKUP(FH5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":234362.09431345353},{"$f":"VLOOKUP(FI5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":248624.58375080282},{"$f":"VLOOKUP(FJ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":249654.42096748098},{"$f":"VLOOKUP(FK5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":148801},{"$f":"VLOOKUP(FL5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":121955.859375},{"$f":"VLOOKUP(FM5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":137233.49687369738},{"$f":"VLOOKUP(FN5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":122390.4761332729},{"$f":"VLOOKUP(FO5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":155950.7707379135},{"$f":"VLOOKUP(FP5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":151760.70284038392},{"$f":"VLOOKUP(FQ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":256357.16969696971},{"$f":"VLOOKUP(FR5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":149605.31766538724},{"$f":"VLOOKUP(FS5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":197698.26905829596},{"$f":"VLOOKUP(FT5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":111861.50276243094},{"$f":"VLOOKUP(FU5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":154030.54406130267},{"$f":"VLOOKUP(FV5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":175708.49530239101},{"$f":"VLOOKUP(FW5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":171569.01428571428},{"$f":"VLOOKUP(FX5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":190358.15561959654},{"$f":"VLOOKUP(FY5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":191987.69024793388},{"$f":"VLOOKUP(FZ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":193875.65296803653},{"$f":"VLOOKUP(GA5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":148447.94660194175},{"$f":"VLOOKUP(GB5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":187078.76027397261},{"$f":"VLOOKUP(GC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":136753.47076923077},{"$f":"VLOOKUP(GD5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":162605.94850789936},{"$f":"VLOOKUP(GE5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":134498.43980694978},{"$f":"VLOOKUP(GF5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":205923.07692307694},{"$f":"VLOOKUP(GG5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":161342.65758293838},{"$f":"VLOOKUP(GH5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":157757.75770925111},{"$f":"VLOOKUP(GI5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":161178.55681818182},{"$f":"VLOOKUP(GJ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":164487.49572649572},{"$f":"VLOOKUP(GK5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":208300.5376344086},{"$f":"VLOOKUP(GL5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":109132.43720930233},{"$f":"VLOOKUP(GM5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":97640.879154078546},{"$f":"VLOOKUP(GN5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":144391.8891213389},{"$f":"VLOOKUP(GO5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":116670.52790697674},{"$f":"VLOOKUP(GP5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":126143.41534075103},{"$f":"VLOOKUP(GQ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":143693.15116279069},{"$f":"VLOOKUP(GR5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":237583.04694835682},{"$f":"VLOOKUP(GS5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":173341.56129032257},{"$f":"VLOOKUP(GT5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":151760.70284038392},{"$f":"VLOOKUP(GU5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":175442.7124497992},{"$f":"VLOOKUP(GV5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":235723.08173076922},{"$f":"VLOOKUP(GW5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":212453.49785407726},{"$f":"VLOOKUP(GX5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":140366.2080443828},{"$f":"VLOOKUP(GY5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":160448.67091108669},{"$f":"VLOOKUP(GZ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":184966.6737160121},{"$f":"VLOOKUP(HA5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":215495.51653579675},{"$f":"VLOOKUP(HB5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":209622.72727272726},{"$f":"VLOOKUP(HC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":167499.6857142857},{"$f":"VLOOKUP(HD5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":171189},{"$f":"VLOOKUP(HE5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":98614.65},{"$f":"VLOOKUP(HF5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":134461.1},{"$f":"VLOOKUP(HG5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":180000},{"$f":"VLOOKUP(HH5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":161661.27777777778},{"$f":"VLOOKUP(HI5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":161213.73051903115},{"$f":"VLOOKUP(HJ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":118787.9477124183},{"$f":"VLOOKUP(HK5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":144309.05280460243},{"$f":"VLOOKUP(HL5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":209906.69354838709},{"$f":"VLOOKUP(HM5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":176414.39336633665},{"$f":"VLOOKUP(HN5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":259966.73054393305},{"$f":"VLOOKUP(HO5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":115554.95264116576},{"$f":"VLOOKUP(HP5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":163356.68083795439},{"$f":"VLOOKUP(HQ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HR5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HS5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HT5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HU5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HV5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HW5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":225015.40352787456},{"$f":"VLOOKUP(HX5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":205923.07692307694},{"$f":"VLOOKUP(HY5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":205923.07692307694},{"$f":"VLOOKUP(HZ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":205923.07692307694},{"$f":"VLOOKUP(IA5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":209906.69354838709},{"$f":"VLOOKUP(IB5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":209906.69354838709},{"$f":"VLOOKUP(IC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":209906.69354838709},{"$f":"VLOOKUP(ID5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":151116.2870825305},{"$f":"VLOOKUP(IE5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":137233.49687369738},{"$f":"VLOOKUP(IF5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":125330.56736103482},{"$f":"VLOOKUP(IG5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":121862.28868760065},{"$f":"VLOOKUP(IH5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":94129.555737704912},{"$f":"VLOOKUP(II5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":191411.90606499356},{"$f":"VLOOKUP(IJ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":167878.05668711654},{"$f":"VLOOKUP(IK5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":236276.05825242717},{"$f":"VLOOKUP(IL5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":356083.47864768683},{"$f":"VLOOKUP(IM5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":248041.00224538179},{"$f":"VLOOKUP(IN5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":144893.54788669065},{"$f":"VLOOKUP(IO5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":122390.4761332729},{"$f":"VLOOKUP(IP5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":196075.30977734755},{"$f":"VLOOKUP(IQ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":184928.93855696204},{"$f":"VLOOKUP(IR5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":219926.83333333334},{"$f":"VLOOKUP(IS5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":209622.72727272726},{"$f":"VLOOKUP(IT5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":160448.67091108669},{"$f":"VLOOKUP(IU5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":215495.51653579675},{"$f":"VLOOKUP(IV5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":184966.6737160121},{"$f":"VLOOKUP(IW5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":146504.95450145207},{"$f":"VLOOKUP(IX5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":168753.88063844552},{"$f":"VLOOKUP(IY5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":222801.07762557079},{"$f":"VLOOKUP(IZ5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":135950.60747663552},{"$f":"VLOOKUP(JA5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":136758.92857142858},{"$f":"VLOOKUP(JB5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":156873.54411764705},{"$f":"VLOOKUP(JC5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":182194.91228070174},{"$f":"VLOOKUP(JD5,PriceDataZone!$B$3:$D$206,2, FALSE)","v":109709.85245901639}]
[207,"Median 2017",{"$f":"SUMPRODUCT(D207:AI207,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":195000},195000,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A207,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A207,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A207,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,169183.51870576339,200406.18908382067,141658.25151940159,132026.94331315355,122200.47732696898,122166.53290529695,117487.69806858494,101831.79723502304,205723.93323293174,189132.10818307905,227640.72676056338,208113.92857142858,118514.43437395099,131492.29875036326,132296.6929601357,155514.50511945391,101087.44769874477,173580.13902572522,147062.31714452896,95777.706185567004,97228.32244008714,107569.02199816682,137842.1534883721,170405.28814669285,121539.94001599573,154012.05887850467,158954.73927392738,136503.31216696269,122751.29905401282,153257.79967159277,95075.762150220908,137044.20517560074,null,null,null,null,null,null,169183.51870576339,200406.18908382067,141658.25151940159,132026.94331315355,122200.47732696898,122166.53290529695,117487.69806858494,101831.79723502304,205723.93323293174,189132.10818307905,227640.72676056338,208113.92857142858,118514.43437395099,131492.29875036326,132296.6929601357,155514.50511945391,101087.44769874477,173580.13902572522,147062.31714452896,95777.706185567004,97228.32244008714,107569.02199816682,137842.1534883721,170405.28814669285,121539.94001599573,154012.05887850467,158954.73927392738,136503.31216696269,122751.29905401282,153257.79967159277,95075.762150220908,137044.20517560074,{"$f":"VLOOKUP(DC5,PriceDataZone!$B$3:$D$206,3)","v":195000},{"$f":"VLOOKUP(DD5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":160000},{"$f":"VLOOKUP(DE5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(DF5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":220000},{"$f":"VLOOKUP(DG5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":125000},{"$f":"VLOOKUP(DH5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":106000},{"$f":"VLOOKUP(DI5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":105200.5},{"$f":"VLOOKUP(DJ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(DK5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":117500},{"$f":"VLOOKUP(DL5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":96000},{"$f":"VLOOKUP(DM5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DN5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DO5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":132296.6929601357},{"$f":"VLOOKUP(DP5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":147062.31714452896},{"$f":"VLOOKUP(DQ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DR5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(DS5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":159750},{"$f":"VLOOKUP(DT5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":130000},{"$f":"VLOOKUP(DU5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135000},{"$f":"VLOOKUP(DV5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":152000},{"$f":"VLOOKUP(DW5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":212050},{"$f":"VLOOKUP(DX5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":187500},{"$f":"VLOOKUP(DY5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":125000},{"$f":"VLOOKUP(DZ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":207000},{"$f":"VLOOKUP(EA5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":199761},{"$f":"VLOOKUP(EB5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150125},{"$f":"VLOOKUP(EC5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150000},{"$f":"VLOOKUP(ED5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(EE5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(EF5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":160000},{"$f":"VLOOKUP(EG5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":130000},{"$f":"VLOOKUP(EH5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135000},{"$f":"VLOOKUP(EI5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(EJ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150000},{"$f":"VLOOKUP(EK5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":80000},{"$f":"VLOOKUP(EL5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":140000},{"$f":"VLOOKUP(EM5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":130000},{"$f":"VLOOKUP(EN5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":158000},{"$f":"VLOOKUP(EO5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135500},{"$f":"VLOOKUP(EP5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":93000},{"$f":"VLOOKUP(EQ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":155000},{"$f":"VLOOKUP(ER5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":124000},{"$f":"VLOOKUP(ES5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":165000},{"$f":"VLOOKUP(ET5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":109997.5},{"$f":"VLOOKUP(EU5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":251000},{"$f":"VLOOKUP(EV5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120500},{"$f":"VLOOKUP(EW5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(EX5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":127000},{"$f":"VLOOKUP(EY5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":85000},{"$f":"VLOOKUP(EZ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":109250},{"$f":"VLOOKUP(FA5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":153250},{"$f":"VLOOKUP(FB5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":102500},{"$f":"VLOOKUP(FC5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135000},{"$f":"VLOOKUP(FD5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":91000},{"$f":"VLOOKUP(FE5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":75000},{"$f":"VLOOKUP(FF5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":112312.5},{"$f":"VLOOKUP(FG5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(FH5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":189132.10818307905},{"$f":"VLOOKUP(FI5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":220000},{"$f":"VLOOKUP(FJ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":208113.92857142858},{"$f":"VLOOKUP(FK5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":126500},{"$f":"VLOOKUP(FL5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":111750},{"$f":"VLOOKUP(FM5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":117000},{"$f":"VLOOKUP(FN5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":98750},{"$f":"VLOOKUP(FO5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":132296.6929601357},{"$f":"VLOOKUP(FP5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135000},{"$f":"VLOOKUP(FQ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":207000},{"$f":"VLOOKUP(FR5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":125000},{"$f":"VLOOKUP(FS5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":175000},{"$f":"VLOOKUP(FT5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":97750},{"$f":"VLOOKUP(FU5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":145000},{"$f":"VLOOKUP(FV5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":158925},{"$f":"VLOOKUP(FW5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150000},{"$f":"VLOOKUP(FX5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":174000},{"$f":"VLOOKUP(FY5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":176250},{"$f":"VLOOKUP(FZ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":190000},{"$f":"VLOOKUP(GA5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135000},{"$f":"VLOOKUP(GB5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":174000},{"$f":"VLOOKUP(GC5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":106000},{"$f":"VLOOKUP(GD5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":147062.31714452896},{"$f":"VLOOKUP(GE5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(GF5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":156500},{"$f":"VLOOKUP(GG5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":152887.5},{"$f":"VLOOKUP(GH5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":145000},{"$f":"VLOOKUP(GI5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":158625},{"$f":"VLOOKUP(GJ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150000},{"$f":"VLOOKUP(GK5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":205000},{"$f":"VLOOKUP(GL5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":94000},{"$f":"VLOOKUP(GM5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":83000},{"$f":"VLOOKUP(GN5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(GO5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":100302.5},{"$f":"VLOOKUP(GP5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":105200.5},{"$f":"VLOOKUP(GQ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":137842.1534883721},{"$f":"VLOOKUP(GR5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":199761},{"$f":"VLOOKUP(GS5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150125},{"$f":"VLOOKUP(GT5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135000},{"$f":"VLOOKUP(GU5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":152000},{"$f":"VLOOKUP(GV5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":212050},{"$f":"VLOOKUP(GW5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":187500},{"$f":"VLOOKUP(GX5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(GY5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":132500},{"$f":"VLOOKUP(GZ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":163000},{"$f":"VLOOKUP(HA5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":200000},{"$f":"VLOOKUP(HB5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":190000},{"$f":"VLOOKUP(HC5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":157000},{"$f":"VLOOKUP(HD5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":156927.5},{"$f":"VLOOKUP(HE5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":75000},{"$f":"VLOOKUP(HF5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":129500},{"$f":"VLOOKUP(HG5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":179504.11764705883},{"$f":"VLOOKUP(HH5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":147500},{"$f":"VLOOKUP(HI5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":138750},{"$f":"VLOOKUP(HJ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":85000},{"$f":"VLOOKUP(HK5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":117500},{"$f":"VLOOKUP(HL5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":165600},{"$f":"VLOOKUP(HM5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":135250},{"$f":"VLOOKUP(HN5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":225000},{"$f":"VLOOKUP(HO5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":96000},{"$f":"VLOOKUP(HP5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":137044.20517560074},{"$f":"VLOOKUP(HQ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HR5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HS5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HT5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HU5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HV5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HW5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(HX5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":156500},{"$f":"VLOOKUP(HY5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":156500},{"$f":"VLOOKUP(HZ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":156500},{"$f":"VLOOKUP(IA5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":165600},{"$f":"VLOOKUP(IB5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":165600},{"$f":"VLOOKUP(IC5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":165600},{"$f":"VLOOKUP(ID5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":137000},{"$f":"VLOOKUP(IE5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":117000},{"$f":"VLOOKUP(IF5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":100181.25},{"$f":"VLOOKUP(IG5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":102750},{"$f":"VLOOKUP(IH5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":85625},{"$f":"VLOOKUP(II5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":147432.54999999999},{"$f":"VLOOKUP(IJ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":144000},{"$f":"VLOOKUP(IK5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":182000},{"$f":"VLOOKUP(IL5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":319000},{"$f":"VLOOKUP(IM5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":195000},{"$f":"VLOOKUP(IN5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":130550},{"$f":"VLOOKUP(IO5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":98750},{"$f":"VLOOKUP(IP5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":168000},{"$f":"VLOOKUP(IQ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":152527},{"$f":"VLOOKUP(IR5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":199000},{"$f":"VLOOKUP(IS5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":190000},{"$f":"VLOOKUP(IT5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":132500},{"$f":"VLOOKUP(IU5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":200000},{"$f":"VLOOKUP(IV5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":163000},{"$f":"VLOOKUP(IW5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":130000},{"$f":"VLOOKUP(IX5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":140000},{"$f":"VLOOKUP(IY5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":190000},{"$f":"VLOOKUP(IZ5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":120000},{"$f":"VLOOKUP(JA5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":126250},{"$f":"VLOOKUP(JB5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":150000},{"$f":"VLOOKUP(JC5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":170000},{"$f":"VLOOKUP(JD5,PriceDataZone!$B$3:$D$206,3, FALSE)","v":100000}]
[208,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"Rents 2011",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"Median 2",{"$f":"SUMPRODUCT(D210:AI210,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":173.07692307692307},{"$f":"HLOOKUP(D$1,$BV$1:$KA$480,$A210,FALSE)","v":173.07692307692307},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Rent Data'!I5","v":754.39},{"$f":"'Rent Data'!J5","v":754.39},{"$f":"'Rent Data'!K5","v":545.96},{"$f":"'Rent Data'!L5","v":524.75},{"$f":"'Rent Data'!M5","v":529.72},{"$f":"'Rent Data'!N5","v":446.89},{"$f":"'Rent Data'!O5","v":545.96},{"$f":"'Rent Data'!P5","v":463.38},{"$f":"'Rent Data'!Q5","v":635.52},{"$f":"'Rent Data'!R5","v":830.97},{"$f":"'Rent Data'!S5","v":695.92},{"$f":"'Rent Data'!T5","v":830.97},{"$f":"'Rent Data'!U5","v":560.95000000000005},{"$f":"'Rent Data'!V5","v":529.72},{"$f":"'Rent Data'!W5","v":510.77},{"$f":"'Rent Data'!X5","v":695.92},{"$f":"'Rent Data'!Y5","v":560.95000000000005},{"$f":"'Rent Data'!Z5","v":493.93},{"$f":"'Rent Data'!AA5","v":830.97},{"$f":"'Rent Data'!AB5","v":560.95000000000005},{"$f":"'Rent Data'!AC5","v":463.38},{"$f":"'Rent Data'!AD5","v":475.8},{"$f":"'Rent Data'!AE5","v":560.95000000000005},{"$f":"'Rent Data'!AF5","v":539.95000000000005},{"$f":"'Rent Data'!AG5","v":493.93},{"$f":"'Rent Data'!AH5","v":452.23},{"$f":"'Rent Data'!AI5","v":560.95000000000005},{"$f":"'Rent Data'!AJ5","v":463.38},{"$f":"'Rent Data'!AK5","v":500.05},{"$f":"'Rent Data'!AL5","v":529.72},{"$f":"'Rent Data'!AM5","v":498.22},{"$f":"'Rent Data'!AN5","v":577.79999999999995},null,null,null,null,null,null,{"$f":"ROUND(($AK210*BW$381+$AL210*BW$382+$AM210*BW$383+$AN210*BW$384+$AO210*BW$385+$AP210*BW$386+$AQ210*BW$387+$AR210*BW$388+$AS210*BW$389+$AT210*BW$390+$AU210*BW$391+$AV210*BW$392+$AW210*BW$393+$AX210*BW$394+$AY210*BW$395+$AZ210*BW$396+$BA210*BW$397+$BB210*BW$398+$BC210*BW$399+$BD210*BW$400+$BE210*BW$401+$BF210*BW$402+$BG210*BW$403+$BH210*BW$404+$BI210*BW$405+$BJ210*BW$406+$BK210*BW$407+$BL210*BW$408+$BM210*BW$409+$BN210*BW$410+$BO210*BW$411+$BP210*BW$412)/SUM(BW$381:BW$412),-1)*12/52","v":173.07692307692307},173.07692307692307,126.92307692307692,120,122.30769230769231,103.84615384615384,126.92307692307692,106.15384615384616,147.69230769230768,191.53846153846155,{"$f":"ROUND(($AK210*CG$381+$AL210*CG$382+$AM210*CG$383+$AN210*CG$384+$AO210*CG$385+$AP210*CG$386+$AQ210*CG$387+$AR210*CG$388+$AS210*CG$389+$AT210*CG$390+$AU210*CG$391+$AV210*CG$392+$AW210*CG$393+$AX210*CG$394+$AY210*CG$395+$AZ210*CG$396+$BA210*CG$397+$BB210*CG$398+$BC210*CG$399+$BD210*CG$400+$BE210*CG$401+$BF210*CG$402+$BG210*CG$403+$BH210*CG$404+$BI210*CG$405+$BJ210*CG$406+$BK210*CG$407+$BL210*CG$408+$BM210*CG$409+$BN210*CG$410+$BO210*CG$411+$BP210*CG$412)/SUM(CG$381:CG$412),-1)*12/52","v":161.53846153846155},191.53846153846155,129.23076923076923,122.30769230769231,117.69230769230769,161.53846153846155,129.23076923076923,113.07692307692308,191.53846153846155,129.23076923076923,{"$f":"ROUND(($AK210*CQ$381+$AL210*CQ$382+$AM210*CQ$383+$AN210*CQ$384+$AO210*CQ$385+$AP210*CQ$386+$AQ210*CQ$387+$AR210*CQ$388+$AS210*CQ$389+$AT210*CQ$390+$AU210*CQ$391+$AV210*CQ$392+$AW210*CQ$393+$AX210*CQ$394+$AY210*CQ$395+$AZ210*CQ$396+$BA210*CQ$397+$BB210*CQ$398+$BC210*CQ$399+$BD210*CQ$400+$BE210*CQ$401+$BF210*CQ$402+$BG210*CQ$403+$BH210*CQ$404+$BI210*CQ$405+$BJ210*CQ$406+$BK210*CQ$407+$BL210*CQ$408+$BM210*CQ$409+$BN210*CQ$410+$BO210*CQ$411+$BP210*CQ$412)/SUM(CQ$381:CQ$412),-1)*12/52","v":106.15384615384616},110.76923076923077,129.23076923076923,124.61538461538461,113.07692307692308,103.84615384615384,129.23076923076923,106.15384615384616,115.38461538461539,122.30769230769231,{"$f":"ROUND(($AK210*DA$381+$AL210*DA$382+$AM210*DA$383+$AN210*DA$384+$AO210*DA$385+$AP210*DA$386+$AQ210*DA$387+$AR210*DA$388+$AS210*DA$389+$AT210*DA$390+$AU210*DA$391+$AV210*DA$392+$AW210*DA$393+$AX210*DA$394+$AY210*DA$395+$AZ210*DA$396+$BA210*DA$397+$BB210*DA$398+$BC210*DA$399+$BD210*DA$400+$BE210*DA$401+$BF210*DA$402+$BG210*DA$403+$BH210*DA$404+$BI210*DA$405+$BJ210*DA$406+$BK210*DA$407+$BL210*DA$408+$BM210*DA$409+$BN210*DA$410+$BO210*DA$411+$BP210*DA$412)/SUM(DA$381:DA$412),-1)*12/52","v":115.38461538461539},133.84615384615384,173.07692307692307,173.07692307692307,147.69230769230768,161.53846153846155,161.53846153846155,113.07692307692308,110.76923076923077,113.07692307692308,{"$f":"ROUND(($AK210*DK$381+$AL210*DK$382+$AM210*DK$383+$AN210*DK$384+$AO210*DK$385+$AP210*DK$386+$AQ210*DK$387+$AR210*DK$388+$AS210*DK$389+$AT210*DK$390+$AU210*DK$391+$AV210*DK$392+$AW210*DK$393+$AX210*DK$394+$AY210*DK$395+$AZ210*DK$396+$BA210*DK$397+$BB210*DK$398+$BC210*DK$399+$BD210*DK$400+$BE210*DK$401+$BF210*DK$402+$BG210*DK$403+$BH210*DK$404+$BI210*DK$405+$BJ210*DK$406+$BK210*DK$407+$BL210*DK$408+$BM210*DK$409+$BN210*DK$410+$BO210*DK$411+$BP210*DK$412)/SUM(DK$381:DK$412),-1)*12/52","v":115.38461538461539},115.38461538461539,191.53846153846155,191.53846153846155,117.69230769230769,191.53846153846155,103.84615384615384,133.84615384615384,117.69230769230769,126.92307692307692,{"$f":"ROUND(($AK210*DU$381+$AL210*DU$382+$AM210*DU$383+$AN210*DU$384+$AO210*DU$385+$AP210*DU$386+$AQ210*DU$387+$AR210*DU$388+$AS210*DU$389+$AT210*DU$390+$AU210*DU$391+$AV210*DU$392+$AW210*DU$393+$AX210*DU$394+$AY210*DU$395+$AZ210*DU$396+$BA210*DU$397+$BB210*DU$398+$BC210*DU$399+$BD210*DU$400+$BE210*DU$401+$BF210*DU$402+$BG210*DU$403+$BH210*DU$404+$BI210*DU$405+$BJ210*DU$406+$BK210*DU$407+$BL210*DU$408+$BM210*DU$409+$BN210*DU$410+$BO210*DU$411+$BP210*DU$412)/SUM(DU$381:DU$412),-1)*12/52","v":126.92307692307692},124.61538461538461,124.61538461538461,124.61538461538461,126.92307692307692,117.69230769230769,124.61538461538461,124.61538461538461,126.92307692307692,173.07692307692307,{"$f":"ROUND(($AK210*EE$381+$AL210*EE$382+$AM210*EE$383+$AN210*EE$384+$AO210*EE$385+$AP210*EE$386+$AQ210*EE$387+$AR210*EE$388+$AS210*EE$389+$AT210*EE$390+$AU210*EE$391+$AV210*EE$392+$AW210*EE$393+$AX210*EE$394+$AY210*EE$395+$AZ210*EE$396+$BA210*EE$397+$BB210*EE$398+$BC210*EE$399+$BD210*EE$400+$BE210*EE$401+$BF210*EE$402+$BG210*EE$403+$BH210*EE$404+$BI210*EE$405+$BJ210*EE$406+$BK210*EE$407+$BL210*EE$408+$BM210*EE$409+$BN210*EE$410+$BO210*EE$411+$BP210*EE$412)/SUM(EE$381:EE$412),-1)*12/52","v":173.07692307692307},173.07692307692307,126.92307692307692,126.92307692307692,126.92307692307692,126.92307692307692,120,120,120,120,{"$f":"ROUND(($AK210*EO$381+$AL210*EO$382+$AM210*EO$383+$AN210*EO$384+$AO210*EO$385+$AP210*EO$386+$AQ210*EO$387+$AR210*EO$388+$AS210*EO$389+$AT210*EO$390+$AU210*EO$391+$AV210*EO$392+$AW210*EO$393+$AX210*EO$394+$AY210*EO$395+$AZ210*EO$396+$BA210*EO$397+$BB210*EO$398+$BC210*EO$399+$BD210*EO$400+$BE210*EO$401+$BF210*EO$402+$BG210*EO$403+$BH210*EO$404+$BI210*EO$405+$BJ210*EO$406+$BK210*EO$407+$BL210*EO$408+$BM210*EO$409+$BN210*EO$410+$BO210*EO$411+$BP210*EO$412)/SUM(EO$381:EO$412),-1)*12/52","v":120},120,120,120,120,122.30769230769231,122.30769230769231,122.30769230769231,103.84615384615384,103.84615384615384,{"$f":"ROUND(($AK210*EY$381+$AL210*EY$382+$AM210*EY$383+$AN210*EY$384+$AO210*EY$385+$AP210*EY$386+$AQ210*EY$387+$AR210*EY$388+$AS210*EY$389+$AT210*EY$390+$AU210*EY$391+$AV210*EY$392+$AW210*EY$393+$AX210*EY$394+$AY210*EY$395+$AZ210*EY$396+$BA210*EY$397+$BB210*EY$398+$BC210*EY$399+$BD210*EY$400+$BE210*EY$401+$BF210*EY$402+$BG210*EY$403+$BH210*EY$404+$BI210*EY$405+$BJ210*EY$406+$BK210*EY$407+$BL210*EY$408+$BM210*EY$409+$BN210*EY$410+$BO210*EY$411+$BP210*EY$412)/SUM(EY$381:EY$412),-1)*12/52","v":103.84615384615384},103.84615384615384,103.84615384615384,103.84615384615384,126.92307692307692,106.15384615384616,106.15384615384616,106.15384615384616,147.69230769230768,191.53846153846155,{"$f":"ROUND(($AK210*FI$381+$AL210*FI$382+$AM210*FI$383+$AN210*FI$384+$AO210*FI$385+$AP210*FI$386+$AQ210*FI$387+$AR210*FI$388+$AS210*FI$389+$AT210*FI$390+$AU210*FI$391+$AV210*FI$392+$AW210*FI$393+$AX210*FI$394+$AY210*FI$395+$AZ210*FI$396+$BA210*FI$397+$BB210*FI$398+$BC210*FI$399+$BD210*FI$400+$BE210*FI$401+$BF210*FI$402+$BG210*FI$403+$BH210*FI$404+$BI210*FI$405+$BJ210*FI$406+$BK210*FI$407+$BL210*FI$408+$BM210*FI$409+$BN210*FI$410+$BO210*FI$411+$BP210*FI$412)/SUM(FI$381:FI$412),-1)*12/52","v":161.53846153846155},191.53846153846155,129.23076923076923,129.23076923076923,122.30769230769231,117.69230769230769,117.69230769230769,126.92307692307692,117.69230769230769,161.53846153846155,{"$f":"ROUND(($AK210*FS$381+$AL210*FS$382+$AM210*FS$383+$AN210*FS$384+$AO210*FS$385+$AP210*FS$386+$AQ210*FS$387+$AR210*FS$388+$AS210*FS$389+$AT210*FS$390+$AU210*FS$391+$AV210*FS$392+$AW210*FS$393+$AX210*FS$394+$AY210*FS$395+$AZ210*FS$396+$BA210*FS$397+$BB210*FS$398+$BC210*FS$399+$BD210*FS$400+$BE210*FS$401+$BF210*FS$402+$BG210*FS$403+$BH210*FS$404+$BI210*FS$405+$BJ210*FS$406+$BK210*FS$407+$BL210*FS$408+$BM210*FS$409+$BN210*FS$410+$BO210*FS$411+$BP210*FS$412)/SUM(FS$381:FS$412),-1)*12/52","v":129.23076923076923},129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,{"$f":"ROUND(($AK210*GC$381+$AL210*GC$382+$AM210*GC$383+$AN210*GC$384+$AO210*GC$385+$AP210*GC$386+$AQ210*GC$387+$AR210*GC$388+$AS210*GC$389+$AT210*GC$390+$AU210*GC$391+$AV210*GC$392+$AW210*GC$393+$AX210*GC$394+$AY210*GC$395+$AZ210*GC$396+$BA210*GC$397+$BB210*GC$398+$BC210*GC$399+$BD210*GC$400+$BE210*GC$401+$BF210*GC$402+$BG210*GC$403+$BH210*GC$404+$BI210*GC$405+$BJ210*GC$406+$BK210*GC$407+$BL210*GC$408+$BM210*GC$409+$BN210*GC$410+$BO210*GC$411+$BP210*GC$412)/SUM(GC$381:GC$412),-1)*12/52","v":113.07692307692308},191.53846153846155,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,106.15384615384616,106.15384615384616,{"$f":"ROUND(($AK210*GM$381+$AL210*GM$382+$AM210*GM$383+$AN210*GM$384+$AO210*GM$385+$AP210*GM$386+$AQ210*GM$387+$AR210*GM$388+$AS210*GM$389+$AT210*GM$390+$AU210*GM$391+$AV210*GM$392+$AW210*GM$393+$AX210*GM$394+$AY210*GM$395+$AZ210*GM$396+$BA210*GM$397+$BB210*GM$398+$BC210*GM$399+$BD210*GM$400+$BE210*GM$401+$BF210*GM$402+$BG210*GM$403+$BH210*GM$404+$BI210*GM$405+$BJ210*GM$406+$BK210*GM$407+$BL210*GM$408+$BM210*GM$409+$BN210*GM$410+$BO210*GM$411+$BP210*GM$412)/SUM(GM$381:GM$412),-1)*12/52","v":106.15384615384616},106.15384615384616,106.15384615384616,110.76923076923077,{"$error":"#DIV/0!"},124.61538461538461,124.61538461538461,124.61538461538461,124.61538461538461,124.61538461538461,{"$f":"ROUND(($AK210*GW$381+$AL210*GW$382+$AM210*GW$383+$AN210*GW$384+$AO210*GW$385+$AP210*GW$386+$AQ210*GW$387+$AR210*GW$388+$AS210*GW$389+$AT210*GW$390+$AU210*GW$391+$AV210*GW$392+$AW210*GW$393+$AX210*GW$394+$AY210*GW$395+$AZ210*GW$396+$BA210*GW$397+$BB210*GW$398+$BC210*GW$399+$BD210*GW$400+$BE210*GW$401+$BF210*GW$402+$BG210*GW$403+$BH210*GW$404+$BI210*GW$405+$BJ210*GW$406+$BK210*GW$407+$BL210*GW$408+$BM210*GW$409+$BN210*GW$410+$BO210*GW$411+$BP210*GW$412)/SUM(GW$381:GW$412),-1)*12/52","v":124.61538461538461},113.07692307692308,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,{"$f":"ROUND(($AK210*HG$381+$AL210*HG$382+$AM210*HG$383+$AN210*HG$384+$AO210*HG$385+$AP210*HG$386+$AQ210*HG$387+$AR210*HG$388+$AS210*HG$389+$AT210*HG$390+$AU210*HG$391+$AV210*HG$392+$AW210*HG$393+$AX210*HG$394+$AY210*HG$395+$AZ210*HG$396+$BA210*HG$397+$BB210*HG$398+$BC210*HG$399+$BD210*HG$400+$BE210*HG$401+$BF210*HG$402+$BG210*HG$403+$BH210*HG$404+$BI210*HG$405+$BJ210*HG$406+$BK210*HG$407+$BL210*HG$408+$BM210*HG$409+$BN210*HG$410+$BO210*HG$411+$BP210*HG$412)/SUM(HG$381:HG$412),-1)*12/52","v":129.23076923076923},129.23076923076923,106.15384615384616,106.15384615384616,115.38461538461539,122.30769230769231,122.30769230769231,122.30769230769231,115.38461538461539,{"$error":"#DIV/0!"},{"$f":"ROUND(($AK210*HQ$381+$AL210*HQ$382+$AM210*HQ$383+$AN210*HQ$384+$AO210*HQ$385+$AP210*HQ$386+$AQ210*HQ$387+$AR210*HQ$388+$AS210*HQ$389+$AT210*HQ$390+$AU210*HQ$391+$AV210*HQ$392+$AW210*HQ$393+$AX210*HQ$394+$AY210*HQ$395+$AZ210*HQ$396+$BA210*HQ$397+$BB210*HQ$398+$BC210*HQ$399+$BD210*HQ$400+$BE210*HQ$401+$BF210*HQ$402+$BG210*HQ$403+$BH210*HQ$404+$BI210*HQ$405+$BJ210*HQ$406+$BK210*HQ$407+$BL210*HQ$408+$BM210*HQ$409+$BN210*HQ$410+$BO210*HQ$411+$BP210*HQ$412)/SUM(HQ$381:HQ$412),-1)*12/52","v":173.07692307692307},173.07692307692307,173.07692307692307,173.07692307692307,173.07692307692307,173.07692307692307,173.07692307692307,173.07692307692307,129.23076923076923,129.23076923076923,{"$f":"ROUND(($AK210*IA$381+$AL210*IA$382+$AM210*IA$383+$AN210*IA$384+$AO210*IA$385+$AP210*IA$386+$AQ210*IA$387+$AR210*IA$388+$AS210*IA$389+$AT210*IA$390+$AU210*IA$391+$AV210*IA$392+$AW210*IA$393+$AX210*IA$394+$AY210*IA$395+$AZ210*IA$396+$BA210*IA$397+$BB210*IA$398+$BC210*IA$399+$BD210*IA$400+$BE210*IA$401+$BF210*IA$402+$BG210*IA$403+$BH210*IA$404+$BI210*IA$405+$BJ210*IA$406+$BK210*IA$407+$BL210*IA$408+$BM210*IA$409+$BN210*IA$410+$BO210*IA$411+$BP210*IA$412)/SUM(IA$381:IA$412),-1)*12/52","v":120},122.30769230769231,115.38461538461539,122.30769230769231,122.30769230769231,122.30769230769231,122.30769230769231,122.30769230769231,122.30769230769231,191.53846153846155,{"$f":"ROUND(($AK210*IK$381+$AL210*IK$382+$AM210*IK$383+$AN210*IK$384+$AO210*IK$385+$AP210*IK$386+$AQ210*IK$387+$AR210*IK$388+$AS210*IK$389+$AT210*IK$390+$AU210*IK$391+$AV210*IK$392+$AW210*IK$393+$AX210*IK$394+$AY210*IK$395+$AZ210*IK$396+$BA210*IK$397+$BB210*IK$398+$BC210*IK$399+$BD210*IK$400+$BE210*IK$401+$BF210*IK$402+$BG210*IK$403+$BH210*IK$404+$BI210*IK$405+$BJ210*IK$406+$BK210*IK$407+$BL210*IK$408+$BM210*IK$409+$BN210*IK$410+$BO210*IK$411+$BP210*IK$412)/SUM(IK$381:IK$412),-1)*12/52","v":191.53846153846155},191.53846153846155,191.53846153846155,117.69230769230769,117.69230769230769,191.53846153846155,191.53846153846155,191.53846153846155,103.84615384615384,103.84615384615384,{"$f":"ROUND(($AK210*IU$381+$AL210*IU$382+$AM210*IU$383+$AN210*IU$384+$AO210*IU$385+$AP210*IU$386+$AQ210*IU$387+$AR210*IU$388+$AS210*IU$389+$AT210*IU$390+$AU210*IU$391+$AV210*IU$392+$AW210*IU$393+$AX210*IU$394+$AY210*IU$395+$AZ210*IU$396+$BA210*IU$397+$BB210*IU$398+$BC210*IU$399+$BD210*IU$400+$BE210*IU$401+$BF210*IU$402+$BG210*IU$403+$BH210*IU$404+$BI210*IU$405+$BJ210*IU$406+$BK210*IU$407+$BL210*IU$408+$BM210*IU$409+$BN210*IU$410+$BO210*IU$411+$BP210*IU$412)/SUM(IU$381:IU$412),-1)*12/52","v":103.84615384615384},103.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923,129.23076923076923]
[211,"30th %ile 2",{"$f":"SUMPRODUCT(D211:AI211,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":150},150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Rent Data'!I6","v":648.96},{"$f":"'Rent Data'!J6","v":648.96},{"$f":"'Rent Data'!K6","v":415.4},{"$f":"'Rent Data'!L6","v":414.24},{"$f":"'Rent Data'!M6","v":414.24},{"$f":"'Rent Data'!N6","v":391.24},{"$f":"'Rent Data'!O6","v":415.4},{"$f":"'Rent Data'!P6","v":391.24},{"$f":"'Rent Data'!Q6","v":466.12},{"$f":"'Rent Data'!R6","v":581.72},{"$f":"'Rent Data'!S6","v":466.12},{"$f":"'Rent Data'!T6","v":581.72},{"$f":"'Rent Data'!U6","v":442.88},{"$f":"'Rent Data'!V6","v":414.24},{"$f":"'Rent Data'!W6","v":410.24},{"$f":"'Rent Data'!X6","v":466.12},{"$f":"'Rent Data'!Y6","v":442.88},{"$f":"'Rent Data'!Z6","v":405.04},{"$f":"'Rent Data'!AA6","v":581.72},{"$f":"'Rent Data'!AB6","v":442.88},{"$f":"'Rent Data'!AC6","v":391.24},{"$f":"'Rent Data'!AD6","v":396.24},{"$f":"'Rent Data'!AE6","v":442.88},{"$f":"'Rent Data'!AF6","v":423.76},{"$f":"'Rent Data'!AG6","v":405.04},{"$f":"'Rent Data'!AH6","v":368.2},{"$f":"'Rent Data'!AI6","v":442.88},{"$f":"'Rent Data'!AJ6","v":391.24},{"$f":"'Rent Data'!AK6","v":414.24},{"$f":"'Rent Data'!AL6","v":414.24},{"$f":"'Rent Data'!AM6","v":414.24},{"$f":"'Rent Data'!AN6","v":470.76},null,null,null,null,null,null,150,150,96.92307692307692,94.615384615384613,94.615384615384613,90,96.92307692307692,90,108.46153846153847,133.84615384615384,108.46153846153847,133.84615384615384,101.53846153846153,94.615384615384613,94.615384615384613,108.46153846153847,101.53846153846153,94.615384615384613,133.84615384615384,101.53846153846153,90,92.307692307692307,101.53846153846153,96.92307692307692,94.615384615384613,85.384615384615387,101.53846153846153,90,94.615384615384613,94.615384615384613,94.615384615384613,108.46153846153847,150,150,108.46153846153847,108.46153846153847,108.46153846153847,94.615384615384613,92.307692307692307,94.615384615384613,94.615384615384613,94.615384615384613,133.84615384615384,133.84615384615384,94.615384615384613,133.84615384615384,85.384615384615387,108.46153846153847,94.615384615384613,96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,94.615384615384613,96.92307692307692,96.92307692307692,96.92307692307692,150,150,150,96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,90,90,90,90,90,90,96.92307692307692,90,90,90,108.46153846153847,133.84615384615384,108.46153846153847,133.84615384615384,101.53846153846153,101.53846153846153,94.615384615384613,94.615384615384613,94.615384615384613,96.92307692307692,94.615384615384613,108.46153846153847,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,94.615384615384613,133.84615384615384,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,90,90,90,90,90,92.307692307692307,{"$error":"#DIV/0!"},96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,96.92307692307692,94.615384615384613,85.384615384615387,85.384615384615387,85.384615384615387,85.384615384615387,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,90,90,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,{"$error":"#DIV/0!"},150,150,150,150,150,150,147.69230769230768,150,101.53846153846153,101.53846153846153,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,133.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,94.615384615384613,94.615384615384613,133.84615384615384,133.84615384615384,133.84615384615384,85.384615384615387,85.384615384615387,85.384615384615387,85.384615384615387,108.46153846153847,108.46153846153847,108.46153846153847,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153]
[212,"Median 3",null,214.61538461538461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Rent Data'!I26","v":930.15},{"$f":"'Rent Data'!J26","v":930.15},{"$f":"'Rent Data'!K26","v":701.64},{"$f":"'Rent Data'!L26","v":665.89},{"$f":"'Rent Data'!M26","v":677.94},{"$f":"'Rent Data'!N26","v":513.91},{"$f":"'Rent Data'!O26","v":701.64},{"$f":"'Rent Data'!P26","v":578.84},{"$f":"'Rent Data'!Q26","v":859.19},{"$f":"'Rent Data'!R26","v":1111.6400000000001},{"$f":"'Rent Data'!S26","v":915.07},{"$f":"'Rent Data'!T26","v":1111.6400000000001},{"$f":"'Rent Data'!U26","v":671.75},{"$f":"'Rent Data'!V26","v":677.94},{"$f":"'Rent Data'!W26","v":617},{"$f":"'Rent Data'!X26","v":915.07},{"$f":"'Rent Data'!Y26","v":671.75},{"$f":"'Rent Data'!Z26","v":643.1},{"$f":"'Rent Data'!AA26","v":1111.6400000000001},{"$f":"'Rent Data'!AB26","v":671.75},{"$f":"'Rent Data'!AC26","v":578.84},{"$f":"'Rent Data'!AD26","v":564.39},{"$f":"'Rent Data'!AE26","v":671.75},{"$f":"'Rent Data'!AF26","v":699.52},{"$f":"'Rent Data'!AG26","v":643.1},{"$f":"'Rent Data'!AH26","v":545.97},{"$f":"'Rent Data'!AI26","v":671.75},{"$f":"'Rent Data'!AJ26","v":578.84},{"$f":"'Rent Data'!AK26","v":636.58000000000004},{"$f":"'Rent Data'!AL26","v":677.94},{"$f":"'Rent Data'!AM26","v":575.4},{"$f":"'Rent Data'!AN26","v":690.52},null,null,null,null,null,null,214.61538461538461,214.61538461538461,161.53846153846155,154.61538461538461,156.92307692307693,117.69230769230769,161.53846153846155,133.84615384615384,198.46153846153845,256.15384615384613,212.30769230769232,256.15384615384613,154.61538461538461,156.92307692307693,143.07692307692307,212.30769230769232,154.61538461538461,147.69230769230768,256.15384615384613,154.61538461538461,133.84615384615384,129.23076923076923,154.61538461538461,161.53846153846155,147.69230769230768,126.92307692307692,154.61538461538461,133.84615384615384,147.69230769230768,156.92307692307693,133.84615384615384,159.23076923076923,214.61538461538461,214.61538461538461,198.46153846153845,212.30769230769232,210,147.69230769230768,129.23076923076923,147.69230769230768,147.69230769230768,133.84615384615384,256.15384615384613,256.15384615384613,143.07692307692307,256.15384615384613,126.92307692307692,159.23076923076923,143.07692307692307,161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,143.07692307692307,161.53846153846155,161.53846153846155,161.53846153846155,214.61538461538461,214.61538461538461,214.61538461538461,161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,156.92307692307693,156.92307692307693,156.92307692307693,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,161.53846153846155,133.84615384615384,133.84615384615384,133.84615384615384,198.46153846153845,256.15384615384613,212.30769230769232,256.15384615384613,154.61538461538461,154.61538461538461,156.92307692307693,143.07692307692307,143.07692307692307,161.53846153846155,143.07692307692307,212.30769230769232,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,147.69230769230768,256.15384615384613,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,133.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,129.23076923076923,{"$error":"#DIV/0!"},161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,161.53846153846155,147.69230769230768,126.92307692307692,126.92307692307692,126.92307692307692,126.92307692307692,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,133.84615384615384,133.84615384615384,147.69230769230768,156.92307692307693,156.92307692307693,156.92307692307693,133.84615384615384,{"$error":"#DIV/0!"},214.61538461538461,214.61538461538461,214.61538461538461,214.61538461538461,214.61538461538461,214.61538461538461,212.30769230769232,214.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,156.92307692307693,133.84615384615384,156.92307692307693,156.92307692307693,156.92307692307693,156.92307692307693,156.92307692307693,156.92307692307693,256.15384615384613,256.15384615384613,256.15384615384613,256.15384615384613,143.07692307692307,143.07692307692307,256.15384615384613,256.15384615384613,256.15384615384613,126.92307692307692,126.92307692307692,126.92307692307692,126.92307692307692,159.23076923076923,159.23076923076923,159.23076923076923,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461,154.61538461538461]
[213,"30th %ile 3",null,170.76923076923077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Rent Data'!I27","v":739.76},{"$f":"'Rent Data'!J27","v":739.76},{"$f":"'Rent Data'!K27","v":512.76},{"$f":"'Rent Data'!L27","v":481.16},{"$f":"'Rent Data'!M27","v":506.28},{"$f":"'Rent Data'!N27","v":433.04},{"$f":"'Rent Data'!O27","v":512.76},{"$f":"'Rent Data'!P27","v":460.28},{"$f":"'Rent Data'!Q27","v":641.52},{"$f":"'Rent Data'!R27","v":745.88},{"$f":"'Rent Data'!S27","v":549.24},{"$f":"'Rent Data'!T27","v":745.88},{"$f":"'Rent Data'!U27","v":507.68},{"$f":"'Rent Data'!V27","v":506.28},{"$f":"'Rent Data'!W27","v":481.16},{"$f":"'Rent Data'!X27","v":549.24},{"$f":"'Rent Data'!Y27","v":507.68},{"$f":"'Rent Data'!Z27","v":506.28},{"$f":"'Rent Data'!AA27","v":745.88},{"$f":"'Rent Data'!AB27","v":507.68},{"$f":"'Rent Data'!AC27","v":460.28},{"$f":"'Rent Data'!AD27","v":456.92},{"$f":"'Rent Data'!AE27","v":507.68},{"$f":"'Rent Data'!AF27","v":549.24},{"$f":"'Rent Data'!AG27","v":506.28},{"$f":"'Rent Data'!AH27","v":437.24},{"$f":"'Rent Data'!AI27","v":507.68},{"$f":"'Rent Data'!AJ27","v":460.28},{"$f":"'Rent Data'!AK27","v":507.68},{"$f":"'Rent Data'!AL27","v":506.28},{"$f":"'Rent Data'!AM27","v":460.28},{"$f":"'Rent Data'!AN27","v":535.4},null,null,null,null,null,null,170.76923076923077,170.76923076923077,117.69230769230769,110.76923076923077,117.69230769230769,99.230769230769226,117.69230769230769,106.15384615384616,147.69230769230768,173.07692307692307,126.92307692307692,173.07692307692307,117.69230769230769,117.69230769230769,110.76923076923077,126.92307692307692,117.69230769230769,117.69230769230769,173.07692307692307,117.69230769230769,106.15384615384616,106.15384615384616,117.69230769230769,126.92307692307692,117.69230769230769,101.53846153846153,117.69230769230769,106.15384615384616,117.69230769230769,117.69230769230769,106.15384615384616,124.61538461538461,170.76923076923077,170.76923076923077,147.69230769230768,126.92307692307692,126.92307692307692,117.69230769230769,106.15384615384616,117.69230769230769,117.69230769230769,106.15384615384616,173.07692307692307,173.07692307692307,110.76923076923077,173.07692307692307,101.53846153846153,124.61538461538461,110.76923076923077,117.69230769230769,117.69230769230769,126.92307692307692,126.92307692307692,126.92307692307692,117.69230769230769,110.76923076923077,126.92307692307692,126.92307692307692,117.69230769230769,170.76923076923077,170.76923076923077,170.76923076923077,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,117.69230769230769,117.69230769230769,117.69230769230769,99.230769230769226,99.230769230769226,99.230769230769226,99.230769230769226,99.230769230769226,99.230769230769226,117.69230769230769,106.15384615384616,106.15384615384616,106.15384615384616,147.69230769230768,173.07692307692307,126.92307692307692,173.07692307692307,117.69230769230769,117.69230769230769,117.69230769230769,110.76923076923077,110.76923076923077,117.69230769230769,110.76923076923077,126.92307692307692,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,173.07692307692307,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,{"$error":"#DIV/0!"},126.92307692307692,126.92307692307692,126.92307692307692,126.92307692307692,126.92307692307692,126.92307692307692,117.69230769230769,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,106.15384615384616,106.15384615384616,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,106.15384615384616,{"$error":"#DIV/0!"},170.76923076923077,170.76923076923077,170.76923076923077,170.76923076923077,170.76923076923077,170.76923076923077,170.76923076923077,170.76923076923077,117.69230769230769,117.69230769230769,110.76923076923077,117.69230769230769,106.15384615384616,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,173.07692307692307,173.07692307692307,173.07692307692307,173.07692307692307,110.76923076923077,110.76923076923077,173.07692307692307,173.07692307692307,173.07692307692307,101.53846153846153,101.53846153846153,101.53846153846153,101.53846153846153,124.61538461538461,124.61538461538461,124.61538461538461,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769,117.69230769230769]
[214,"Median 2/3",null,184.61538461538461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Rent Data'!I47","v":797.42},{"$f":"'Rent Data'!J47","v":797.42},{"$f":"'Rent Data'!K47","v":586.54},{"$f":"'Rent Data'!L47","v":571.25},{"$f":"'Rent Data'!M47","v":572.32000000000005},{"$f":"'Rent Data'!N47","v":472.13},{"$f":"'Rent Data'!O47","v":586.54},{"$f":"'Rent Data'!P47","v":500.63},{"$f":"'Rent Data'!Q47","v":729.84},{"$f":"'Rent Data'!R47","v":902.99},{"$f":"'Rent Data'!S47","v":740.78},{"$f":"'Rent Data'!T47","v":902.99},{"$f":"'Rent Data'!U47","v":597.51},{"$f":"'Rent Data'!V47","v":572.32000000000005},{"$f":"'Rent Data'!W47","v":552.15},{"$f":"'Rent Data'!X47","v":740.78},{"$f":"'Rent Data'!Y47","v":597.51},{"$f":"'Rent Data'!Z47","v":537.04},{"$f":"'Rent Data'!AA47","v":902.99},{"$f":"'Rent Data'!AB47","v":597.51},{"$f":"'Rent Data'!AC47","v":500.63},{"$f":"'Rent Data'!AD47","v":502.26},{"$f":"'Rent Data'!AE47","v":597.51},{"$f":"'Rent Data'!AF47","v":579.14},{"$f":"'Rent Data'!AG47","v":537.04},{"$f":"'Rent Data'!AH47","v":486.55},{"$f":"'Rent Data'!AI47","v":597.51},{"$f":"'Rent Data'!AJ47","v":500.63},{"$f":"'Rent Data'!AK47","v":539.54},{"$f":"'Rent Data'!AL47","v":572.32000000000005},{"$f":"'Rent Data'!AM47","v":518.03},{"$f":"'Rent Data'!AN47","v":606.41},null,null,null,null,null,null,184.61538461538461,184.61538461538461,136.15384615384616,131.53846153846155,131.53846153846155,108.46153846153847,136.15384615384616,115.38461538461539,168.46153846153845,207.69230769230768,170.76923076923077,207.69230769230768,138.46153846153845,131.53846153846155,126.92307692307692,170.76923076923077,138.46153846153845,124.61538461538461,207.69230769230768,138.46153846153845,115.38461538461539,115.38461538461539,138.46153846153845,133.84615384615384,124.61538461538461,113.07692307692308,138.46153846153845,115.38461538461539,124.61538461538461,131.53846153846155,120,140.76923076923077,184.61538461538461,184.61538461538461,168.46153846153845,170.76923076923077,170.76923076923077,124.61538461538461,115.38461538461539,124.61538461538461,124.61538461538461,120,207.69230769230768,207.69230769230768,126.92307692307692,207.69230769230768,113.07692307692308,140.76923076923077,126.92307692307692,136.15384615384616,136.15384615384616,133.84615384615384,133.84615384615384,133.84615384615384,136.15384615384616,126.92307692307692,133.84615384615384,133.84615384615384,136.15384615384616,184.61538461538461,184.61538461538461,184.61538461538461,136.15384615384616,136.15384615384616,136.15384615384616,136.15384615384616,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,108.46153846153847,108.46153846153847,108.46153846153847,108.46153846153847,108.46153846153847,108.46153846153847,136.15384615384616,115.38461538461539,115.38461538461539,115.38461538461539,168.46153846153845,207.69230769230768,170.76923076923077,207.69230769230768,138.46153846153845,138.46153846153845,131.53846153846155,126.92307692307692,126.92307692307692,136.15384615384616,126.92307692307692,170.76923076923077,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,124.61538461538461,207.69230769230768,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,115.38461538461539,115.38461538461539,115.38461538461539,115.38461538461539,115.38461538461539,115.38461538461539,{"$error":"#DIV/0!"},133.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,133.84615384615384,124.61538461538461,113.07692307692308,113.07692307692308,113.07692307692308,113.07692307692308,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,115.38461538461539,115.38461538461539,124.61538461538461,131.53846153846155,131.53846153846155,131.53846153846155,120,{"$error":"#DIV/0!"},184.61538461538461,184.61538461538461,184.61538461538461,184.61538461538461,184.61538461538461,184.61538461538461,182.30769230769232,184.61538461538461,138.46153846153845,138.46153846153845,131.53846153846155,131.53846153846155,120,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,131.53846153846155,207.69230769230768,207.69230769230768,207.69230769230768,207.69230769230768,126.92307692307692,126.92307692307692,207.69230769230768,207.69230769230768,207.69230769230768,113.07692307692308,113.07692307692308,113.07692307692308,113.07692307692308,140.76923076923077,140.76923076923077,140.76923076923077,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845,138.46153846153845]
[215,"30th %ile 2/3",null,159.23076923076923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Rent Data'!I48","v":694.36},{"$f":"'Rent Data'!J48","v":694.36},{"$f":"'Rent Data'!K48","v":464.08},{"$f":"'Rent Data'!L48","v":447.70000000000005},{"$f":"'Rent Data'!M48","v":460.26},{"$f":"'Rent Data'!N48","v":412.14},{"$f":"'Rent Data'!O48","v":464.08},{"$f":"'Rent Data'!P48","v":425.76},{"$f":"'Rent Data'!Q48","v":553.81999999999994},{"$f":"'Rent Data'!R48","v":663.8},{"$f":"'Rent Data'!S48","v":507.68},{"$f":"'Rent Data'!T48","v":663.8},{"$f":"'Rent Data'!U48","v":475.28},{"$f":"'Rent Data'!V48","v":460.26},{"$f":"'Rent Data'!W48","v":445.70000000000005},{"$f":"'Rent Data'!X48","v":507.68},{"$f":"'Rent Data'!Y48","v":475.28},{"$f":"'Rent Data'!Z48","v":455.65999999999997},{"$f":"'Rent Data'!AA48","v":663.8},{"$f":"'Rent Data'!AB48","v":475.28},{"$f":"'Rent Data'!AC48","v":425.76},{"$f":"'Rent Data'!AD48","v":426.58000000000004},{"$f":"'Rent Data'!AE48","v":475.28},{"$f":"'Rent Data'!AF48","v":486.5},{"$f":"'Rent Data'!AG48","v":455.65999999999997},{"$f":"'Rent Data'!AH48","v":402.72},{"$f":"'Rent Data'!AI48","v":475.28},{"$f":"'Rent Data'!AJ48","v":425.76},{"$f":"'Rent Data'!AK48","v":460.96000000000004},{"$f":"'Rent Data'!AL48","v":460.26},{"$f":"'Rent Data'!AM48","v":437.26},{"$f":"'Rent Data'!AN48","v":503.08},null,null,null,null,null,null,159.23076923076923,159.23076923076923,106.15384615384616,103.84615384615384,106.15384615384616,94.615384615384613,106.15384615384616,99.230769230769226,126.92307692307692,152.30769230769232,117.69230769230769,152.30769230769232,110.76923076923077,106.15384615384616,103.84615384615384,117.69230769230769,110.76923076923077,106.15384615384616,152.30769230769232,110.76923076923077,99.230769230769226,99.230769230769226,110.76923076923077,113.07692307692308,106.15384615384616,92.307692307692307,110.76923076923077,99.230769230769226,106.15384615384616,106.15384615384616,101.53846153846153,115.38461538461539,159.23076923076923,159.23076923076923,126.92307692307692,117.69230769230769,117.69230769230769,106.15384615384616,99.230769230769226,106.15384615384616,106.15384615384616,101.53846153846153,152.30769230769232,152.30769230769232,103.84615384615384,152.30769230769232,92.307692307692307,115.38461538461539,103.84615384615384,106.15384615384616,106.15384615384616,113.07692307692308,113.07692307692308,113.07692307692308,106.15384615384616,103.84615384615384,113.07692307692308,113.07692307692308,106.15384615384616,159.23076923076923,159.23076923076923,159.23076923076923,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,103.84615384615384,106.15384615384616,106.15384615384616,106.15384615384616,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,94.615384615384613,106.15384615384616,99.230769230769226,99.230769230769226,99.230769230769226,126.92307692307692,152.30769230769232,117.69230769230769,152.30769230769232,110.76923076923077,110.76923076923077,106.15384615384616,103.84615384615384,103.84615384615384,106.15384615384616,103.84615384615384,117.69230769230769,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,106.15384615384616,152.30769230769232,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,99.230769230769226,99.230769230769226,99.230769230769226,99.230769230769226,99.230769230769226,99.230769230769226,{"$error":"#DIV/0!"},113.07692307692308,113.07692307692308,113.07692307692308,113.07692307692308,113.07692307692308,113.07692307692308,106.15384615384616,92.307692307692307,92.307692307692307,92.307692307692307,92.307692307692307,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,99.230769230769226,99.230769230769226,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,101.53846153846153,{"$error":"#DIV/0!"},159.23076923076923,159.23076923076923,159.23076923076923,159.23076923076923,159.23076923076923,159.23076923076923,159.23076923076923,159.23076923076923,110.76923076923077,110.76923076923077,103.84615384615384,106.15384615384616,101.53846153846153,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,106.15384615384616,152.30769230769232,152.30769230769232,152.30769230769232,152.30769230769232,103.84615384615384,103.84615384615384,152.30769230769232,152.30769230769232,152.30769230769232,92.307692307692307,92.307692307692307,92.307692307692307,92.307692307692307,115.38461538461539,115.38461538461539,115.38461538461539,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077,110.76923076923077]
[{"$f":"A215+1","v":216},"HW",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,10,{"$f":"SUMPRODUCT(D217:AI217,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":11440},11440,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A217,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A217,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A217,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"BW217","v":11440},{"$f":"BX217","v":12480},10920,10920,11440,10920,9880,11440,11960,11440,11960,11440,10920,11440,11440,10400,11440,10400,11960,11440,10920,11440,10920,11440,10920,10920,11960,10920,11440,11440,10920,11960,null,null,null,null,null,null,{"$f":"'Income - SG'!B22","v":11440},{"$f":"'Income - SG'!C22","v":12480},{"$f":"'Income - SG'!D22","v":10920},{"$f":"'Income - SG'!E22","v":10920},{"$f":"'Income - SG'!F22","v":11440},{"$f":"'Income - SG'!G22","v":10920},{"$f":"'Income - SG'!H22","v":9880},{"$f":"'Income - SG'!I22","v":11440},{"$f":"'Income - SG'!J22","v":11960},{"$f":"'Income - SG'!K22","v":11440},{"$f":"'Income - SG'!L22","v":11960},{"$f":"'Income - SG'!M22","v":11440},{"$f":"'Income - SG'!N22","v":10920},{"$f":"'Income - SG'!O22","v":11440},{"$f":"'Income - SG'!P22","v":11440},{"$f":"'Income - SG'!Q22","v":10400},{"$f":"'Income - SG'!R22","v":11440},{"$f":"'Income - SG'!S22","v":10400},{"$f":"'Income - SG'!T22","v":11960},{"$f":"'Income - SG'!U22","v":11440},{"$f":"'Income - SG'!V22","v":10920},{"$f":"'Income - SG'!W22","v":11440},{"$f":"'Income - SG'!X22","v":10920},{"$f":"'Income - SG'!Y22","v":11440},{"$f":"'Income - SG'!Z22","v":10920},{"$f":"'Income - SG'!AA22","v":10920},{"$f":"'Income - SG'!AB22","v":11960},{"$f":"'Income - SG'!AC22","v":10920},{"$f":"'Income - SG'!AD22","v":11440},{"$f":"'Income - SG'!AE22","v":11440},{"$f":"'Income - SG'!AF22","v":10920},{"$f":"'Income - SG'!AG22","v":11960},{"$f":"'Income - SG'!AH22","v":11960},{"$f":"'Income - SG'!AI22","v":11440},{"$f":"'Income - SG'!AJ22","v":11960},{"$f":"'Income - SG'!AK22","v":11960},{"$f":"'Income - SG'!AL22","v":10400},{"$f":"'Income - SG'!AM22","v":10400},{"$f":"'Income - SG'!AN22","v":11440},{"$f":"'Income - SG'!AO22","v":10920},{"$f":"'Income - SG'!AP22","v":11440},{"$f":"'Income - SG'!AQ22","v":10920},{"$f":"'Income - SG'!AR22","v":11440},{"$f":"'Income - SG'!AS22","v":11440},{"$f":"'Income - SG'!AT22","v":11440},{"$f":"'Income - SG'!AU22","v":11960},{"$f":"'Income - SG'!AV22","v":10920},{"$f":"'Income - SG'!AW22","v":11960},{"$f":"'Income - SG'!AX22","v":11440},{"$f":"'Income - SG'!AY22","v":10920},{"$f":"'Income - SG'!AZ22","v":10400},{"$f":"'Income - SG'!BA22","v":11440},{"$f":"'Income - SG'!BB22","v":10920},{"$f":"'Income - SG'!BC22","v":11440},{"$f":"'Income - SG'!BD22","v":10920},{"$f":"'Income - SG'!BE22","v":10920},{"$f":"'Income - SG'!BF22","v":11440},{"$f":"'Income - SG'!BG22","v":10920},{"$f":"'Income - SG'!BH22","v":10920},{"$f":"'Income - SG'!BI22","v":11440},{"$f":"'Income - SG'!BJ22","v":11960},{"$f":"'Income - SG'!BK22","v":11440},{"$f":"'Income - SG'!BL22","v":10920},{"$f":"'Income - SG'!BM22","v":10400},{"$f":"'Income - SG'!BN22","v":10920},{"$f":"'Income - SG'!BO22","v":10920},{"$f":"'Income - SG'!BP22","v":9360},{"$f":"'Income - SG'!BQ22","v":11440},{"$f":"'Income - SG'!BR22","v":10400},{"$f":"'Income - SG'!BS22","v":11960},{"$f":"'Income - SG'!BT22","v":10400},{"$f":"'Income - SG'!BU22","v":9880},{"$f":"'Income - SG'!BV22","v":11440},{"$f":"'Income - SG'!BW22","v":10920},{"$f":"'Income - SG'!BX22","v":11440},{"$f":"'Income - SG'!BY22","v":11440},{"$f":"'Income - SG'!BZ22","v":11960},{"$f":"'Income - SG'!CA22","v":11440},{"$f":"'Income - SG'!CB22","v":10400},{"$f":"'Income - SG'!CC22","v":10920},{"$f":"'Income - SG'!CD22","v":10400},{"$f":"'Income - SG'!CE19","v":720},{"$f":"'Income - SG'!CF19","v":740},{"$f":"'Income - SG'!CG22","v":10400},{"$f":"'Income - SG'!CH22","v":10400},{"$f":"'Income - SG'!CI22","v":10920},{"$f":"'Income - SG'!CJ22","v":10920},{"$f":"'Income - SG'!CK22","v":11440},{"$f":"'Income - SG'!CL22","v":11960},{"$f":"'Income - SG'!CM22","v":11440},{"$f":"'Income - SG'!CN22","v":11960},{"$f":"'Income - SG'!CO22","v":11440},{"$f":"'Income - SG'!CP22","v":11440},{"$f":"'Income - SG'!CQ22","v":11440},{"$f":"'Income - SG'!CR22","v":11440},{"$f":"'Income - SG'!CS22","v":11440},{"$f":"'Income - SG'!CT22","v":11440},{"$f":"'Income - SG'!CU22","v":10400},{"$f":"'Income - SG'!CV22","v":10920},{"$f":"'Income - SG'!CW22","v":10400},{"$f":"'Income - SG'!CX22","v":11960},{"$f":"'Income - SG'!CY22","v":10920},{"$f":"'Income - SG'!CZ22","v":11440},{"$f":"'Income - SG'!DA22","v":12480},{"$f":"'Income - SG'!DB22","v":11440},{"$f":"'Income - SG'!DC22","v":12480},{"$f":"'Income - SG'!DD22","v":11440},{"$f":"'Income - SG'!DE22","v":11440},{"$f":"'Income - SG'!DF22","v":10400},{"$f":"'Income - SG'!DG22","v":11440},{"$f":"'Income - SG'!DH22","v":10400},{"$f":"'Income - SG'!DI22","v":11960},{"$f":"'Income - SG'!DJ22","v":10920},{"$f":"'Income - SG'!DK22","v":10920},{"$f":"'Income - SG'!DL22","v":11960},{"$f":"'Income - SG'!DM22","v":11960},{"$f":"'Income - SG'!DN22","v":10920},{"$f":"'Income - SG'!DO22","v":10920},{"$f":"'Income - SG'!DP22","v":9880},{"$f":"'Income - SG'!DQ22","v":11960},{"$f":"'Income - SG'!DR22","v":11440},{"$f":"'Income - SG'!DS22","v":10400},{"$f":"'Income - SG'!DT22","v":10920},{"$f":"'Income - SG'!DU22","v":11440},{"$f":"'Income - SG'!DV22","v":10920},{"$f":"'Income - SG'!DW22","v":11440},{"$f":"'Income - SG'!DX22","v":10920},{"$f":"'Income - SG'!DY22","v":10400},{"$f":"'Income - SG'!DZ22","v":11440},{"$f":"'Income - SG'!EA22","v":10920},{"$f":"'Income - SG'!EB22","v":11440},{"$f":"'Income - SG'!EC22","v":10920},{"$f":"'Income - SG'!ED22","v":7301.9679326863497},{"$f":"'Income - SG'!EE22","v":7468.233100485063},{"$f":"'Income - SG'!EF22","v":7783.4397626502923},{"$f":"'Income - SG'!EG22","v":6540.1596667823669},{"$f":"'Income - SG'!EH22","v":13000},{"$f":"'Income - SG'!EI22","v":11440},{"$f":"'Income - SG'!EJ22","v":10920},{"$f":"'Income - SG'!EK22","v":12480},{"$f":"'Income - SG'!EL22","v":13520},{"$f":"'Income - SG'!EM22","v":11960},{"$f":"'Income - SG'!EN22","v":10920},{"$f":"'Income - SG'!EO22","v":10400},{"$f":"'Income - SG'!EP22","v":11440},{"$f":"'Income - SG'!EQ22","v":11960},{"$f":"'Income - SG'!ER22","v":11440},{"$f":"'Income - SG'!ES22","v":12480},{"$f":"'Income - SG'!ET22","v":10920},{"$f":"'Income - SG'!EU22","v":11960},{"$f":"'Income - SG'!EV22","v":8840},{"$f":"'Income - SG'!EW22","v":10400},{"$f":"'Income - SG'!EX22","v":11440},{"$f":"'Income - SG'!EY22","v":9360},{"$f":"'Income - SG'!EZ22","v":11960},{"$f":"'Income - SG'!FA22","v":11960},{"$f":"'Income - SG'!FB22","v":12480},{"$f":"'Income - SG'!FC22","v":11440},{"$f":"'Income - SG'!FD22","v":11960},{"$f":"'Income - SG'!FE22","v":10920},{"$f":"'Income - SG'!FF22","v":10920},{"$f":"'Income - SG'!FG22","v":11440},{"$f":"'Income - SG'!FH22","v":11960},{"$f":"'Income - SG'!FI22","v":12480},{"$f":"'Income - SG'!FJ22","v":10920},{"$f":"'Income - SG'!FK22","v":11960},{"$f":"'Income - SG'!FL22","v":10920},{"$f":"'Income - SG'!FM22","v":10400},{"$f":"'Income - SG'!FN22","v":12480},{"$f":"'Income - SG'!FO22","v":11440},{"$f":"'Income - SG'!FP22","v":11960},{"$f":"'Income - SG'!FQ22","v":11440},{"$f":"'Income - SG'!FR22","v":11440},{"$f":"'Income - SG'!FS22","v":11440},{"$f":"'Income - SG'!FT22","v":10920},{"$f":"'Income - SG'!FU22","v":11960},{"$f":"'Income - SG'!FV22","v":11440},{"$f":"'Income - SG'!FW22","v":11960},{"$f":"'Income - SG'!FX22","v":11440},{"$f":"'Income - SG'!FY22","v":10400},{"$f":"'Income - SG'!FZ22","v":11960},{"$f":"'Income - SG'!GA22","v":10920},{"$f":"'Income - SG'!GB22","v":11440},{"$f":"'Income - SG'!GC22","v":12480},{"$f":"'Income - SG'!GD22","v":12480},{"$f":"'Income - SG'!GE22","v":10920},{"$f":"'Income - SG'!GF22","v":10400},{"$f":"'Income - SG'!GG22","v":11960},{"$f":"'Income - SG'!GH22","v":13000},{"$f":"'Income - SG'!GI22","v":9880}]
[218,{"$f":"B217+1","v":11},11960,11960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BW218","v":11960},13000,11440,11440,11960,10920,10400,11440,12480,11960,11960,11960,11440,11960,11440,10920,11960,10920,12480,11960,11440,11960,11440,11960,10920,11440,12480,11440,11960,11960,11440,12480,null,null,null,null,null,null,{"$f":"'Income - SG'!B23","v":11960},{"$f":"'Income - SG'!C23","v":13000},{"$f":"'Income - SG'!D23","v":11440},{"$f":"'Income - SG'!E23","v":11440},{"$f":"'Income - SG'!F23","v":11960},{"$f":"'Income - SG'!G23","v":10920},{"$f":"'Income - SG'!H23","v":10400},{"$f":"'Income - SG'!I23","v":11440},{"$f":"'Income - SG'!J23","v":12480},{"$f":"'Income - SG'!K23","v":11960},{"$f":"'Income - SG'!L23","v":11960},{"$f":"'Income - SG'!M23","v":11960},{"$f":"'Income - SG'!N23","v":11440},{"$f":"'Income - SG'!O23","v":11960},{"$f":"'Income - SG'!P23","v":11440},{"$f":"'Income - SG'!Q23","v":10920},{"$f":"'Income - SG'!R23","v":11960},{"$f":"'Income - SG'!S23","v":10920},{"$f":"'Income - SG'!T23","v":12480},{"$f":"'Income - SG'!U23","v":11960},{"$f":"'Income - SG'!V23","v":11440},{"$f":"'Income - SG'!W23","v":11960},{"$f":"'Income - SG'!X23","v":11440},{"$f":"'Income - SG'!Y23","v":11960},{"$f":"'Income - SG'!Z23","v":10920},{"$f":"'Income - SG'!AA23","v":11440},{"$f":"'Income - SG'!AB23","v":12480},{"$f":"'Income - SG'!AC23","v":11440},{"$f":"'Income - SG'!AD23","v":11960},{"$f":"'Income - SG'!AE23","v":11960},{"$f":"'Income - SG'!AF23","v":11440},{"$f":"'Income - SG'!AG23","v":12480},{"$f":"'Income - SG'!AH23","v":12480},{"$f":"'Income - SG'!AI23","v":11960},{"$f":"'Income - SG'!AJ23","v":12480},{"$f":"'Income - SG'!AK23","v":11960},{"$f":"'Income - SG'!AL23","v":10920},{"$f":"'Income - SG'!AM23","v":10920},{"$f":"'Income - SG'!AN23","v":11960},{"$f":"'Income - SG'!AO23","v":10920},{"$f":"'Income - SG'!AP23","v":11960},{"$f":"'Income - SG'!AQ23","v":11440},{"$f":"'Income - SG'!AR23","v":11960},{"$f":"'Income - SG'!AS23","v":11960},{"$f":"'Income - SG'!AT23","v":11440},{"$f":"'Income - SG'!AU23","v":12480},{"$f":"'Income - SG'!AV23","v":11440},{"$f":"'Income - SG'!AW23","v":12480},{"$f":"'Income - SG'!AX23","v":11960},{"$f":"'Income - SG'!AY23","v":10920},{"$f":"'Income - SG'!AZ23","v":10920},{"$f":"'Income - SG'!BA23","v":11960},{"$f":"'Income - SG'!BB23","v":11440},{"$f":"'Income - SG'!BC23","v":11960},{"$f":"'Income - SG'!BD23","v":10920},{"$f":"'Income - SG'!BE23","v":11440},{"$f":"'Income - SG'!BF23","v":11960},{"$f":"'Income - SG'!BG23","v":11440},{"$f":"'Income - SG'!BH23","v":11440},{"$f":"'Income - SG'!BI23","v":11960},{"$f":"'Income - SG'!BJ23","v":12480},{"$f":"'Income - SG'!BK23","v":11960},{"$f":"'Income - SG'!BL23","v":10920},{"$f":"'Income - SG'!BM23","v":10920},{"$f":"'Income - SG'!BN23","v":10920},{"$f":"'Income - SG'!BO23","v":11440},{"$f":"'Income - SG'!BP23","v":9360},{"$f":"'Income - SG'!BQ23","v":11960},{"$f":"'Income - SG'!BR23","v":10400},{"$f":"'Income - SG'!BS23","v":12480},{"$f":"'Income - SG'!BT23","v":10920},{"$f":"'Income - SG'!BU23","v":10400},{"$f":"'Income - SG'!BV23","v":11960},{"$f":"'Income - SG'!BW23","v":11440},{"$f":"'Income - SG'!BX23","v":11960},{"$f":"'Income - SG'!BY23","v":11960},{"$f":"'Income - SG'!BZ23","v":12480},{"$f":"'Income - SG'!CA23","v":11960},{"$f":"'Income - SG'!CB23","v":10920},{"$f":"'Income - SG'!CC23","v":11440},{"$f":"'Income - SG'!CD23","v":10920},{"$f":"'Income - SG'!CE20","v":870},{"$f":"'Income - SG'!CF20","v":890},{"$f":"'Income - SG'!CG23","v":10920},{"$f":"'Income - SG'!CH23","v":10920},{"$f":"'Income - SG'!CI23","v":11440},{"$f":"'Income - SG'!CJ23","v":11440},{"$f":"'Income - SG'!CK23","v":11440},{"$f":"'Income - SG'!CL23","v":12480},{"$f":"'Income - SG'!CM23","v":11960},{"$f":"'Income - SG'!CN23","v":11960},{"$f":"'Income - SG'!CO23","v":11960},{"$f":"'Income - SG'!CP23","v":11960},{"$f":"'Income - SG'!CQ23","v":11960},{"$f":"'Income - SG'!CR23","v":11960},{"$f":"'Income - SG'!CS23","v":11440},{"$f":"'Income - SG'!CT23","v":11960},{"$f":"'Income - SG'!CU23","v":10920},{"$f":"'Income - SG'!CV23","v":11440},{"$f":"'Income - SG'!CW23","v":10920},{"$f":"'Income - SG'!CX23","v":12480},{"$f":"'Income - SG'!CY23","v":11440},{"$f":"'Income - SG'!CZ23","v":11960},{"$f":"'Income - SG'!DA23","v":12480},{"$f":"'Income - SG'!DB23","v":11960},{"$f":"'Income - SG'!DC23","v":12480},{"$f":"'Income - SG'!DD23","v":11960},{"$f":"'Income - SG'!DE23","v":11960},{"$f":"'Income - SG'!DF23","v":10920},{"$f":"'Income - SG'!DG23","v":11960},{"$f":"'Income - SG'!DH23","v":10920},{"$f":"'Income - SG'!DI23","v":12480},{"$f":"'Income - SG'!DJ23","v":11440},{"$f":"'Income - SG'!DK23","v":11440},{"$f":"'Income - SG'!DL23","v":12480},{"$f":"'Income - SG'!DM23","v":12480},{"$f":"'Income - SG'!DN23","v":11440},{"$f":"'Income - SG'!DO23","v":11440},{"$f":"'Income - SG'!DP23","v":10400},{"$f":"'Income - SG'!DQ23","v":12480},{"$f":"'Income - SG'!DR23","v":11440},{"$f":"'Income - SG'!DS23","v":10920},{"$f":"'Income - SG'!DT23","v":11440},{"$f":"'Income - SG'!DU23","v":11960},{"$f":"'Income - SG'!DV23","v":11440},{"$f":"'Income - SG'!DW23","v":11960},{"$f":"'Income - SG'!DX23","v":11440},{"$f":"'Income - SG'!DY23","v":10920},{"$f":"'Income - SG'!DZ23","v":11960},{"$f":"'Income - SG'!EA23","v":11440},{"$f":"'Income - SG'!EB23","v":11960},{"$f":"'Income - SG'!EC23","v":10920},{"$f":"'Income - SG'!ED23","v":7682.5204704372627},{"$f":"'Income - SG'!EE23","v":7832.8113388550346},{"$f":"'Income - SG'!EF23","v":8222.5531530198768},{"$f":"'Income - SG'!EG23","v":7084.04489181997},{"$f":"'Income - SG'!EH23","v":14040},{"$f":"'Income - SG'!EI23","v":11960},{"$f":"'Income - SG'!EJ23","v":11440},{"$f":"'Income - SG'!EK23","v":13000},{"$f":"'Income - SG'!EL23","v":14040},{"$f":"'Income - SG'!EM23","v":12480},{"$f":"'Income - SG'!EN23","v":11440},{"$f":"'Income - SG'!EO23","v":10920},{"$f":"'Income - SG'!EP23","v":11960},{"$f":"'Income - SG'!EQ23","v":12480},{"$f":"'Income - SG'!ER23","v":11960},{"$f":"'Income - SG'!ES23","v":13000},{"$f":"'Income - SG'!ET23","v":11440},{"$f":"'Income - SG'!EU23","v":12480},{"$f":"'Income - SG'!EV23","v":9360},{"$f":"'Income - SG'!EW23","v":10920},{"$f":"'Income - SG'!EX23","v":11960},{"$f":"'Income - SG'!EY23","v":9880},{"$f":"'Income - SG'!EZ23","v":12480},{"$f":"'Income - SG'!FA23","v":12480},{"$f":"'Income - SG'!FB23","v":13000},{"$f":"'Income - SG'!FC23","v":11960},{"$f":"'Income - SG'!FD23","v":11960},{"$f":"'Income - SG'!FE23","v":11440},{"$f":"'Income - SG'!FF23","v":11440},{"$f":"'Income - SG'!FG23","v":11960},{"$f":"'Income - SG'!FH23","v":12480},{"$f":"'Income - SG'!FI23","v":13000},{"$f":"'Income - SG'!FJ23","v":10920},{"$f":"'Income - SG'!FK23","v":12480},{"$f":"'Income - SG'!FL23","v":11440},{"$f":"'Income - SG'!FM23","v":10920},{"$f":"'Income - SG'!FN23","v":13000},{"$f":"'Income - SG'!FO23","v":11960},{"$f":"'Income - SG'!FP23","v":12480},{"$f":"'Income - SG'!FQ23","v":11960},{"$f":"'Income - SG'!FR23","v":11960},{"$f":"'Income - SG'!FS23","v":11960},{"$f":"'Income - SG'!FT23","v":11440},{"$f":"'Income - SG'!FU23","v":12480},{"$f":"'Income - SG'!FV23","v":11960},{"$f":"'Income - SG'!FW23","v":12480},{"$f":"'Income - SG'!FX23","v":11960},{"$f":"'Income - SG'!FY23","v":10920},{"$f":"'Income - SG'!FZ23","v":12480},{"$f":"'Income - SG'!GA23","v":11440},{"$f":"'Income - SG'!GB23","v":11960},{"$f":"'Income - SG'!GC23","v":12480},{"$f":"'Income - SG'!GD23","v":13000},{"$f":"'Income - SG'!GE23","v":10920},{"$f":"'Income - SG'!GF23","v":10920},{"$f":"'Income - SG'!GG23","v":12480},{"$f":"'Income - SG'!GH23","v":13520},{"$f":"'Income - SG'!GI23","v":10400}]
[219,{"$f":"B218+1","v":12},12480,12480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12480,13520,11960,11440,12480,11440,10920,11960,13000,12480,12480,12480,11960,11960,11960,11440,12480,11440,12480,12480,11960,12480,11960,12480,11440,11960,13000,11960,11960,12480,11440,13000,null,null,null,null,null,null,{"$f":"'Income - SG'!B24","v":12480},{"$f":"'Income - SG'!C24","v":13520},{"$f":"'Income - SG'!D24","v":11960},{"$f":"'Income - SG'!E24","v":11440},{"$f":"'Income - SG'!F24","v":12480},{"$f":"'Income - SG'!G24","v":11440},{"$f":"'Income - SG'!H24","v":10920},{"$f":"'Income - SG'!I24","v":11960},{"$f":"'Income - SG'!J24","v":13000},{"$f":"'Income - SG'!K24","v":12480},{"$f":"'Income - SG'!L24","v":12480},{"$f":"'Income - SG'!M24","v":12480},{"$f":"'Income - SG'!N24","v":11960},{"$f":"'Income - SG'!O24","v":11960},{"$f":"'Income - SG'!P24","v":11960},{"$f":"'Income - SG'!Q24","v":11440},{"$f":"'Income - SG'!R24","v":12480},{"$f":"'Income - SG'!S24","v":11440},{"$f":"'Income - SG'!T24","v":12480},{"$f":"'Income - SG'!U24","v":12480},{"$f":"'Income - SG'!V24","v":11960},{"$f":"'Income - SG'!W24","v":12480},{"$f":"'Income - SG'!X24","v":11960},{"$f":"'Income - SG'!Y24","v":12480},{"$f":"'Income - SG'!Z24","v":11440},{"$f":"'Income - SG'!AA24","v":11960},{"$f":"'Income - SG'!AB24","v":13000},{"$f":"'Income - SG'!AC24","v":11960},{"$f":"'Income - SG'!AD24","v":11960},{"$f":"'Income - SG'!AE24","v":12480},{"$f":"'Income - SG'!AF24","v":11440},{"$f":"'Income - SG'!AG24","v":13000},{"$f":"'Income - SG'!AH24","v":13000},{"$f":"'Income - SG'!AI24","v":12480},{"$f":"'Income - SG'!AJ24","v":13000},{"$f":"'Income - SG'!AK24","v":12480},{"$f":"'Income - SG'!AL24","v":11440},{"$f":"'Income - SG'!AM24","v":11440},{"$f":"'Income - SG'!AN24","v":12480},{"$f":"'Income - SG'!AO24","v":11440},{"$f":"'Income - SG'!AP24","v":11960},{"$f":"'Income - SG'!AQ24","v":11440},{"$f":"'Income - SG'!AR24","v":12480},{"$f":"'Income - SG'!AS24","v":12480},{"$f":"'Income - SG'!AT24","v":11960},{"$f":"'Income - SG'!AU24","v":12480},{"$f":"'Income - SG'!AV24","v":11960},{"$f":"'Income - SG'!AW24","v":13000},{"$f":"'Income - SG'!AX24","v":12480},{"$f":"'Income - SG'!AY24","v":11440},{"$f":"'Income - SG'!AZ24","v":10920},{"$f":"'Income - SG'!BA24","v":12480},{"$f":"'Income - SG'!BB24","v":11960},{"$f":"'Income - SG'!BC24","v":12480},{"$f":"'Income - SG'!BD24","v":11440},{"$f":"'Income - SG'!BE24","v":11960},{"$f":"'Income - SG'!BF24","v":12480},{"$f":"'Income - SG'!BG24","v":11960},{"$f":"'Income - SG'!BH24","v":11960},{"$f":"'Income - SG'!BI24","v":12480},{"$f":"'Income - SG'!BJ24","v":13000},{"$f":"'Income - SG'!BK24","v":12480},{"$f":"'Income - SG'!BL24","v":11440},{"$f":"'Income - SG'!BM24","v":10920},{"$f":"'Income - SG'!BN24","v":11440},{"$f":"'Income - SG'!BO24","v":11960},{"$f":"'Income - SG'!BP24","v":9880},{"$f":"'Income - SG'!BQ24","v":12480},{"$f":"'Income - SG'!BR24","v":10920},{"$f":"'Income - SG'!BS24","v":13000},{"$f":"'Income - SG'!BT24","v":11440},{"$f":"'Income - SG'!BU24","v":10920},{"$f":"'Income - SG'!BV24","v":12480},{"$f":"'Income - SG'!BW24","v":11960},{"$f":"'Income - SG'!BX24","v":11960},{"$f":"'Income - SG'!BY24","v":11960},{"$f":"'Income - SG'!BZ24","v":13520},{"$f":"'Income - SG'!CA24","v":12480},{"$f":"'Income - SG'!CB24","v":11440},{"$f":"'Income - SG'!CC24","v":11960},{"$f":"'Income - SG'!CD24","v":11440},{"$f":"'Income - SG'!CE21","v":1120},{"$f":"'Income - SG'!CF21","v":1140},{"$f":"'Income - SG'!CG24","v":11440},{"$f":"'Income - SG'!CH24","v":10920},{"$f":"'Income - SG'!CI24","v":11960},{"$f":"'Income - SG'!CJ24","v":11960},{"$f":"'Income - SG'!CK24","v":11960},{"$f":"'Income - SG'!CL24","v":13000},{"$f":"'Income - SG'!CM24","v":12480},{"$f":"'Income - SG'!CN24","v":12480},{"$f":"'Income - SG'!CO24","v":12480},{"$f":"'Income - SG'!CP24","v":12480},{"$f":"'Income - SG'!CQ24","v":12480},{"$f":"'Income - SG'!CR24","v":11960},{"$f":"'Income - SG'!CS24","v":11960},{"$f":"'Income - SG'!CT24","v":12480},{"$f":"'Income - SG'!CU24","v":10920},{"$f":"'Income - SG'!CV24","v":11960},{"$f":"'Income - SG'!CW24","v":11440},{"$f":"'Income - SG'!CX24","v":12480},{"$f":"'Income - SG'!CY24","v":11960},{"$f":"'Income - SG'!CZ24","v":12480},{"$f":"'Income - SG'!DA24","v":13000},{"$f":"'Income - SG'!DB24","v":12480},{"$f":"'Income - SG'!DC24","v":13000},{"$f":"'Income - SG'!DD24","v":12480},{"$f":"'Income - SG'!DE24","v":12480},{"$f":"'Income - SG'!DF24","v":11440},{"$f":"'Income - SG'!DG24","v":11960},{"$f":"'Income - SG'!DH24","v":11440},{"$f":"'Income - SG'!DI24","v":12480},{"$f":"'Income - SG'!DJ24","v":11440},{"$f":"'Income - SG'!DK24","v":11960},{"$f":"'Income - SG'!DL24","v":13000},{"$f":"'Income - SG'!DM24","v":13000},{"$f":"'Income - SG'!DN24","v":11960},{"$f":"'Income - SG'!DO24","v":11960},{"$f":"'Income - SG'!DP24","v":10920},{"$f":"'Income - SG'!DQ24","v":13000},{"$f":"'Income - SG'!DR24","v":11960},{"$f":"'Income - SG'!DS24","v":11440},{"$f":"'Income - SG'!DT24","v":11440},{"$f":"'Income - SG'!DU24","v":12480},{"$f":"'Income - SG'!DV24","v":11960},{"$f":"'Income - SG'!DW24","v":12480},{"$f":"'Income - SG'!DX24","v":11960},{"$f":"'Income - SG'!DY24","v":10920},{"$f":"'Income - SG'!DZ24","v":12480},{"$f":"'Income - SG'!EA24","v":11960},{"$f":"'Income - SG'!EB24","v":12480},{"$f":"'Income - SG'!EC24","v":11440},{"$f":"'Income - SG'!ED24","v":8063.0730081881757},{"$f":"'Income - SG'!EE24","v":8197.3895772250071},{"$f":"'Income - SG'!EF24","v":8661.6665433894614},{"$f":"'Income - SG'!EG24","v":7627.930116857573},{"$f":"'Income - SG'!EH24","v":14560},{"$f":"'Income - SG'!EI24","v":12480},{"$f":"'Income - SG'!EJ24","v":11960},{"$f":"'Income - SG'!EK24","v":13520},{"$f":"'Income - SG'!EL24","v":14560},{"$f":"'Income - SG'!EM24","v":13000},{"$f":"'Income - SG'!EN24","v":11960},{"$f":"'Income - SG'!EO24","v":11440},{"$f":"'Income - SG'!EP24","v":11960},{"$f":"'Income - SG'!EQ24","v":13000},{"$f":"'Income - SG'!ER24","v":12480},{"$f":"'Income - SG'!ES24","v":13520},{"$f":"'Income - SG'!ET24","v":11440},{"$f":"'Income - SG'!EU24","v":13000},{"$f":"'Income - SG'!EV24","v":9880},{"$f":"'Income - SG'!EW24","v":11440},{"$f":"'Income - SG'!EX24","v":11960},{"$f":"'Income - SG'!EY24","v":10400},{"$f":"'Income - SG'!EZ24","v":13000},{"$f":"'Income - SG'!FA24","v":13000},{"$f":"'Income - SG'!FB24","v":13520},{"$f":"'Income - SG'!FC24","v":11960},{"$f":"'Income - SG'!FD24","v":12480},{"$f":"'Income - SG'!FE24","v":11960},{"$f":"'Income - SG'!FF24","v":11960},{"$f":"'Income - SG'!FG24","v":12480},{"$f":"'Income - SG'!FH24","v":13000},{"$f":"'Income - SG'!FI24","v":13520},{"$f":"'Income - SG'!FJ24","v":11440},{"$f":"'Income - SG'!FK24","v":13000},{"$f":"'Income - SG'!FL24","v":11960},{"$f":"'Income - SG'!FM24","v":10920},{"$f":"'Income - SG'!FN24","v":13520},{"$f":"'Income - SG'!FO24","v":12480},{"$f":"'Income - SG'!FP24","v":13000},{"$f":"'Income - SG'!FQ24","v":11960},{"$f":"'Income - SG'!FR24","v":12480},{"$f":"'Income - SG'!FS24","v":12480},{"$f":"'Income - SG'!FT24","v":11960},{"$f":"'Income - SG'!FU24","v":13000},{"$f":"'Income - SG'!FV24","v":12480},{"$f":"'Income - SG'!FW24","v":12480},{"$f":"'Income - SG'!FX24","v":12480},{"$f":"'Income - SG'!FY24","v":11440},{"$f":"'Income - SG'!FZ24","v":12480},{"$f":"'Income - SG'!GA24","v":11960},{"$f":"'Income - SG'!GB24","v":12480},{"$f":"'Income - SG'!GC24","v":13000},{"$f":"'Income - SG'!GD24","v":13520},{"$f":"'Income - SG'!GE24","v":11440},{"$f":"'Income - SG'!GF24","v":10920},{"$f":"'Income - SG'!GG24","v":13000},{"$f":"'Income - SG'!GH24","v":14040},{"$f":"'Income - SG'!GI24","v":10920}]
[220,13,13000,13000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13000,14040,12480,11960,12480,11960,10920,12480,13000,13000,13000,12480,12480,12480,12480,11960,13000,11960,13000,13000,11960,12480,12480,13000,11960,11960,13520,11960,12480,13000,11960,13000,null,null,null,null,null,null,{"$f":"'Income - SG'!B25","v":13000},{"$f":"'Income - SG'!C25","v":14040},{"$f":"'Income - SG'!D25","v":12480},{"$f":"'Income - SG'!E25","v":11960},{"$f":"'Income - SG'!F25","v":12480},{"$f":"'Income - SG'!G25","v":11960},{"$f":"'Income - SG'!H25","v":10920},{"$f":"'Income - SG'!I25","v":12480},{"$f":"'Income - SG'!J25","v":13000},{"$f":"'Income - SG'!K25","v":13000},{"$f":"'Income - SG'!L25","v":13000},{"$f":"'Income - SG'!M25","v":12480},{"$f":"'Income - SG'!N25","v":12480},{"$f":"'Income - SG'!O25","v":12480},{"$f":"'Income - SG'!P25","v":12480},{"$f":"'Income - SG'!Q25","v":11960},{"$f":"'Income - SG'!R25","v":13000},{"$f":"'Income - SG'!S25","v":11960},{"$f":"'Income - SG'!T25","v":13000},{"$f":"'Income - SG'!U25","v":13000},{"$f":"'Income - SG'!V25","v":11960},{"$f":"'Income - SG'!W25","v":12480},{"$f":"'Income - SG'!X25","v":12480},{"$f":"'Income - SG'!Y25","v":13000},{"$f":"'Income - SG'!Z25","v":11960},{"$f":"'Income - SG'!AA25","v":11960},{"$f":"'Income - SG'!AB25","v":13520},{"$f":"'Income - SG'!AC25","v":11960},{"$f":"'Income - SG'!AD25","v":12480},{"$f":"'Income - SG'!AE25","v":13000},{"$f":"'Income - SG'!AF25","v":11960},{"$f":"'Income - SG'!AG25","v":13000},{"$f":"'Income - SG'!AH25","v":13520},{"$f":"'Income - SG'!AI25","v":13000},{"$f":"'Income - SG'!AJ25","v":13000},{"$f":"'Income - SG'!AK25","v":13000},{"$f":"'Income - SG'!AL25","v":11960},{"$f":"'Income - SG'!AM25","v":11960},{"$f":"'Income - SG'!AN25","v":12480},{"$f":"'Income - SG'!AO25","v":11960},{"$f":"'Income - SG'!AP25","v":12480},{"$f":"'Income - SG'!AQ25","v":11960},{"$f":"'Income - SG'!AR25","v":13000},{"$f":"'Income - SG'!AS25","v":12480},{"$f":"'Income - SG'!AT25","v":12480},{"$f":"'Income - SG'!AU25","v":13000},{"$f":"'Income - SG'!AV25","v":11960},{"$f":"'Income - SG'!AW25","v":13000},{"$f":"'Income - SG'!AX25","v":12480},{"$f":"'Income - SG'!AY25","v":11960},{"$f":"'Income - SG'!AZ25","v":11440},{"$f":"'Income - SG'!BA25","v":13000},{"$f":"'Income - SG'!BB25","v":12480},{"$f":"'Income - SG'!BC25","v":13000},{"$f":"'Income - SG'!BD25","v":11960},{"$f":"'Income - SG'!BE25","v":11960},{"$f":"'Income - SG'!BF25","v":13000},{"$f":"'Income - SG'!BG25","v":12480},{"$f":"'Income - SG'!BH25","v":11960},{"$f":"'Income - SG'!BI25","v":13000},{"$f":"'Income - SG'!BJ25","v":13520},{"$f":"'Income - SG'!BK25","v":13000},{"$f":"'Income - SG'!BL25","v":11960},{"$f":"'Income - SG'!BM25","v":11440},{"$f":"'Income - SG'!BN25","v":11960},{"$f":"'Income - SG'!BO25","v":11960},{"$f":"'Income - SG'!BP25","v":10400},{"$f":"'Income - SG'!BQ25","v":12480},{"$f":"'Income - SG'!BR25","v":11440},{"$f":"'Income - SG'!BS25","v":13000},{"$f":"'Income - SG'!BT25","v":11440},{"$f":"'Income - SG'!BU25","v":10920},{"$f":"'Income - SG'!BV25","v":12480},{"$f":"'Income - SG'!BW25","v":12480},{"$f":"'Income - SG'!BX25","v":12480},{"$f":"'Income - SG'!BY25","v":12480},{"$f":"'Income - SG'!BZ25","v":14040},{"$f":"'Income - SG'!CA25","v":13000},{"$f":"'Income - SG'!CB25","v":11960},{"$f":"'Income - SG'!CC25","v":11960},{"$f":"'Income - SG'!CD25","v":11440},{"$f":"'Income - SG'!CE22","v":10400},{"$f":"'Income - SG'!CF22","v":10400},{"$f":"'Income - SG'!CG25","v":11440},{"$f":"'Income - SG'!CH25","v":11440},{"$f":"'Income - SG'!CI25","v":12480},{"$f":"'Income - SG'!CJ25","v":11960},{"$f":"'Income - SG'!CK25","v":12480},{"$f":"'Income - SG'!CL25","v":13000},{"$f":"'Income - SG'!CM25","v":13000},{"$f":"'Income - SG'!CN25","v":13000},{"$f":"'Income - SG'!CO25","v":12480},{"$f":"'Income - SG'!CP25","v":13000},{"$f":"'Income - SG'!CQ25","v":12480},{"$f":"'Income - SG'!CR25","v":12480},{"$f":"'Income - SG'!CS25","v":12480},{"$f":"'Income - SG'!CT25","v":12480},{"$f":"'Income - SG'!CU25","v":11440},{"$f":"'Income - SG'!CV25","v":11960},{"$f":"'Income - SG'!CW25","v":11960},{"$f":"'Income - SG'!CX25","v":13000},{"$f":"'Income - SG'!CY25","v":12480},{"$f":"'Income - SG'!CZ25","v":13000},{"$f":"'Income - SG'!DA25","v":13520},{"$f":"'Income - SG'!DB25","v":13000},{"$f":"'Income - SG'!DC25","v":13520},{"$f":"'Income - SG'!DD25","v":12480},{"$f":"'Income - SG'!DE25","v":12480},{"$f":"'Income - SG'!DF25","v":11960},{"$f":"'Income - SG'!DG25","v":12480},{"$f":"'Income - SG'!DH25","v":11960},{"$f":"'Income - SG'!DI25","v":13000},{"$f":"'Income - SG'!DJ25","v":11960},{"$f":"'Income - SG'!DK25","v":11960},{"$f":"'Income - SG'!DL25","v":13520},{"$f":"'Income - SG'!DM25","v":13520},{"$f":"'Income - SG'!DN25","v":12480},{"$f":"'Income - SG'!DO25","v":12480},{"$f":"'Income - SG'!DP25","v":10920},{"$f":"'Income - SG'!DQ25","v":13520},{"$f":"'Income - SG'!DR25","v":12480},{"$f":"'Income - SG'!DS25","v":11960},{"$f":"'Income - SG'!DT25","v":11960},{"$f":"'Income - SG'!DU25","v":12480},{"$f":"'Income - SG'!DV25","v":12480},{"$f":"'Income - SG'!DW25","v":13000},{"$f":"'Income - SG'!DX25","v":12480},{"$f":"'Income - SG'!DY25","v":11440},{"$f":"'Income - SG'!DZ25","v":13000},{"$f":"'Income - SG'!EA25","v":12480},{"$f":"'Income - SG'!EB25","v":13000},{"$f":"'Income - SG'!EC25","v":11960},{"$f":"'Income - SG'!ED25","v":8443.6255459390886},{"$f":"'Income - SG'!EE25","v":8561.9678155949787},{"$f":"'Income - SG'!EF25","v":9100.7799337590459},{"$f":"'Income - SG'!EG25","v":8171.8153418951761},{"$f":"'Income - SG'!EH25","v":15080},{"$f":"'Income - SG'!EI25","v":12480},{"$f":"'Income - SG'!EJ25","v":12480},{"$f":"'Income - SG'!EK25","v":14040},{"$f":"'Income - SG'!EL25","v":15080},{"$f":"'Income - SG'!EM25","v":13520},{"$f":"'Income - SG'!EN25","v":12480},{"$f":"'Income - SG'!EO25","v":11960},{"$f":"'Income - SG'!EP25","v":12480},{"$f":"'Income - SG'!EQ25","v":13520},{"$f":"'Income - SG'!ER25","v":13000},{"$f":"'Income - SG'!ES25","v":14040},{"$f":"'Income - SG'!ET25","v":11960},{"$f":"'Income - SG'!EU25","v":13000},{"$f":"'Income - SG'!EV25","v":10400},{"$f":"'Income - SG'!EW25","v":11960},{"$f":"'Income - SG'!EX25","v":12480},{"$f":"'Income - SG'!EY25","v":10920},{"$f":"'Income - SG'!EZ25","v":13520},{"$f":"'Income - SG'!FA25","v":13520},{"$f":"'Income - SG'!FB25","v":13520},{"$f":"'Income - SG'!FC25","v":12480},{"$f":"'Income - SG'!FD25","v":13000},{"$f":"'Income - SG'!FE25","v":12480},{"$f":"'Income - SG'!FF25","v":11960},{"$f":"'Income - SG'!FG25","v":12480},{"$f":"'Income - SG'!FH25","v":13520},{"$f":"'Income - SG'!FI25","v":14040},{"$f":"'Income - SG'!FJ25","v":11960},{"$f":"'Income - SG'!FK25","v":13520},{"$f":"'Income - SG'!FL25","v":12480},{"$f":"'Income - SG'!FM25","v":11440},{"$f":"'Income - SG'!FN25","v":14040},{"$f":"'Income - SG'!FO25","v":13000},{"$f":"'Income - SG'!FP25","v":13520},{"$f":"'Income - SG'!FQ25","v":12480},{"$f":"'Income - SG'!FR25","v":12480},{"$f":"'Income - SG'!FS25","v":12480},{"$f":"'Income - SG'!FT25","v":11960},{"$f":"'Income - SG'!FU25","v":13000},{"$f":"'Income - SG'!FV25","v":13000},{"$f":"'Income - SG'!FW25","v":13000},{"$f":"'Income - SG'!FX25","v":12480},{"$f":"'Income - SG'!FY25","v":11960},{"$f":"'Income - SG'!FZ25","v":13000},{"$f":"'Income - SG'!GA25","v":12480},{"$f":"'Income - SG'!GB25","v":12480},{"$f":"'Income - SG'!GC25","v":13520},{"$f":"'Income - SG'!GD25","v":14040},{"$f":"'Income - SG'!GE25","v":11960},{"$f":"'Income - SG'!GF25","v":11440},{"$f":"'Income - SG'!GG25","v":13520},{"$f":"'Income - SG'!GH25","v":14560},{"$f":"'Income - SG'!GI25","v":10920}]
[221,14,13520,13520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13520,14560,12480,12480,13000,12480,11440,12480,13520,13520,13520,13000,13000,13000,13000,11960,13520,11960,13520,13520,12480,13000,13000,13520,11960,12480,14040,12480,13000,13520,12480,13520,null,null,null,null,null,null,{"$f":"'Income - SG'!B26","v":13520},{"$f":"'Income - SG'!C26","v":14560},{"$f":"'Income - SG'!D26","v":12480},{"$f":"'Income - SG'!E26","v":12480},{"$f":"'Income - SG'!F26","v":13000},{"$f":"'Income - SG'!G26","v":12480},{"$f":"'Income - SG'!H26","v":11440},{"$f":"'Income - SG'!I26","v":12480},{"$f":"'Income - SG'!J26","v":13520},{"$f":"'Income - SG'!K26","v":13520},{"$f":"'Income - SG'!L26","v":13520},{"$f":"'Income - SG'!M26","v":13000},{"$f":"'Income - SG'!N26","v":13000},{"$f":"'Income - SG'!O26","v":13000},{"$f":"'Income - SG'!P26","v":13000},{"$f":"'Income - SG'!Q26","v":11960},{"$f":"'Income - SG'!R26","v":13520},{"$f":"'Income - SG'!S26","v":11960},{"$f":"'Income - SG'!T26","v":13520},{"$f":"'Income - SG'!U26","v":13520},{"$f":"'Income - SG'!V26","v":12480},{"$f":"'Income - SG'!W26","v":13000},{"$f":"'Income - SG'!X26","v":13000},{"$f":"'Income - SG'!Y26","v":13520},{"$f":"'Income - SG'!Z26","v":11960},{"$f":"'Income - SG'!AA26","v":12480},{"$f":"'Income - SG'!AB26","v":14040},{"$f":"'Income - SG'!AC26","v":12480},{"$f":"'Income - SG'!AD26","v":13000},{"$f":"'Income - SG'!AE26","v":13520},{"$f":"'Income - SG'!AF26","v":12480},{"$f":"'Income - SG'!AG26","v":13520},{"$f":"'Income - SG'!AH26","v":14040},{"$f":"'Income - SG'!AI26","v":13520},{"$f":"'Income - SG'!AJ26","v":13520},{"$f":"'Income - SG'!AK26","v":13520},{"$f":"'Income - SG'!AL26","v":11960},{"$f":"'Income - SG'!AM26","v":11960},{"$f":"'Income - SG'!AN26","v":13000},{"$f":"'Income - SG'!AO26","v":11960},{"$f":"'Income - SG'!AP26","v":13000},{"$f":"'Income - SG'!AQ26","v":12480},{"$f":"'Income - SG'!AR26","v":13520},{"$f":"'Income - SG'!AS26","v":13000},{"$f":"'Income - SG'!AT26","v":12480},{"$f":"'Income - SG'!AU26","v":13520},{"$f":"'Income - SG'!AV26","v":12480},{"$f":"'Income - SG'!AW26","v":13520},{"$f":"'Income - SG'!AX26","v":13000},{"$f":"'Income - SG'!AY26","v":12480},{"$f":"'Income - SG'!AZ26","v":11960},{"$f":"'Income - SG'!BA26","v":13520},{"$f":"'Income - SG'!BB26","v":12480},{"$f":"'Income - SG'!BC26","v":13520},{"$f":"'Income - SG'!BD26","v":12480},{"$f":"'Income - SG'!BE26","v":12480},{"$f":"'Income - SG'!BF26","v":13000},{"$f":"'Income - SG'!BG26","v":13000},{"$f":"'Income - SG'!BH26","v":12480},{"$f":"'Income - SG'!BI26","v":13520},{"$f":"'Income - SG'!BJ26","v":14040},{"$f":"'Income - SG'!BK26","v":13520},{"$f":"'Income - SG'!BL26","v":12480},{"$f":"'Income - SG'!BM26","v":11960},{"$f":"'Income - SG'!BN26","v":12480},{"$f":"'Income - SG'!BO26","v":12480},{"$f":"'Income - SG'!BP26","v":10400},{"$f":"'Income - SG'!BQ26","v":13000},{"$f":"'Income - SG'!BR26","v":11960},{"$f":"'Income - SG'!BS26","v":13520},{"$f":"'Income - SG'!BT26","v":11960},{"$f":"'Income - SG'!BU26","v":11440},{"$f":"'Income - SG'!BV26","v":13000},{"$f":"'Income - SG'!BW26","v":12480},{"$f":"'Income - SG'!BX26","v":13000},{"$f":"'Income - SG'!BY26","v":13000},{"$f":"'Income - SG'!BZ26","v":14560},{"$f":"'Income - SG'!CA26","v":13000},{"$f":"'Income - SG'!CB26","v":12480},{"$f":"'Income - SG'!CC26","v":12480},{"$f":"'Income - SG'!CD26","v":11960},{"$f":"'Income - SG'!CE23","v":10920},{"$f":"'Income - SG'!CF23","v":10920},{"$f":"'Income - SG'!CG26","v":11960},{"$f":"'Income - SG'!CH26","v":11960},{"$f":"'Income - SG'!CI26","v":12480},{"$f":"'Income - SG'!CJ26","v":12480},{"$f":"'Income - SG'!CK26","v":13000},{"$f":"'Income - SG'!CL26","v":13520},{"$f":"'Income - SG'!CM26","v":13520},{"$f":"'Income - SG'!CN26","v":13520},{"$f":"'Income - SG'!CO26","v":13000},{"$f":"'Income - SG'!CP26","v":13520},{"$f":"'Income - SG'!CQ26","v":13000},{"$f":"'Income - SG'!CR26","v":13000},{"$f":"'Income - SG'!CS26","v":12480},{"$f":"'Income - SG'!CT26","v":13000},{"$f":"'Income - SG'!CU26","v":11960},{"$f":"'Income - SG'!CV26","v":12480},{"$f":"'Income - SG'!CW26","v":11960},{"$f":"'Income - SG'!CX26","v":13520},{"$f":"'Income - SG'!CY26","v":12480},{"$f":"'Income - SG'!CZ26","v":13000},{"$f":"'Income - SG'!DA26","v":14040},{"$f":"'Income - SG'!DB26","v":13520},{"$f":"'Income - SG'!DC26","v":14040},{"$f":"'Income - SG'!DD26","v":13000},{"$f":"'Income - SG'!DE26","v":13000},{"$f":"'Income - SG'!DF26","v":11960},{"$f":"'Income - SG'!DG26","v":13000},{"$f":"'Income - SG'!DH26","v":11960},{"$f":"'Income - SG'!DI26","v":13520},{"$f":"'Income - SG'!DJ26","v":12480},{"$f":"'Income - SG'!DK26","v":12480},{"$f":"'Income - SG'!DL26","v":13520},{"$f":"'Income - SG'!DM26","v":13520},{"$f":"'Income - SG'!DN26","v":12480},{"$f":"'Income - SG'!DO26","v":12480},{"$f":"'Income - SG'!DP26","v":11440},{"$f":"'Income - SG'!DQ26","v":13520},{"$f":"'Income - SG'!DR26","v":13000},{"$f":"'Income - SG'!DS26","v":12480},{"$f":"'Income - SG'!DT26","v":12480},{"$f":"'Income - SG'!DU26","v":13000},{"$f":"'Income - SG'!DV26","v":13000},{"$f":"'Income - SG'!DW26","v":13000},{"$f":"'Income - SG'!DX26","v":13000},{"$f":"'Income - SG'!DY26","v":11960},{"$f":"'Income - SG'!DZ26","v":13520},{"$f":"'Income - SG'!EA26","v":12480},{"$f":"'Income - SG'!EB26","v":13520},{"$f":"'Income - SG'!EC26","v":11960},{"$f":"'Income - SG'!ED26","v":8824.1780836900016},{"$f":"'Income - SG'!EE26","v":8926.5460539649503},{"$f":"'Income - SG'!EF26","v":9539.8933241286304},{"$f":"'Income - SG'!EG26","v":8715.7005669327791},{"$f":"'Income - SG'!EH26","v":15600},{"$f":"'Income - SG'!EI26","v":13000},{"$f":"'Income - SG'!EJ26","v":13000},{"$f":"'Income - SG'!EK26","v":14560},{"$f":"'Income - SG'!EL26","v":16120},{"$f":"'Income - SG'!EM26","v":14040},{"$f":"'Income - SG'!EN26","v":12480},{"$f":"'Income - SG'!EO26","v":11960},{"$f":"'Income - SG'!EP26","v":13000},{"$f":"'Income - SG'!EQ26","v":13780},{"$f":"'Income - SG'!ER26","v":13000},{"$f":"'Income - SG'!ES26","v":14560},{"$f":"'Income - SG'!ET26","v":12480},{"$f":"'Income - SG'!EU26","v":13520},{"$f":"'Income - SG'!EV26","v":10400},{"$f":"'Income - SG'!EW26","v":11960},{"$f":"'Income - SG'!EX26","v":13000},{"$f":"'Income - SG'!EY26","v":10920},{"$f":"'Income - SG'!EZ26","v":14040},{"$f":"'Income - SG'!FA26","v":13520},{"$f":"'Income - SG'!FB26","v":14040},{"$f":"'Income - SG'!FC26","v":13000},{"$f":"'Income - SG'!FD26","v":13520},{"$f":"'Income - SG'!FE26","v":12480},{"$f":"'Income - SG'!FF26","v":12480},{"$f":"'Income - SG'!FG26","v":13000},{"$f":"'Income - SG'!FH26","v":13520},{"$f":"'Income - SG'!FI26","v":14040},{"$f":"'Income - SG'!FJ26","v":11960},{"$f":"'Income - SG'!FK26","v":13520},{"$f":"'Income - SG'!FL26","v":12480},{"$f":"'Income - SG'!FM26","v":11960},{"$f":"'Income - SG'!FN26","v":14560},{"$f":"'Income - SG'!FO26","v":13000},{"$f":"'Income - SG'!FP26","v":14040},{"$f":"'Income - SG'!FQ26","v":13000},{"$f":"'Income - SG'!FR26","v":13000},{"$f":"'Income - SG'!FS26","v":13000},{"$f":"'Income - SG'!FT26","v":12480},{"$f":"'Income - SG'!FU26","v":13520},{"$f":"'Income - SG'!FV26","v":13520},{"$f":"'Income - SG'!FW26","v":13520},{"$f":"'Income - SG'!FX26","v":13000},{"$f":"'Income - SG'!FY26","v":11960},{"$f":"'Income - SG'!FZ26","v":13520},{"$f":"'Income - SG'!GA26","v":12480},{"$f":"'Income - SG'!GB26","v":13000},{"$f":"'Income - SG'!GC26","v":14040},{"$f":"'Income - SG'!GD26","v":15080},{"$f":"'Income - SG'!GE26","v":12480},{"$f":"'Income - SG'!GF26","v":11960},{"$f":"'Income - SG'!GG26","v":14040},{"$f":"'Income - SG'!GH26","v":15080},{"$f":"'Income - SG'!GI26","v":11440}]
[222,15,13520,13520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13520,15080,13000,12480,13520,12480,11960,13000,14040,13520,14040,13520,13000,13520,13000,12480,14040,12480,14040,14040,13000,13520,13000,13520,12480,13000,14560,13000,13520,14040,12480,14040,null,null,null,null,null,null,{"$f":"'Income - SG'!B27","v":13520},{"$f":"'Income - SG'!C27","v":15080},{"$f":"'Income - SG'!D27","v":13000},{"$f":"'Income - SG'!E27","v":12480},{"$f":"'Income - SG'!F27","v":13520},{"$f":"'Income - SG'!G27","v":12480},{"$f":"'Income - SG'!H27","v":11960},{"$f":"'Income - SG'!I27","v":13000},{"$f":"'Income - SG'!J27","v":14040},{"$f":"'Income - SG'!K27","v":13520},{"$f":"'Income - SG'!L27","v":14040},{"$f":"'Income - SG'!M27","v":13520},{"$f":"'Income - SG'!N27","v":13000},{"$f":"'Income - SG'!O27","v":13520},{"$f":"'Income - SG'!P27","v":13000},{"$f":"'Income - SG'!Q27","v":12480},{"$f":"'Income - SG'!R27","v":14040},{"$f":"'Income - SG'!S27","v":12480},{"$f":"'Income - SG'!T27","v":14040},{"$f":"'Income - SG'!U27","v":14040},{"$f":"'Income - SG'!V27","v":13000},{"$f":"'Income - SG'!W27","v":13520},{"$f":"'Income - SG'!X27","v":13000},{"$f":"'Income - SG'!Y27","v":13520},{"$f":"'Income - SG'!Z27","v":12480},{"$f":"'Income - SG'!AA27","v":13000},{"$f":"'Income - SG'!AB27","v":14560},{"$f":"'Income - SG'!AC27","v":13000},{"$f":"'Income - SG'!AD27","v":13520},{"$f":"'Income - SG'!AE27","v":14040},{"$f":"'Income - SG'!AF27","v":12480},{"$f":"'Income - SG'!AG27","v":14040},{"$f":"'Income - SG'!AH27","v":14560},{"$f":"'Income - SG'!AI27","v":14040},{"$f":"'Income - SG'!AJ27","v":14040},{"$f":"'Income - SG'!AK27","v":14040},{"$f":"'Income - SG'!AL27","v":12480},{"$f":"'Income - SG'!AM27","v":12480},{"$f":"'Income - SG'!AN27","v":13520},{"$f":"'Income - SG'!AO27","v":12480},{"$f":"'Income - SG'!AP27","v":13520},{"$f":"'Income - SG'!AQ27","v":12480},{"$f":"'Income - SG'!AR27","v":13520},{"$f":"'Income - SG'!AS27","v":13520},{"$f":"'Income - SG'!AT27","v":13000},{"$f":"'Income - SG'!AU27","v":14040},{"$f":"'Income - SG'!AV27","v":13000},{"$f":"'Income - SG'!AW27","v":14040},{"$f":"'Income - SG'!AX27","v":13520},{"$f":"'Income - SG'!AY27","v":12480},{"$f":"'Income - SG'!AZ27","v":11960},{"$f":"'Income - SG'!BA27","v":13520},{"$f":"'Income - SG'!BB27","v":13000},{"$f":"'Income - SG'!BC27","v":13520},{"$f":"'Income - SG'!BD27","v":12480},{"$f":"'Income - SG'!BE27","v":13000},{"$f":"'Income - SG'!BF27","v":13520},{"$f":"'Income - SG'!BG27","v":13000},{"$f":"'Income - SG'!BH27","v":13000},{"$f":"'Income - SG'!BI27","v":13520},{"$f":"'Income - SG'!BJ27","v":14560},{"$f":"'Income - SG'!BK27","v":14040},{"$f":"'Income - SG'!BL27","v":12480},{"$f":"'Income - SG'!BM27","v":11960},{"$f":"'Income - SG'!BN27","v":12480},{"$f":"'Income - SG'!BO27","v":13000},{"$f":"'Income - SG'!BP27","v":10920},{"$f":"'Income - SG'!BQ27","v":13000},{"$f":"'Income - SG'!BR27","v":11960},{"$f":"'Income - SG'!BS27","v":14040},{"$f":"'Income - SG'!BT27","v":12480},{"$f":"'Income - SG'!BU27","v":11440},{"$f":"'Income - SG'!BV27","v":13520},{"$f":"'Income - SG'!BW27","v":13000},{"$f":"'Income - SG'!BX27","v":13520},{"$f":"'Income - SG'!BY27","v":13000},{"$f":"'Income - SG'!BZ27","v":14560},{"$f":"'Income - SG'!CA27","v":13520},{"$f":"'Income - SG'!CB27","v":12480},{"$f":"'Income - SG'!CC27","v":13000},{"$f":"'Income - SG'!CD27","v":11960},{"$f":"'Income - SG'!CE24","v":11440},{"$f":"'Income - SG'!CF24","v":11440},{"$f":"'Income - SG'!CG27","v":11960},{"$f":"'Income - SG'!CH27","v":11960},{"$f":"'Income - SG'!CI27","v":13000},{"$f":"'Income - SG'!CJ27","v":13000},{"$f":"'Income - SG'!CK27","v":13000},{"$f":"'Income - SG'!CL27","v":14040},{"$f":"'Income - SG'!CM27","v":13520},{"$f":"'Income - SG'!CN27","v":14040},{"$f":"'Income - SG'!CO27","v":13520},{"$f":"'Income - SG'!CP27","v":14040},{"$f":"'Income - SG'!CQ27","v":13520},{"$f":"'Income - SG'!CR27","v":13520},{"$f":"'Income - SG'!CS27","v":13000},{"$f":"'Income - SG'!CT27","v":13520},{"$f":"'Income - SG'!CU27","v":11960},{"$f":"'Income - SG'!CV27","v":13000},{"$f":"'Income - SG'!CW27","v":12480},{"$f":"'Income - SG'!CX27","v":14040},{"$f":"'Income - SG'!CY27","v":13000},{"$f":"'Income - SG'!CZ27","v":13520},{"$f":"'Income - SG'!DA27","v":14560},{"$f":"'Income - SG'!DB27","v":13520},{"$f":"'Income - SG'!DC27","v":14560},{"$f":"'Income - SG'!DD27","v":13520},{"$f":"'Income - SG'!DE27","v":13520},{"$f":"'Income - SG'!DF27","v":12480},{"$f":"'Income - SG'!DG27","v":13520},{"$f":"'Income - SG'!DH27","v":12480},{"$f":"'Income - SG'!DI27","v":14040},{"$f":"'Income - SG'!DJ27","v":12480},{"$f":"'Income - SG'!DK27","v":13000},{"$f":"'Income - SG'!DL27","v":14040},{"$f":"'Income - SG'!DM27","v":14040},{"$f":"'Income - SG'!DN27","v":13000},{"$f":"'Income - SG'!DO27","v":13000},{"$f":"'Income - SG'!DP27","v":11960},{"$f":"'Income - SG'!DQ27","v":14040},{"$f":"'Income - SG'!DR27","v":13000},{"$f":"'Income - SG'!DS27","v":12480},{"$f":"'Income - SG'!DT27","v":12480},{"$f":"'Income - SG'!DU27","v":13520},{"$f":"'Income - SG'!DV27","v":13000},{"$f":"'Income - SG'!DW27","v":13520},{"$f":"'Income - SG'!DX27","v":13000},{"$f":"'Income - SG'!DY27","v":11960},{"$f":"'Income - SG'!DZ27","v":13520},{"$f":"'Income - SG'!EA27","v":13000},{"$f":"'Income - SG'!EB27","v":13520},{"$f":"'Income - SG'!EC27","v":12480},{"$f":"'Income - SG'!ED27","v":9204.7306214409145},{"$f":"'Income - SG'!EE27","v":9291.1242923349218},{"$f":"'Income - SG'!EF27","v":9979.0067144982149},{"$f":"'Income - SG'!EG27","v":9259.5857919703813},{"$f":"'Income - SG'!EH27","v":16120},{"$f":"'Income - SG'!EI27","v":13520},{"$f":"'Income - SG'!EJ27","v":13520},{"$f":"'Income - SG'!EK27","v":15080},{"$f":"'Income - SG'!EL27","v":16640},{"$f":"'Income - SG'!EM27","v":14560},{"$f":"'Income - SG'!EN27","v":13000},{"$f":"'Income - SG'!EO27","v":12480},{"$f":"'Income - SG'!EP27","v":13520},{"$f":"'Income - SG'!EQ27","v":14300},{"$f":"'Income - SG'!ER27","v":13520},{"$f":"'Income - SG'!ES27","v":15080},{"$f":"'Income - SG'!ET27","v":12480},{"$f":"'Income - SG'!EU27","v":14040},{"$f":"'Income - SG'!EV27","v":10920},{"$f":"'Income - SG'!EW27","v":12480},{"$f":"'Income - SG'!EX27","v":13000},{"$f":"'Income - SG'!EY27","v":11440},{"$f":"'Income - SG'!EZ27","v":14560},{"$f":"'Income - SG'!FA27","v":14040},{"$f":"'Income - SG'!FB27","v":14560},{"$f":"'Income - SG'!FC27","v":13520},{"$f":"'Income - SG'!FD27","v":13520},{"$f":"'Income - SG'!FE27","v":13000},{"$f":"'Income - SG'!FF27","v":13000},{"$f":"'Income - SG'!FG27","v":13520},{"$f":"'Income - SG'!FH27","v":14040},{"$f":"'Income - SG'!FI27","v":14560},{"$f":"'Income - SG'!FJ27","v":12480},{"$f":"'Income - SG'!FK27","v":14040},{"$f":"'Income - SG'!FL27","v":13000},{"$f":"'Income - SG'!FM27","v":11960},{"$f":"'Income - SG'!FN27","v":15080},{"$f":"'Income - SG'!FO27","v":13520},{"$f":"'Income - SG'!FP27","v":14560},{"$f":"'Income - SG'!FQ27","v":13520},{"$f":"'Income - SG'!FR27","v":13520},{"$f":"'Income - SG'!FS27","v":13520},{"$f":"'Income - SG'!FT27","v":12480},{"$f":"'Income - SG'!FU27","v":14040},{"$f":"'Income - SG'!FV27","v":13520},{"$f":"'Income - SG'!FW27","v":14040},{"$f":"'Income - SG'!FX27","v":13520},{"$f":"'Income - SG'!FY27","v":12480},{"$f":"'Income - SG'!FZ27","v":14040},{"$f":"'Income - SG'!GA27","v":13000},{"$f":"'Income - SG'!GB27","v":13520},{"$f":"'Income - SG'!GC27","v":14560},{"$f":"'Income - SG'!GD27","v":15600},{"$f":"'Income - SG'!GE27","v":12480},{"$f":"'Income - SG'!GF27","v":11960},{"$f":"'Income - SG'!GG27","v":14560},{"$f":"'Income - SG'!GH27","v":15600},{"$f":"'Income - SG'!GI27","v":11960}]
[223,16,14040,14040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14040,15600,13520,13000,13520,13000,11960,13520,14560,14040,14560,14040,13520,13520,13520,12480,14040,12480,14560,14040,13000,13520,13520,14040,13000,13000,15080,13000,13520,14040,13000,14560,null,null,null,null,null,null,{"$f":"'Income - SG'!B28","v":14040},{"$f":"'Income - SG'!C28","v":15600},{"$f":"'Income - SG'!D28","v":13520},{"$f":"'Income - SG'!E28","v":13000},{"$f":"'Income - SG'!F28","v":13520},{"$f":"'Income - SG'!G28","v":13000},{"$f":"'Income - SG'!H28","v":11960},{"$f":"'Income - SG'!I28","v":13520},{"$f":"'Income - SG'!J28","v":14560},{"$f":"'Income - SG'!K28","v":14040},{"$f":"'Income - SG'!L28","v":14560},{"$f":"'Income - SG'!M28","v":14040},{"$f":"'Income - SG'!N28","v":13520},{"$f":"'Income - SG'!O28","v":13520},{"$f":"'Income - SG'!P28","v":13520},{"$f":"'Income - SG'!Q28","v":12480},{"$f":"'Income - SG'!R28","v":14040},{"$f":"'Income - SG'!S28","v":12480},{"$f":"'Income - SG'!T28","v":14560},{"$f":"'Income - SG'!U28","v":14040},{"$f":"'Income - SG'!V28","v":13000},{"$f":"'Income - SG'!W28","v":13520},{"$f":"'Income - SG'!X28","v":13520},{"$f":"'Income - SG'!Y28","v":14040},{"$f":"'Income - SG'!Z28","v":13000},{"$f":"'Income - SG'!AA28","v":13000},{"$f":"'Income - SG'!AB28","v":15080},{"$f":"'Income - SG'!AC28","v":13000},{"$f":"'Income - SG'!AD28","v":13520},{"$f":"'Income - SG'!AE28","v":14040},{"$f":"'Income - SG'!AF28","v":13000},{"$f":"'Income - SG'!AG28","v":14560},{"$f":"'Income - SG'!AH28","v":15080},{"$f":"'Income - SG'!AI28","v":14040},{"$f":"'Income - SG'!AJ28","v":14560},{"$f":"'Income - SG'!AK28","v":14560},{"$f":"'Income - SG'!AL28","v":12480},{"$f":"'Income - SG'!AM28","v":12480},{"$f":"'Income - SG'!AN28","v":13520},{"$f":"'Income - SG'!AO28","v":13000},{"$f":"'Income - SG'!AP28","v":13520},{"$f":"'Income - SG'!AQ28","v":13000},{"$f":"'Income - SG'!AR28","v":14040},{"$f":"'Income - SG'!AS28","v":14040},{"$f":"'Income - SG'!AT28","v":13520},{"$f":"'Income - SG'!AU28","v":14560},{"$f":"'Income - SG'!AV28","v":13000},{"$f":"'Income - SG'!AW28","v":14560},{"$f":"'Income - SG'!AX28","v":14040},{"$f":"'Income - SG'!AY28","v":13000},{"$f":"'Income - SG'!AZ28","v":12480},{"$f":"'Income - SG'!BA28","v":14040},{"$f":"'Income - SG'!BB28","v":13520},{"$f":"'Income - SG'!BC28","v":14040},{"$f":"'Income - SG'!BD28","v":13000},{"$f":"'Income - SG'!BE28","v":13000},{"$f":"'Income - SG'!BF28","v":14040},{"$f":"'Income - SG'!BG28","v":13520},{"$f":"'Income - SG'!BH28","v":13520},{"$f":"'Income - SG'!BI28","v":14040},{"$f":"'Income - SG'!BJ28","v":15080},{"$f":"'Income - SG'!BK28","v":14040},{"$f":"'Income - SG'!BL28","v":13000},{"$f":"'Income - SG'!BM28","v":12480},{"$f":"'Income - SG'!BN28","v":13000},{"$f":"'Income - SG'!BO28","v":13520},{"$f":"'Income - SG'!BP28","v":11440},{"$f":"'Income - SG'!BQ28","v":13520},{"$f":"'Income - SG'!BR28","v":12480},{"$f":"'Income - SG'!BS28","v":14560},{"$f":"'Income - SG'!BT28","v":13000},{"$f":"'Income - SG'!BU28","v":11960},{"$f":"'Income - SG'!BV28","v":13520},{"$f":"'Income - SG'!BW28","v":13520},{"$f":"'Income - SG'!BX28","v":14040},{"$f":"'Income - SG'!BY28","v":13520},{"$f":"'Income - SG'!BZ28","v":15600},{"$f":"'Income - SG'!CA28","v":14040},{"$f":"'Income - SG'!CB28","v":13000},{"$f":"'Income - SG'!CC28","v":13520},{"$f":"'Income - SG'!CD28","v":12480},{"$f":"'Income - SG'!CE25","v":11960},{"$f":"'Income - SG'!CF25","v":11960},{"$f":"'Income - SG'!CG28","v":12480},{"$f":"'Income - SG'!CH28","v":12480},{"$f":"'Income - SG'!CI28","v":13000},{"$f":"'Income - SG'!CJ28","v":13520},{"$f":"'Income - SG'!CK28","v":13520},{"$f":"'Income - SG'!CL28","v":14560},{"$f":"'Income - SG'!CM28","v":14040},{"$f":"'Income - SG'!CN28","v":14560},{"$f":"'Income - SG'!CO28","v":14040},{"$f":"'Income - SG'!CP28","v":14040},{"$f":"'Income - SG'!CQ28","v":14040},{"$f":"'Income - SG'!CR28","v":13520},{"$f":"'Income - SG'!CS28","v":13520},{"$f":"'Income - SG'!CT28","v":14040},{"$f":"'Income - SG'!CU28","v":12480},{"$f":"'Income - SG'!CV28","v":13000},{"$f":"'Income - SG'!CW28","v":12480},{"$f":"'Income - SG'!CX28","v":14560},{"$f":"'Income - SG'!CY28","v":13520},{"$f":"'Income - SG'!CZ28","v":14040},{"$f":"'Income - SG'!DA28","v":15080},{"$f":"'Income - SG'!DB28","v":14040},{"$f":"'Income - SG'!DC28","v":15080},{"$f":"'Income - SG'!DD28","v":14040},{"$f":"'Income - SG'!DE28","v":14040},{"$f":"'Income - SG'!DF28","v":13000},{"$f":"'Income - SG'!DG28","v":14040},{"$f":"'Income - SG'!DH28","v":12480},{"$f":"'Income - SG'!DI28","v":14560},{"$f":"'Income - SG'!DJ28","v":13000},{"$f":"'Income - SG'!DK28","v":13000},{"$f":"'Income - SG'!DL28","v":14560},{"$f":"'Income - SG'!DM28","v":14560},{"$f":"'Income - SG'!DN28","v":13520},{"$f":"'Income - SG'!DO28","v":13520},{"$f":"'Income - SG'!DP28","v":12480},{"$f":"'Income - SG'!DQ28","v":14560},{"$f":"'Income - SG'!DR28","v":13520},{"$f":"'Income - SG'!DS28","v":13000},{"$f":"'Income - SG'!DT28","v":13000},{"$f":"'Income - SG'!DU28","v":13520},{"$f":"'Income - SG'!DV28","v":13520},{"$f":"'Income - SG'!DW28","v":14040},{"$f":"'Income - SG'!DX28","v":13520},{"$f":"'Income - SG'!DY28","v":12480},{"$f":"'Income - SG'!DZ28","v":14040},{"$f":"'Income - SG'!EA28","v":13520},{"$f":"'Income - SG'!EB28","v":14040},{"$f":"'Income - SG'!EC28","v":13000},{"$f":"'Income - SG'!ED28","v":9585.2831591918275},{"$f":"'Income - SG'!EE28","v":9655.7025307048934},{"$f":"'Income - SG'!EF28","v":10418.120104867799},{"$f":"'Income - SG'!EG28","v":9803.4710170079834},{"$f":"'Income - SG'!EH28","v":16640},{"$f":"'Income - SG'!EI28","v":14040},{"$f":"'Income - SG'!EJ28","v":13520},{"$f":"'Income - SG'!EK28","v":15600},{"$f":"'Income - SG'!EL28","v":17160},{"$f":"'Income - SG'!EM28","v":15080},{"$f":"'Income - SG'!EN28","v":13520},{"$f":"'Income - SG'!EO28","v":13000},{"$f":"'Income - SG'!EP28","v":13520},{"$f":"'Income - SG'!EQ28","v":14820},{"$f":"'Income - SG'!ER28","v":14040},{"$f":"'Income - SG'!ES28","v":15600},{"$f":"'Income - SG'!ET28","v":13000},{"$f":"'Income - SG'!EU28","v":14560},{"$f":"'Income - SG'!EV28","v":11440},{"$f":"'Income - SG'!EW28","v":13000},{"$f":"'Income - SG'!EX28","v":13520},{"$f":"'Income - SG'!EY28","v":11960},{"$f":"'Income - SG'!EZ28","v":15080},{"$f":"'Income - SG'!FA28","v":14560},{"$f":"'Income - SG'!FB28","v":15080},{"$f":"'Income - SG'!FC28","v":14040},{"$f":"'Income - SG'!FD28","v":14040},{"$f":"'Income - SG'!FE28","v":13520},{"$f":"'Income - SG'!FF28","v":13520},{"$f":"'Income - SG'!FG28","v":14040},{"$f":"'Income - SG'!FH28","v":14560},{"$f":"'Income - SG'!FI28","v":15080},{"$f":"'Income - SG'!FJ28","v":13000},{"$f":"'Income - SG'!FK28","v":14560},{"$f":"'Income - SG'!FL28","v":13520},{"$f":"'Income - SG'!FM28","v":12480},{"$f":"'Income - SG'!FN28","v":15080},{"$f":"'Income - SG'!FO28","v":14040},{"$f":"'Income - SG'!FP28","v":15080},{"$f":"'Income - SG'!FQ28","v":14040},{"$f":"'Income - SG'!FR28","v":14040},{"$f":"'Income - SG'!FS28","v":14040},{"$f":"'Income - SG'!FT28","v":13000},{"$f":"'Income - SG'!FU28","v":14560},{"$f":"'Income - SG'!FV28","v":14040},{"$f":"'Income - SG'!FW28","v":14560},{"$f":"'Income - SG'!FX28","v":14040},{"$f":"'Income - SG'!FY28","v":13000},{"$f":"'Income - SG'!FZ28","v":14560},{"$f":"'Income - SG'!GA28","v":13520},{"$f":"'Income - SG'!GB28","v":14040},{"$f":"'Income - SG'!GC28","v":15080},{"$f":"'Income - SG'!GD28","v":16120},{"$f":"'Income - SG'!GE28","v":13000},{"$f":"'Income - SG'!GF28","v":12480},{"$f":"'Income - SG'!GG28","v":15080},{"$f":"'Income - SG'!GH28","v":16120},{"$f":"'Income - SG'!GI28","v":11960}]
[224,17,14560,14560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14560,16120,13520,13520,14040,13520,12480,13520,15080,14560,15080,14040,14040,14040,14040,13000,14560,13000,15080,14560,13520,14040,14040,14560,13000,13520,15600,13520,14040,14560,13000,15080,null,null,null,null,null,null,{"$f":"'Income - SG'!B29","v":14560},{"$f":"'Income - SG'!C29","v":16120},{"$f":"'Income - SG'!D29","v":13520},{"$f":"'Income - SG'!E29","v":13520},{"$f":"'Income - SG'!F29","v":14040},{"$f":"'Income - SG'!G29","v":13520},{"$f":"'Income - SG'!H29","v":12480},{"$f":"'Income - SG'!I29","v":13520},{"$f":"'Income - SG'!J29","v":15080},{"$f":"'Income - SG'!K29","v":14560},{"$f":"'Income - SG'!L29","v":15080},{"$f":"'Income - SG'!M29","v":14040},{"$f":"'Income - SG'!N29","v":14040},{"$f":"'Income - SG'!O29","v":14040},{"$f":"'Income - SG'!P29","v":14040},{"$f":"'Income - SG'!Q29","v":13000},{"$f":"'Income - SG'!R29","v":14560},{"$f":"'Income - SG'!S29","v":13000},{"$f":"'Income - SG'!T29","v":15080},{"$f":"'Income - SG'!U29","v":14560},{"$f":"'Income - SG'!V29","v":13520},{"$f":"'Income - SG'!W29","v":14040},{"$f":"'Income - SG'!X29","v":14040},{"$f":"'Income - SG'!Y29","v":14560},{"$f":"'Income - SG'!Z29","v":13000},{"$f":"'Income - SG'!AA29","v":13520},{"$f":"'Income - SG'!AB29","v":15600},{"$f":"'Income - SG'!AC29","v":13520},{"$f":"'Income - SG'!AD29","v":14040},{"$f":"'Income - SG'!AE29","v":14560},{"$f":"'Income - SG'!AF29","v":13000},{"$f":"'Income - SG'!AG29","v":15080},{"$f":"'Income - SG'!AH29","v":15600},{"$f":"'Income - SG'!AI29","v":14560},{"$f":"'Income - SG'!AJ29","v":15080},{"$f":"'Income - SG'!AK29","v":15080},{"$f":"'Income - SG'!AL29","v":13000},{"$f":"'Income - SG'!AM29","v":13000},{"$f":"'Income - SG'!AN29","v":14040},{"$f":"'Income - SG'!AO29","v":13000},{"$f":"'Income - SG'!AP29","v":14040},{"$f":"'Income - SG'!AQ29","v":13000},{"$f":"'Income - SG'!AR29","v":14560},{"$f":"'Income - SG'!AS29","v":14040},{"$f":"'Income - SG'!AT29","v":14040},{"$f":"'Income - SG'!AU29","v":15080},{"$f":"'Income - SG'!AV29","v":13520},{"$f":"'Income - SG'!AW29","v":15080},{"$f":"'Income - SG'!AX29","v":14560},{"$f":"'Income - SG'!AY29","v":13000},{"$f":"'Income - SG'!AZ29","v":13000},{"$f":"'Income - SG'!BA29","v":14560},{"$f":"'Income - SG'!BB29","v":14040},{"$f":"'Income - SG'!BC29","v":14560},{"$f":"'Income - SG'!BD29","v":13000},{"$f":"'Income - SG'!BE29","v":13520},{"$f":"'Income - SG'!BF29","v":14560},{"$f":"'Income - SG'!BG29","v":14040},{"$f":"'Income - SG'!BH29","v":13520},{"$f":"'Income - SG'!BI29","v":14560},{"$f":"'Income - SG'!BJ29","v":15600},{"$f":"'Income - SG'!BK29","v":14560},{"$f":"'Income - SG'!BL29","v":13000},{"$f":"'Income - SG'!BM29","v":13000},{"$f":"'Income - SG'!BN29","v":13000},{"$f":"'Income - SG'!BO29","v":13520},{"$f":"'Income - SG'!BP29","v":11440},{"$f":"'Income - SG'!BQ29","v":13520},{"$f":"'Income - SG'!BR29","v":12480},{"$f":"'Income - SG'!BS29","v":15080},{"$f":"'Income - SG'!BT29","v":13000},{"$f":"'Income - SG'!BU29","v":12480},{"$f":"'Income - SG'!BV29","v":14040},{"$f":"'Income - SG'!BW29","v":14040},{"$f":"'Income - SG'!BX29","v":14040},{"$f":"'Income - SG'!BY29","v":14040},{"$f":"'Income - SG'!BZ29","v":16120},{"$f":"'Income - SG'!CA29","v":14040},{"$f":"'Income - SG'!CB29","v":13520},{"$f":"'Income - SG'!CC29","v":13520},{"$f":"'Income - SG'!CD29","v":12480},{"$f":"'Income - SG'!CE26","v":11960},{"$f":"'Income - SG'!CF26","v":12480},{"$f":"'Income - SG'!CG29","v":13000},{"$f":"'Income - SG'!CH29","v":13000},{"$f":"'Income - SG'!CI29","v":13520},{"$f":"'Income - SG'!CJ29","v":13520},{"$f":"'Income - SG'!CK29","v":14040},{"$f":"'Income - SG'!CL29","v":15080},{"$f":"'Income - SG'!CM29","v":14560},{"$f":"'Income - SG'!CN29","v":15080},{"$f":"'Income - SG'!CO29","v":14040},{"$f":"'Income - SG'!CP29","v":14560},{"$f":"'Income - SG'!CQ29","v":14560},{"$f":"'Income - SG'!CR29","v":14040},{"$f":"'Income - SG'!CS29","v":14040},{"$f":"'Income - SG'!CT29","v":14560},{"$f":"'Income - SG'!CU29","v":13000},{"$f":"'Income - SG'!CV29","v":13520},{"$f":"'Income - SG'!CW29","v":13000},{"$f":"'Income - SG'!CX29","v":15080},{"$f":"'Income - SG'!CY29","v":14040},{"$f":"'Income - SG'!CZ29","v":14560},{"$f":"'Income - SG'!DA29","v":15600},{"$f":"'Income - SG'!DB29","v":14560},{"$f":"'Income - SG'!DC29","v":15600},{"$f":"'Income - SG'!DD29","v":14560},{"$f":"'Income - SG'!DE29","v":14040},{"$f":"'Income - SG'!DF29","v":13000},{"$f":"'Income - SG'!DG29","v":14040},{"$f":"'Income - SG'!DH29","v":13000},{"$f":"'Income - SG'!DI29","v":15080},{"$f":"'Income - SG'!DJ29","v":13520},{"$f":"'Income - SG'!DK29","v":13520},{"$f":"'Income - SG'!DL29","v":15080},{"$f":"'Income - SG'!DM29","v":15080},{"$f":"'Income - SG'!DN29","v":13520},{"$f":"'Income - SG'!DO29","v":14040},{"$f":"'Income - SG'!DP29","v":12480},{"$f":"'Income - SG'!DQ29","v":15080},{"$f":"'Income - SG'!DR29","v":14040},{"$f":"'Income - SG'!DS29","v":13520},{"$f":"'Income - SG'!DT29","v":13520},{"$f":"'Income - SG'!DU29","v":14040},{"$f":"'Income - SG'!DV29","v":14040},{"$f":"'Income - SG'!DW29","v":14560},{"$f":"'Income - SG'!DX29","v":14040},{"$f":"'Income - SG'!DY29","v":13000},{"$f":"'Income - SG'!DZ29","v":14560},{"$f":"'Income - SG'!EA29","v":14040},{"$f":"'Income - SG'!EB29","v":14560},{"$f":"'Income - SG'!EC29","v":13000},{"$f":"'Income - SG'!ED29","v":9965.8356969427405},{"$f":"'Income - SG'!EE29","v":10020.280769074865},{"$f":"'Income - SG'!EF29","v":10857.233495237384},{"$f":"'Income - SG'!EG29","v":10347.356242045586},{"$f":"'Income - SG'!EH29","v":17160},{"$f":"'Income - SG'!EI29","v":14560},{"$f":"'Income - SG'!EJ29","v":14040},{"$f":"'Income - SG'!EK29","v":16120},{"$f":"'Income - SG'!EL29","v":17680},{"$f":"'Income - SG'!EM29","v":15600},{"$f":"'Income - SG'!EN29","v":13520},{"$f":"'Income - SG'!EO29","v":13000},{"$f":"'Income - SG'!EP29","v":14040},{"$f":"'Income - SG'!EQ29","v":15340},{"$f":"'Income - SG'!ER29","v":14560},{"$f":"'Income - SG'!ES29","v":16120},{"$f":"'Income - SG'!ET29","v":13000},{"$f":"'Income - SG'!EU29","v":15080},{"$f":"'Income - SG'!EV29","v":11440},{"$f":"'Income - SG'!EW29","v":13000},{"$f":"'Income - SG'!EX29","v":14040},{"$f":"'Income - SG'!EY29","v":11960},{"$f":"'Income - SG'!EZ29","v":15600},{"$f":"'Income - SG'!FA29","v":15080},{"$f":"'Income - SG'!FB29","v":15600},{"$f":"'Income - SG'!FC29","v":14560},{"$f":"'Income - SG'!FD29","v":14560},{"$f":"'Income - SG'!FE29","v":13520},{"$f":"'Income - SG'!FF29","v":13520},{"$f":"'Income - SG'!FG29","v":14560},{"$f":"'Income - SG'!FH29","v":15600},{"$f":"'Income - SG'!FI29","v":15600},{"$f":"'Income - SG'!FJ29","v":13000},{"$f":"'Income - SG'!FK29","v":15080},{"$f":"'Income - SG'!FL29","v":13520},{"$f":"'Income - SG'!FM29","v":12480},{"$f":"'Income - SG'!FN29","v":15600},{"$f":"'Income - SG'!FO29","v":14560},{"$f":"'Income - SG'!FP29","v":15600},{"$f":"'Income - SG'!FQ29","v":14560},{"$f":"'Income - SG'!FR29","v":14040},{"$f":"'Income - SG'!FS29","v":14560},{"$f":"'Income - SG'!FT29","v":13520},{"$f":"'Income - SG'!FU29","v":15080},{"$f":"'Income - SG'!FV29","v":14560},{"$f":"'Income - SG'!FW29","v":15080},{"$f":"'Income - SG'!FX29","v":14560},{"$f":"'Income - SG'!FY29","v":13000},{"$f":"'Income - SG'!FZ29","v":15080},{"$f":"'Income - SG'!GA29","v":13520},{"$f":"'Income - SG'!GB29","v":14040},{"$f":"'Income - SG'!GC29","v":15600},{"$f":"'Income - SG'!GD29","v":16640},{"$f":"'Income - SG'!GE29","v":13520},{"$f":"'Income - SG'!GF29","v":13000},{"$f":"'Income - SG'!GG29","v":15600},{"$f":"'Income - SG'!GH29","v":16640},{"$f":"'Income - SG'!GI29","v":12480}]
[225,18,15080,15080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15080,16640,14040,14040,14560,13520,12480,14040,{"$f":"CE225","v":15600},{"$f":"CF225","v":15080},{"$f":"CG225","v":15600},{"$f":"CH225","v":14560},{"$f":"CI225","v":14560},{"$f":"CJ225","v":14560},{"$f":"CK225","v":14040},{"$f":"CL225","v":13000},{"$f":"CM225","v":15080},{"$f":"CN225","v":13000},{"$f":"CO225","v":15080},{"$f":"CP225","v":15080},{"$f":"CQ225","v":14040},{"$f":"CR225","v":14560},{"$f":"CS225","v":14560},{"$f":"CT225","v":15080},{"$f":"CU225","v":13520},{"$f":"CV225","v":14040},{"$f":"CW225","v":16120},{"$f":"CX225","v":14040},{"$f":"CY225","v":14560},{"$f":"CZ225","v":15080},{"$f":"DA225","v":13520},{"$f":"DB225","v":15600},null,null,null,null,null,null,{"$f":"'Income - SG'!B30","v":15080},{"$f":"'Income - SG'!C30","v":16640},{"$f":"'Income - SG'!D30","v":14040},{"$f":"'Income - SG'!E30","v":14040},{"$f":"'Income - SG'!F30","v":14560},{"$f":"'Income - SG'!G30","v":13520},{"$f":"'Income - SG'!H30","v":12480},{"$f":"'Income - SG'!I30","v":14040},{"$f":"'Income - SG'!J30","v":15600},{"$f":"'Income - SG'!K30","v":15080},{"$f":"'Income - SG'!L30","v":15600},{"$f":"'Income - SG'!M30","v":14560},{"$f":"'Income - SG'!N30","v":14560},{"$f":"'Income - SG'!O30","v":14560},{"$f":"'Income - SG'!P30","v":14040},{"$f":"'Income - SG'!Q30","v":13000},{"$f":"'Income - SG'!R30","v":15080},{"$f":"'Income - SG'!S30","v":13000},{"$f":"'Income - SG'!T30","v":15080},{"$f":"'Income - SG'!U30","v":15080},{"$f":"'Income - SG'!V30","v":14040},{"$f":"'Income - SG'!W30","v":14560},{"$f":"'Income - SG'!X30","v":14560},{"$f":"'Income - SG'!Y30","v":15080},{"$f":"'Income - SG'!Z30","v":13520},{"$f":"'Income - SG'!AA30","v":14040},{"$f":"'Income - SG'!AB30","v":16120},{"$f":"'Income - SG'!AC30","v":14040},{"$f":"'Income - SG'!AD30","v":14560},{"$f":"'Income - SG'!AE30","v":15080},{"$f":"'Income - SG'!AF30","v":13520},{"$f":"'Income - SG'!AG30","v":15600},{"$f":"'Income - SG'!AH30","v":16120},{"$f":"'Income - SG'!AI30","v":15080},{"$f":"'Income - SG'!AJ30","v":15600},{"$f":"'Income - SG'!AK30","v":15600},{"$f":"'Income - SG'!AL30","v":13000},{"$f":"'Income - SG'!AM30","v":13000},{"$f":"'Income - SG'!AN30","v":14560},{"$f":"'Income - SG'!AO30","v":13520},{"$f":"'Income - SG'!AP30","v":14560},{"$f":"'Income - SG'!AQ30","v":13520},{"$f":"'Income - SG'!AR30","v":15080},{"$f":"'Income - SG'!AS30","v":14560},{"$f":"'Income - SG'!AT30","v":14040},{"$f":"'Income - SG'!AU30","v":15080},{"$f":"'Income - SG'!AV30","v":14040},{"$f":"'Income - SG'!AW30","v":15600},{"$f":"'Income - SG'!AX30","v":15080},{"$f":"'Income - SG'!AY30","v":13520},{"$f":"'Income - SG'!AZ30","v":13000},{"$f":"'Income - SG'!BA30","v":15080},{"$f":"'Income - SG'!BB30","v":14560},{"$f":"'Income - SG'!BC30","v":15080},{"$f":"'Income - SG'!BD30","v":13520},{"$f":"'Income - SG'!BE30","v":14040},{"$f":"'Income - SG'!BF30","v":15080},{"$f":"'Income - SG'!BG30","v":14560},{"$f":"'Income - SG'!BH30","v":14040},{"$f":"'Income - SG'!BI30","v":15080},{"$f":"'Income - SG'!BJ30","v":16120},{"$f":"'Income - SG'!BK30","v":15080},{"$f":"'Income - SG'!BL30","v":13520},{"$f":"'Income - SG'!BM30","v":13000},{"$f":"'Income - SG'!BN30","v":13520},{"$f":"'Income - SG'!BO30","v":14040},{"$f":"'Income - SG'!BP30","v":11960},{"$f":"'Income - SG'!BQ30","v":14040},{"$f":"'Income - SG'!BR30","v":13000},{"$f":"'Income - SG'!BS30","v":15600},{"$f":"'Income - SG'!BT30","v":13520},{"$f":"'Income - SG'!BU30","v":12480},{"$f":"'Income - SG'!BV30","v":14560},{"$f":"'Income - SG'!BW30","v":14040},{"$f":"'Income - SG'!BX30","v":14560},{"$f":"'Income - SG'!BY30","v":14040},{"$f":"'Income - SG'!BZ30","v":16640},{"$f":"'Income - SG'!CA30","v":14560},{"$f":"'Income - SG'!CB30","v":13520},{"$f":"'Income - SG'!CC30","v":14040},{"$f":"'Income - SG'!CD30","v":13000},{"$f":"'Income - SG'!CE27","v":12480},{"$f":"'Income - SG'!CF27","v":12480},{"$f":"'Income - SG'!CG30","v":13000},{"$f":"'Income - SG'!CH30","v":13000},{"$f":"'Income - SG'!CI30","v":14040},{"$f":"'Income - SG'!CJ30","v":14040},{"$f":"'Income - SG'!CK30","v":14040},{"$f":"'Income - SG'!CL30","v":15600},{"$f":"'Income - SG'!CM30","v":15080},{"$f":"'Income - SG'!CN30","v":15600},{"$f":"'Income - SG'!CO30","v":14560},{"$f":"'Income - SG'!CP30","v":15080},{"$f":"'Income - SG'!CQ30","v":15080},{"$f":"'Income - SG'!CR30","v":14560},{"$f":"'Income - SG'!CS30","v":14040},{"$f":"'Income - SG'!CT30","v":15080},{"$f":"'Income - SG'!CU30","v":13000},{"$f":"'Income - SG'!CV30","v":14040},{"$f":"'Income - SG'!CW30","v":13000},{"$f":"'Income - SG'!CX30","v":15080},{"$f":"'Income - SG'!CY30","v":14040},{"$f":"'Income - SG'!CZ30","v":15080},{"$f":"'Income - SG'!DA30","v":16120},{"$f":"'Income - SG'!DB30","v":15080},{"$f":"'Income - SG'!DC30","v":16120},{"$f":"'Income - SG'!DD30","v":14560},{"$f":"'Income - SG'!DE30","v":14560},{"$f":"'Income - SG'!DF30","v":13520},{"$f":"'Income - SG'!DG30","v":14560},{"$f":"'Income - SG'!DH30","v":13000},{"$f":"'Income - SG'!DI30","v":15080},{"$f":"'Income - SG'!DJ30","v":13520},{"$f":"'Income - SG'!DK30","v":14040},{"$f":"'Income - SG'!DL30","v":15600},{"$f":"'Income - SG'!DM30","v":15600},{"$f":"'Income - SG'!DN30","v":14040},{"$f":"'Income - SG'!DO30","v":14560},{"$f":"'Income - SG'!DP30","v":13000},{"$f":"'Income - SG'!DQ30","v":15600},{"$f":"'Income - SG'!DR30","v":14040},{"$f":"'Income - SG'!DS30","v":13520},{"$f":"'Income - SG'!DT30","v":13520},{"$f":"'Income - SG'!DU30","v":14560},{"$f":"'Income - SG'!DV30","v":14560},{"$f":"'Income - SG'!DW30","v":15080},{"$f":"'Income - SG'!DX30","v":14560},{"$f":"'Income - SG'!DY30","v":13000},{"$f":"'Income - SG'!DZ30","v":15080},{"$f":"'Income - SG'!EA30","v":14560},{"$f":"'Income - SG'!EB30","v":15080},{"$f":"'Income - SG'!EC30","v":13520},{"$f":"'Income - SG'!ED30","v":10346.388234693653},{"$f":"'Income - SG'!EE30","v":10384.859007444837},{"$f":"'Income - SG'!EF30","v":11296.346885606968},{"$f":"'Income - SG'!EG30","v":10891.241467083188},{"$f":"'Income - SG'!EH30","v":17680},{"$f":"'Income - SG'!EI30","v":14560},{"$f":"'Income - SG'!EJ30","v":14560},{"$f":"'Income - SG'!EK30","v":16640},{"$f":"'Income - SG'!EL30","v":18200},{"$f":"'Income - SG'!EM30","v":16120},{"$f":"'Income - SG'!EN30","v":14040},{"$f":"'Income - SG'!EO30","v":13520},{"$f":"'Income - SG'!EP30","v":14560},{"$f":"'Income - SG'!EQ30","v":15860},{"$f":"'Income - SG'!ER30","v":15080},{"$f":"'Income - SG'!ES30","v":16640},{"$f":"'Income - SG'!ET30","v":13520},{"$f":"'Income - SG'!EU30","v":15600},{"$f":"'Income - SG'!EV30","v":11960},{"$f":"'Income - SG'!EW30","v":13520},{"$f":"'Income - SG'!EX30","v":14040},{"$f":"'Income - SG'!EY30","v":12480},{"$f":"'Income - SG'!EZ30","v":16120},{"$f":"'Income - SG'!FA30","v":15600},{"$f":"'Income - SG'!FB30","v":16120},{"$f":"'Income - SG'!FC30","v":14560},{"$f":"'Income - SG'!FD30","v":15080},{"$f":"'Income - SG'!FE30","v":14040},{"$f":"'Income - SG'!FF30","v":14040},{"$f":"'Income - SG'!FG30","v":14560},{"$f":"'Income - SG'!FH30","v":16120},{"$f":"'Income - SG'!FI30","v":16120},{"$f":"'Income - SG'!FJ30","v":13520},{"$f":"'Income - SG'!FK30","v":15600},{"$f":"'Income - SG'!FL30","v":14040},{"$f":"'Income - SG'!FM30","v":13000},{"$f":"'Income - SG'!FN30","v":16120},{"$f":"'Income - SG'!FO30","v":15080},{"$f":"'Income - SG'!FP30","v":16120},{"$f":"'Income - SG'!FQ30","v":15080},{"$f":"'Income - SG'!FR30","v":14560},{"$f":"'Income - SG'!FS30","v":14560},{"$f":"'Income - SG'!FT30","v":13520},{"$f":"'Income - SG'!FU30","v":15600},{"$f":"'Income - SG'!FV30","v":15080},{"$f":"'Income - SG'!FW30","v":15600},{"$f":"'Income - SG'!FX30","v":15080},{"$f":"'Income - SG'!FY30","v":13520},{"$f":"'Income - SG'!FZ30","v":15080},{"$f":"'Income - SG'!GA30","v":14040},{"$f":"'Income - SG'!GB30","v":14560},{"$f":"'Income - SG'!GC30","v":16120},{"$f":"'Income - SG'!GD30","v":17160},{"$f":"'Income - SG'!GE30","v":13520},{"$f":"'Income - SG'!GF30","v":13000},{"$f":"'Income - SG'!GG30","v":16120},{"$f":"'Income - SG'!GH30","v":17160},{"$f":"'Income - SG'!GI30","v":13000}]
[226,19,15600,15600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15600,{"$f":"BX226","v":17160},{"$f":"BY226","v":14560},{"$f":"BZ226","v":14040},{"$f":"CA226","v":15080},{"$f":"CB226","v":14040},{"$f":"CC226","v":13000},{"$f":"CD226","v":14560},16120,15600,16120,15080,14560,15080,14560,13520,15600,13520,15600,15600,14040,15080,14560,15600,13520,14560,16640,14560,15080,15600,13520,16120,null,null,null,null,null,null,{"$f":"'Income - SG'!B31","v":15600},{"$f":"'Income - SG'!C31","v":17160},{"$f":"'Income - SG'!D31","v":14560},{"$f":"'Income - SG'!E31","v":14040},{"$f":"'Income - SG'!F31","v":15080},{"$f":"'Income - SG'!G31","v":14040},{"$f":"'Income - SG'!H31","v":13000},{"$f":"'Income - SG'!I31","v":14560},{"$f":"'Income - SG'!J31","v":16120},{"$f":"'Income - SG'!K31","v":15600},{"$f":"'Income - SG'!L31","v":16120},{"$f":"'Income - SG'!M31","v":15080},{"$f":"'Income - SG'!N31","v":14560},{"$f":"'Income - SG'!O31","v":15080},{"$f":"'Income - SG'!P31","v":14560},{"$f":"'Income - SG'!Q31","v":13520},{"$f":"'Income - SG'!R31","v":15600},{"$f":"'Income - SG'!S31","v":13520},{"$f":"'Income - SG'!T31","v":15600},{"$f":"'Income - SG'!U31","v":15600},{"$f":"'Income - SG'!V31","v":14040},{"$f":"'Income - SG'!W31","v":15080},{"$f":"'Income - SG'!X31","v":14560},{"$f":"'Income - SG'!Y31","v":15600},{"$f":"'Income - SG'!Z31","v":13520},{"$f":"'Income - SG'!AA31","v":14560},{"$f":"'Income - SG'!AB31","v":16640},{"$f":"'Income - SG'!AC31","v":14560},{"$f":"'Income - SG'!AD31","v":15080},{"$f":"'Income - SG'!AE31","v":15600},{"$f":"'Income - SG'!AF31","v":13520},{"$f":"'Income - SG'!AG31","v":16120},{"$f":"'Income - SG'!AH31","v":16120},{"$f":"'Income - SG'!AI31","v":15600},{"$f":"'Income - SG'!AJ31","v":16120},{"$f":"'Income - SG'!AK31","v":16120},{"$f":"'Income - SG'!AL31","v":13520},{"$f":"'Income - SG'!AM31","v":13520},{"$f":"'Income - SG'!AN31","v":15080},{"$f":"'Income - SG'!AO31","v":13520},{"$f":"'Income - SG'!AP31","v":15080},{"$f":"'Income - SG'!AQ31","v":13520},{"$f":"'Income - SG'!AR31","v":15600},{"$f":"'Income - SG'!AS31","v":15080},{"$f":"'Income - SG'!AT31","v":14560},{"$f":"'Income - SG'!AU31","v":15600},{"$f":"'Income - SG'!AV31","v":14560},{"$f":"'Income - SG'!AW31","v":16120},{"$f":"'Income - SG'!AX31","v":15080},{"$f":"'Income - SG'!AY31","v":14040},{"$f":"'Income - SG'!AZ31","v":13520},{"$f":"'Income - SG'!BA31","v":15600},{"$f":"'Income - SG'!BB31","v":14560},{"$f":"'Income - SG'!BC31","v":15600},{"$f":"'Income - SG'!BD31","v":14040},{"$f":"'Income - SG'!BE31","v":14560},{"$f":"'Income - SG'!BF31","v":15600},{"$f":"'Income - SG'!BG31","v":14560},{"$f":"'Income - SG'!BH31","v":14560},{"$f":"'Income - SG'!BI31","v":15600},{"$f":"'Income - SG'!BJ31","v":16120},{"$f":"'Income - SG'!BK31","v":15600},{"$f":"'Income - SG'!BL31","v":14040},{"$f":"'Income - SG'!BM31","v":13520},{"$f":"'Income - SG'!BN31","v":14040},{"$f":"'Income - SG'!BO31","v":14560},{"$f":"'Income - SG'!BP31","v":11960},{"$f":"'Income - SG'!BQ31","v":14560},{"$f":"'Income - SG'!BR31","v":13520},{"$f":"'Income - SG'!BS31","v":16120},{"$f":"'Income - SG'!BT31","v":13520},{"$f":"'Income - SG'!BU31","v":12480},{"$f":"'Income - SG'!BV31","v":15080},{"$f":"'Income - SG'!BW31","v":14560},{"$f":"'Income - SG'!BX31","v":15080},{"$f":"'Income - SG'!BY31","v":14560},{"$f":"'Income - SG'!BZ31","v":17160},{"$f":"'Income - SG'!CA31","v":15080},{"$f":"'Income - SG'!CB31","v":14040},{"$f":"'Income - SG'!CC31","v":14560},{"$f":"'Income - SG'!CD31","v":13520},{"$f":"'Income - SG'!CE28","v":13000},{"$f":"'Income - SG'!CF28","v":13000},{"$f":"'Income - SG'!CG31","v":13520},{"$f":"'Income - SG'!CH31","v":13520},{"$f":"'Income - SG'!CI31","v":14040},{"$f":"'Income - SG'!CJ31","v":14560},{"$f":"'Income - SG'!CK31","v":14560},{"$f":"'Income - SG'!CL31","v":16120},{"$f":"'Income - SG'!CM31","v":15600},{"$f":"'Income - SG'!CN31","v":16120},{"$f":"'Income - SG'!CO31","v":15080},{"$f":"'Income - SG'!CP31","v":15600},{"$f":"'Income - SG'!CQ31","v":15080},{"$f":"'Income - SG'!CR31","v":15080},{"$f":"'Income - SG'!CS31","v":14560},{"$f":"'Income - SG'!CT31","v":15080},{"$f":"'Income - SG'!CU31","v":13520},{"$f":"'Income - SG'!CV31","v":14560},{"$f":"'Income - SG'!CW31","v":13520},{"$f":"'Income - SG'!CX31","v":15600},{"$f":"'Income - SG'!CY31","v":14560},{"$f":"'Income - SG'!CZ31","v":15080},{"$f":"'Income - SG'!DA31","v":16640},{"$f":"'Income - SG'!DB31","v":15600},{"$f":"'Income - SG'!DC31","v":16640},{"$f":"'Income - SG'!DD31","v":15080},{"$f":"'Income - SG'!DE31","v":15080},{"$f":"'Income - SG'!DF31","v":14040},{"$f":"'Income - SG'!DG31","v":15080},{"$f":"'Income - SG'!DH31","v":13520},{"$f":"'Income - SG'!DI31","v":15600},{"$f":"'Income - SG'!DJ31","v":14040},{"$f":"'Income - SG'!DK31","v":14560},{"$f":"'Income - SG'!DL31","v":16120},{"$f":"'Income - SG'!DM31","v":16120},{"$f":"'Income - SG'!DN31","v":14560},{"$f":"'Income - SG'!DO31","v":14560},{"$f":"'Income - SG'!DP31","v":13000},{"$f":"'Income - SG'!DQ31","v":16120},{"$f":"'Income - SG'!DR31","v":14560},{"$f":"'Income - SG'!DS31","v":14040},{"$f":"'Income - SG'!DT31","v":14040},{"$f":"'Income - SG'!DU31","v":15080},{"$f":"'Income - SG'!DV31","v":14560},{"$f":"'Income - SG'!DW31","v":15600},{"$f":"'Income - SG'!DX31","v":14560},{"$f":"'Income - SG'!DY31","v":13520},{"$f":"'Income - SG'!DZ31","v":15600},{"$f":"'Income - SG'!EA31","v":14560},{"$f":"'Income - SG'!EB31","v":15600},{"$f":"'Income - SG'!EC31","v":13520},{"$f":"'Income - SG'!ED31","v":10726.940772444566},{"$f":"'Income - SG'!EE31","v":10749.437245814808},{"$f":"'Income - SG'!EF31","v":11735.460275976553},{"$f":"'Income - SG'!EG31","v":11435.12669212079},{"$f":"'Income - SG'!EH31","v":18200},{"$f":"'Income - SG'!EI31","v":15080},{"$f":"'Income - SG'!EJ31","v":15080},{"$f":"'Income - SG'!EK31","v":17160},{"$f":"'Income - SG'!EL31","v":18720},{"$f":"'Income - SG'!EM31","v":16640},{"$f":"'Income - SG'!EN31","v":14560},{"$f":"'Income - SG'!EO31","v":13520},{"$f":"'Income - SG'!EP31","v":15080},{"$f":"'Income - SG'!EQ31","v":16120},{"$f":"'Income - SG'!ER31","v":15080},{"$f":"'Income - SG'!ES31","v":17160},{"$f":"'Income - SG'!ET31","v":13520},{"$f":"'Income - SG'!EU31","v":16120},{"$f":"'Income - SG'!EV31","v":11960},{"$f":"'Income - SG'!EW31","v":14040},{"$f":"'Income - SG'!EX31","v":14560},{"$f":"'Income - SG'!EY31","v":12480},{"$f":"'Income - SG'!EZ31","v":16640},{"$f":"'Income - SG'!FA31","v":16120},{"$f":"'Income - SG'!FB31","v":16640},{"$f":"'Income - SG'!FC31","v":15080},{"$f":"'Income - SG'!FD31","v":15600},{"$f":"'Income - SG'!FE31","v":14560},{"$f":"'Income - SG'!FF31","v":14560},{"$f":"'Income - SG'!FG31","v":15080},{"$f":"'Income - SG'!FH31","v":16640},{"$f":"'Income - SG'!FI31","v":16640},{"$f":"'Income - SG'!FJ31","v":13520},{"$f":"'Income - SG'!FK31","v":15600},{"$f":"'Income - SG'!FL31","v":14560},{"$f":"'Income - SG'!FM31","v":13000},{"$f":"'Income - SG'!FN31","v":16640},{"$f":"'Income - SG'!FO31","v":15600},{"$f":"'Income - SG'!FP31","v":16640},{"$f":"'Income - SG'!FQ31","v":15600},{"$f":"'Income - SG'!FR31","v":15080},{"$f":"'Income - SG'!FS31","v":15080},{"$f":"'Income - SG'!FT31","v":14040},{"$f":"'Income - SG'!FU31","v":16120},{"$f":"'Income - SG'!FV31","v":15600},{"$f":"'Income - SG'!FW31","v":16120},{"$f":"'Income - SG'!FX31","v":15600},{"$f":"'Income - SG'!FY31","v":14040},{"$f":"'Income - SG'!FZ31","v":15600},{"$f":"'Income - SG'!GA31","v":14560},{"$f":"'Income - SG'!GB31","v":15080},{"$f":"'Income - SG'!GC31","v":16640},{"$f":"'Income - SG'!GD31","v":17680},{"$f":"'Income - SG'!GE31","v":14040},{"$f":"'Income - SG'!GF31","v":13520},{"$f":"'Income - SG'!GG31","v":16640},{"$f":"'Income - SG'!GH31","v":17680},{"$f":"'Income - SG'!GI31","v":13000}]
[227,20,15600,15600,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A227,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A227,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A227,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,15600,17680,15080,14560,15080,14560,13000,15080,16640,16120,16640,15600,15080,15080,15080,13520,16120,14040,16120,16120,14560,15080,15080,16120,14040,14560,17160,14560,15080,16120,14040,16120,null,null,null,null,null,null,{"$f":"'Income - SG'!B32","v":15600},{"$f":"'Income - SG'!C32","v":17680},{"$f":"'Income - SG'!D32","v":15080},{"$f":"'Income - SG'!E32","v":14560},{"$f":"'Income - SG'!F32","v":15080},{"$f":"'Income - SG'!G32","v":14560},{"$f":"'Income - SG'!H32","v":13000},{"$f":"'Income - SG'!I32","v":15080},{"$f":"'Income - SG'!J32","v":16640},{"$f":"'Income - SG'!K32","v":16120},{"$f":"'Income - SG'!L32","v":16640},{"$f":"'Income - SG'!M32","v":15600},{"$f":"'Income - SG'!N32","v":15080},{"$f":"'Income - SG'!O32","v":15080},{"$f":"'Income - SG'!P32","v":15080},{"$f":"'Income - SG'!Q32","v":13520},{"$f":"'Income - SG'!R32","v":16120},{"$f":"'Income - SG'!S32","v":14040},{"$f":"'Income - SG'!T32","v":16120},{"$f":"'Income - SG'!U32","v":16120},{"$f":"'Income - SG'!V32","v":14560},{"$f":"'Income - SG'!W32","v":15080},{"$f":"'Income - SG'!X32","v":15080},{"$f":"'Income - SG'!Y32","v":16120},{"$f":"'Income - SG'!Z32","v":14040},{"$f":"'Income - SG'!AA32","v":14560},{"$f":"'Income - SG'!AB32","v":17160},{"$f":"'Income - SG'!AC32","v":14560},{"$f":"'Income - SG'!AD32","v":15080},{"$f":"'Income - SG'!AE32","v":16120},{"$f":"'Income - SG'!AF32","v":14040},{"$f":"'Income - SG'!AG32","v":16120},{"$f":"'Income - SG'!AH32","v":16640},{"$f":"'Income - SG'!AI32","v":16120},{"$f":"'Income - SG'!AJ32","v":16640},{"$f":"'Income - SG'!AK32","v":16640},{"$f":"'Income - SG'!AL32","v":13520},{"$f":"'Income - SG'!AM32","v":14040},{"$f":"'Income - SG'!AN32","v":15080},{"$f":"'Income - SG'!AO32","v":14040},{"$f":"'Income - SG'!AP32","v":15080},{"$f":"'Income - SG'!AQ32","v":14040},{"$f":"'Income - SG'!AR32","v":16120},{"$f":"'Income - SG'!AS32","v":15600},{"$f":"'Income - SG'!AT32","v":15080},{"$f":"'Income - SG'!AU32","v":16120},{"$f":"'Income - SG'!AV32","v":14560},{"$f":"'Income - SG'!AW32","v":16120},{"$f":"'Income - SG'!AX32","v":15600},{"$f":"'Income - SG'!AY32","v":14560},{"$f":"'Income - SG'!AZ32","v":13520},{"$f":"'Income - SG'!BA32","v":16120},{"$f":"'Income - SG'!BB32","v":15080},{"$f":"'Income - SG'!BC32","v":16120},{"$f":"'Income - SG'!BD32","v":14040},{"$f":"'Income - SG'!BE32","v":14560},{"$f":"'Income - SG'!BF32","v":16120},{"$f":"'Income - SG'!BG32","v":15080},{"$f":"'Income - SG'!BH32","v":14560},{"$f":"'Income - SG'!BI32","v":15600},{"$f":"'Income - SG'!BJ32","v":16640},{"$f":"'Income - SG'!BK32","v":16120},{"$f":"'Income - SG'!BL32","v":14560},{"$f":"'Income - SG'!BM32","v":13520},{"$f":"'Income - SG'!BN32","v":14040},{"$f":"'Income - SG'!BO32","v":14560},{"$f":"'Income - SG'!BP32","v":12480},{"$f":"'Income - SG'!BQ32","v":14560},{"$f":"'Income - SG'!BR32","v":13520},{"$f":"'Income - SG'!BS32","v":16640},{"$f":"'Income - SG'!BT32","v":14040},{"$f":"'Income - SG'!BU32","v":13000},{"$f":"'Income - SG'!BV32","v":15080},{"$f":"'Income - SG'!BW32","v":15080},{"$f":"'Income - SG'!BX32","v":15600},{"$f":"'Income - SG'!BY32","v":15080},{"$f":"'Income - SG'!BZ32","v":17160},{"$f":"'Income - SG'!CA32","v":15600},{"$f":"'Income - SG'!CB32","v":14560},{"$f":"'Income - SG'!CC32","v":15080},{"$f":"'Income - SG'!CD32","v":13520},{"$f":"'Income - SG'!CE29","v":13000},{"$f":"'Income - SG'!CF29","v":13520},{"$f":"'Income - SG'!CG32","v":14040},{"$f":"'Income - SG'!CH32","v":13520},{"$f":"'Income - SG'!CI32","v":14560},{"$f":"'Income - SG'!CJ32","v":14560},{"$f":"'Income - SG'!CK32","v":15080},{"$f":"'Income - SG'!CL32","v":16640},{"$f":"'Income - SG'!CM32","v":16120},{"$f":"'Income - SG'!CN32","v":16640},{"$f":"'Income - SG'!CO32","v":15600},{"$f":"'Income - SG'!CP32","v":16120},{"$f":"'Income - SG'!CQ32","v":15600},{"$f":"'Income - SG'!CR32","v":15080},{"$f":"'Income - SG'!CS32","v":15080},{"$f":"'Income - SG'!CT32","v":15600},{"$f":"'Income - SG'!CU32","v":13520},{"$f":"'Income - SG'!CV32","v":14560},{"$f":"'Income - SG'!CW32","v":13520},{"$f":"'Income - SG'!CX32","v":16120},{"$f":"'Income - SG'!CY32","v":15080},{"$f":"'Income - SG'!CZ32","v":15600},{"$f":"'Income - SG'!DA32","v":16640},{"$f":"'Income - SG'!DB32","v":15600},{"$f":"'Income - SG'!DC32","v":17160},{"$f":"'Income - SG'!DD32","v":15600},{"$f":"'Income - SG'!DE32","v":15600},{"$f":"'Income - SG'!DF32","v":14040},{"$f":"'Income - SG'!DG32","v":15600},{"$f":"'Income - SG'!DH32","v":14040},{"$f":"'Income - SG'!DI32","v":16120},{"$f":"'Income - SG'!DJ32","v":14560},{"$f":"'Income - SG'!DK32","v":14560},{"$f":"'Income - SG'!DL32","v":16640},{"$f":"'Income - SG'!DM32","v":16640},{"$f":"'Income - SG'!DN32","v":15080},{"$f":"'Income - SG'!DO32","v":15080},{"$f":"'Income - SG'!DP32","v":13520},{"$f":"'Income - SG'!DQ32","v":16640},{"$f":"'Income - SG'!DR32","v":15080},{"$f":"'Income - SG'!DS32","v":14560},{"$f":"'Income - SG'!DT32","v":14560},{"$f":"'Income - SG'!DU32","v":15080},{"$f":"'Income - SG'!DV32","v":15080},{"$f":"'Income - SG'!DW32","v":16120},{"$f":"'Income - SG'!DX32","v":15080},{"$f":"'Income - SG'!DY32","v":13520},{"$f":"'Income - SG'!DZ32","v":16120},{"$f":"'Income - SG'!EA32","v":15080},{"$f":"'Income - SG'!EB32","v":16120},{"$f":"'Income - SG'!EC32","v":14040},{"$f":"'Income - SG'!ED32","v":11488.045847946394},{"$f":"'Income - SG'!EE32","v":11478.593722554753},{"$f":"'Income - SG'!EF32","v":12613.687056715729},{"$f":"'Income - SG'!EG32","v":12522.897142195996},{"$f":"'Income - SG'!EH32","v":18720},{"$f":"'Income - SG'!EI32","v":15600},{"$f":"'Income - SG'!EJ32","v":15600},{"$f":"'Income - SG'!EK32","v":17680},{"$f":"'Income - SG'!EL32","v":19240},{"$f":"'Income - SG'!EM32","v":17160},{"$f":"'Income - SG'!EN32","v":15080},{"$f":"'Income - SG'!EO32","v":14040},{"$f":"'Income - SG'!EP32","v":15080},{"$f":"'Income - SG'!EQ32","v":16900},{"$f":"'Income - SG'!ER32","v":15600},{"$f":"'Income - SG'!ES32","v":18200},{"$f":"'Income - SG'!ET32","v":14040},{"$f":"'Income - SG'!EU32","v":16120},{"$f":"'Income - SG'!EV32","v":11960},{"$f":"'Income - SG'!EW32","v":14040},{"$f":"'Income - SG'!EX32","v":15080},{"$f":"'Income - SG'!EY32","v":13000},{"$f":"'Income - SG'!EZ32","v":17160},{"$f":"'Income - SG'!FA32","v":16640},{"$f":"'Income - SG'!FB32","v":17160},{"$f":"'Income - SG'!FC32","v":15600},{"$f":"'Income - SG'!FD32","v":16120},{"$f":"'Income - SG'!FE32","v":15080},{"$f":"'Income - SG'!FF32","v":15080},{"$f":"'Income - SG'!FG32","v":15600},{"$f":"'Income - SG'!FH32","v":17160},{"$f":"'Income - SG'!FI32","v":17160},{"$f":"'Income - SG'!FJ32","v":14040},{"$f":"'Income - SG'!FK32","v":16120},{"$f":"'Income - SG'!FL32","v":15080},{"$f":"'Income - SG'!FM32","v":13520},{"$f":"'Income - SG'!FN32","v":17160},{"$f":"'Income - SG'!FO32","v":15600},{"$f":"'Income - SG'!FP32","v":16640},{"$f":"'Income - SG'!FQ32","v":16120},{"$f":"'Income - SG'!FR32","v":15600},{"$f":"'Income - SG'!FS32","v":15600},{"$f":"'Income - SG'!FT32","v":14560},{"$f":"'Income - SG'!FU32","v":16640},{"$f":"'Income - SG'!FV32","v":16120},{"$f":"'Income - SG'!FW32","v":16640},{"$f":"'Income - SG'!FX32","v":15600},{"$f":"'Income - SG'!FY32","v":14040},{"$f":"'Income - SG'!FZ32","v":16120},{"$f":"'Income - SG'!GA32","v":15080},{"$f":"'Income - SG'!GB32","v":15600},{"$f":"'Income - SG'!GC32","v":17160},{"$f":"'Income - SG'!GD32","v":18200},{"$f":"'Income - SG'!GE32","v":14560},{"$f":"'Income - SG'!GF32","v":13520},{"$f":"'Income - SG'!GG32","v":17160},{"$f":"'Income - SG'!GH32","v":18720},{"$f":"'Income - SG'!GI32","v":13520}]
[228,21,16120,16120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16120,18200,15080,15080,15600,15080,13520,15080,17160,16640,16640,16120,15600,15600,15600,14040,16640,14040,16640,16120,15080,15600,15600,16120,14560,15080,17160,15080,15600,16640,14560,16640,null,null,null,null,null,null,{"$f":"'Income - SG'!B33","v":16120},{"$f":"'Income - SG'!C33","v":18200},{"$f":"'Income - SG'!D33","v":15080},{"$f":"'Income - SG'!E33","v":15080},{"$f":"'Income - SG'!F33","v":15600},{"$f":"'Income - SG'!G33","v":15080},{"$f":"'Income - SG'!H33","v":13520},{"$f":"'Income - SG'!I33","v":15080},{"$f":"'Income - SG'!J33","v":17160},{"$f":"'Income - SG'!K33","v":16640},{"$f":"'Income - SG'!L33","v":16640},{"$f":"'Income - SG'!M33","v":16120},{"$f":"'Income - SG'!N33","v":15600},{"$f":"'Income - SG'!O33","v":15600},{"$f":"'Income - SG'!P33","v":15600},{"$f":"'Income - SG'!Q33","v":14040},{"$f":"'Income - SG'!R33","v":16640},{"$f":"'Income - SG'!S33","v":14040},{"$f":"'Income - SG'!T33","v":16640},{"$f":"'Income - SG'!U33","v":16120},{"$f":"'Income - SG'!V33","v":15080},{"$f":"'Income - SG'!W33","v":15600},{"$f":"'Income - SG'!X33","v":15600},{"$f":"'Income - SG'!Y33","v":16120},{"$f":"'Income - SG'!Z33","v":14560},{"$f":"'Income - SG'!AA33","v":15080},{"$f":"'Income - SG'!AB33","v":17160},{"$f":"'Income - SG'!AC33","v":15080},{"$f":"'Income - SG'!AD33","v":15600},{"$f":"'Income - SG'!AE33","v":16640},{"$f":"'Income - SG'!AF33","v":14560},{"$f":"'Income - SG'!AG33","v":16640},{"$f":"'Income - SG'!AH33","v":17160},{"$f":"'Income - SG'!AI33","v":16640},{"$f":"'Income - SG'!AJ33","v":17160},{"$f":"'Income - SG'!AK33","v":16640},{"$f":"'Income - SG'!AL33","v":14040},{"$f":"'Income - SG'!AM33","v":14040},{"$f":"'Income - SG'!AN33","v":15600},{"$f":"'Income - SG'!AO33","v":14560},{"$f":"'Income - SG'!AP33","v":15600},{"$f":"'Income - SG'!AQ33","v":14560},{"$f":"'Income - SG'!AR33","v":16640},{"$f":"'Income - SG'!AS33","v":16120},{"$f":"'Income - SG'!AT33","v":15080},{"$f":"'Income - SG'!AU33","v":16640},{"$f":"'Income - SG'!AV33","v":15080},{"$f":"'Income - SG'!AW33","v":16640},{"$f":"'Income - SG'!AX33","v":16120},{"$f":"'Income - SG'!AY33","v":14560},{"$f":"'Income - SG'!AZ33","v":14040},{"$f":"'Income - SG'!BA33","v":16120},{"$f":"'Income - SG'!BB33","v":15600},{"$f":"'Income - SG'!BC33","v":16120},{"$f":"'Income - SG'!BD33","v":14560},{"$f":"'Income - SG'!BE33","v":15080},{"$f":"'Income - SG'!BF33","v":16120},{"$f":"'Income - SG'!BG33","v":15600},{"$f":"'Income - SG'!BH33","v":15080},{"$f":"'Income - SG'!BI33","v":16120},{"$f":"'Income - SG'!BJ33","v":17160},{"$f":"'Income - SG'!BK33","v":16640},{"$f":"'Income - SG'!BL33","v":14560},{"$f":"'Income - SG'!BM33","v":14040},{"$f":"'Income - SG'!BN33","v":14560},{"$f":"'Income - SG'!BO33","v":15080},{"$f":"'Income - SG'!BP33","v":12480},{"$f":"'Income - SG'!BQ33","v":15080},{"$f":"'Income - SG'!BR33","v":14040},{"$f":"'Income - SG'!BS33","v":17160},{"$f":"'Income - SG'!BT33","v":14560},{"$f":"'Income - SG'!BU33","v":13520},{"$f":"'Income - SG'!BV33","v":15600},{"$f":"'Income - SG'!BW33","v":15600},{"$f":"'Income - SG'!BX33","v":15600},{"$f":"'Income - SG'!BY33","v":15600},{"$f":"'Income - SG'!BZ33","v":17680},{"$f":"'Income - SG'!CA33","v":16120},{"$f":"'Income - SG'!CB33","v":14560},{"$f":"'Income - SG'!CC33","v":15080},{"$f":"'Income - SG'!CD33","v":14040},{"$f":"'Income - SG'!CE30","v":13520},{"$f":"'Income - SG'!CF30","v":13520},{"$f":"'Income - SG'!CG33","v":14040},{"$f":"'Income - SG'!CH33","v":14040},{"$f":"'Income - SG'!CI33","v":15080},{"$f":"'Income - SG'!CJ33","v":15080},{"$f":"'Income - SG'!CK33","v":15600},{"$f":"'Income - SG'!CL33","v":17160},{"$f":"'Income - SG'!CM33","v":16640},{"$f":"'Income - SG'!CN33","v":16640},{"$f":"'Income - SG'!CO33","v":16120},{"$f":"'Income - SG'!CP33","v":16640},{"$f":"'Income - SG'!CQ33","v":16120},{"$f":"'Income - SG'!CR33","v":15600},{"$f":"'Income - SG'!CS33","v":15080},{"$f":"'Income - SG'!CT33","v":16120},{"$f":"'Income - SG'!CU33","v":14040},{"$f":"'Income - SG'!CV33","v":15080},{"$f":"'Income - SG'!CW33","v":14040},{"$f":"'Income - SG'!CX33","v":16640},{"$f":"'Income - SG'!CY33","v":15600},{"$f":"'Income - SG'!CZ33","v":16120},{"$f":"'Income - SG'!DA33","v":17160},{"$f":"'Income - SG'!DB33","v":16120},{"$f":"'Income - SG'!DC33","v":17680},{"$f":"'Income - SG'!DD33","v":16120},{"$f":"'Income - SG'!DE33","v":16120},{"$f":"'Income - SG'!DF33","v":14560},{"$f":"'Income - SG'!DG33","v":15600},{"$f":"'Income - SG'!DH33","v":14040},{"$f":"'Income - SG'!DI33","v":16640},{"$f":"'Income - SG'!DJ33","v":15080},{"$f":"'Income - SG'!DK33","v":14560},{"$f":"'Income - SG'!DL33","v":17160},{"$f":"'Income - SG'!DM33","v":17160},{"$f":"'Income - SG'!DN33","v":15600},{"$f":"'Income - SG'!DO33","v":15600},{"$f":"'Income - SG'!DP33","v":14040},{"$f":"'Income - SG'!DQ33","v":17160},{"$f":"'Income - SG'!DR33","v":15080},{"$f":"'Income - SG'!DS33","v":14560},{"$f":"'Income - SG'!DT33","v":14560},{"$f":"'Income - SG'!DU33","v":15600},{"$f":"'Income - SG'!DV33","v":15600},{"$f":"'Income - SG'!DW33","v":16120},{"$f":"'Income - SG'!DX33","v":15600},{"$f":"'Income - SG'!DY33","v":14040},{"$f":"'Income - SG'!DZ33","v":16120},{"$f":"'Income - SG'!EA33","v":15600},{"$f":"'Income - SG'!EB33","v":16120},{"$f":"'Income - SG'!EC33","v":14560},{"$f":"'Income - SG'!ED33","v":11868.598385697307},{"$f":"'Income - SG'!EE33","v":11843.171960924725},{"$f":"'Income - SG'!EF33","v":13052.800447085314},{"$f":"'Income - SG'!EG33","v":13066.782367233598},{"$f":"'Income - SG'!EH33","v":19240},{"$f":"'Income - SG'!EI33","v":16120},{"$f":"'Income - SG'!EJ33","v":15600},{"$f":"'Income - SG'!EK33","v":18200},{"$f":"'Income - SG'!EL33","v":19760},{"$f":"'Income - SG'!EM33","v":17680},{"$f":"'Income - SG'!EN33","v":15080},{"$f":"'Income - SG'!EO33","v":14560},{"$f":"'Income - SG'!EP33","v":15600},{"$f":"'Income - SG'!EQ33","v":17160},{"$f":"'Income - SG'!ER33","v":16120},{"$f":"'Income - SG'!ES33","v":18200},{"$f":"'Income - SG'!ET33","v":14560},{"$f":"'Income - SG'!EU33","v":16640},{"$f":"'Income - SG'!EV33","v":12480},{"$f":"'Income - SG'!EW33","v":14560},{"$f":"'Income - SG'!EX33","v":15600},{"$f":"'Income - SG'!EY33","v":13000},{"$f":"'Income - SG'!EZ33","v":17680},{"$f":"'Income - SG'!FA33","v":17160},{"$f":"'Income - SG'!FB33","v":17680},{"$f":"'Income - SG'!FC33","v":16120},{"$f":"'Income - SG'!FD33","v":16640},{"$f":"'Income - SG'!FE33","v":15080},{"$f":"'Income - SG'!FF33","v":15600},{"$f":"'Income - SG'!FG33","v":16120},{"$f":"'Income - SG'!FH33","v":17680},{"$f":"'Income - SG'!FI33","v":17680},{"$f":"'Income - SG'!FJ33","v":14560},{"$f":"'Income - SG'!FK33","v":16640},{"$f":"'Income - SG'!FL33","v":15080},{"$f":"'Income - SG'!FM33","v":14040},{"$f":"'Income - SG'!FN33","v":17680},{"$f":"'Income - SG'!FO33","v":16120},{"$f":"'Income - SG'!FP33","v":17160},{"$f":"'Income - SG'!FQ33","v":16640},{"$f":"'Income - SG'!FR33","v":16120},{"$f":"'Income - SG'!FS33","v":16120},{"$f":"'Income - SG'!FT33","v":14560},{"$f":"'Income - SG'!FU33","v":17160},{"$f":"'Income - SG'!FV33","v":16120},{"$f":"'Income - SG'!FW33","v":16640},{"$f":"'Income - SG'!FX33","v":16120},{"$f":"'Income - SG'!FY33","v":14560},{"$f":"'Income - SG'!FZ33","v":16640},{"$f":"'Income - SG'!GA33","v":15080},{"$f":"'Income - SG'!GB33","v":15600},{"$f":"'Income - SG'!GC33","v":17160},{"$f":"'Income - SG'!GD33","v":18720},{"$f":"'Income - SG'!GE33","v":14560},{"$f":"'Income - SG'!GF33","v":14040},{"$f":"'Income - SG'!GG33","v":17680},{"$f":"'Income - SG'!GH33","v":19240},{"$f":"'Income - SG'!GI33","v":13520}]
[229,22,16640,16640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16640,18720,15600,15080,16120,15080,13520,15600,17680,17160,17160,16120,16120,16120,15600,14560,16640,14560,17160,16640,15080,16120,16120,16640,15080,15600,17680,15600,16120,17160,14560,17160,null,null,null,null,null,null,{"$f":"'Income - SG'!B34","v":16640},{"$f":"'Income - SG'!C34","v":18720},{"$f":"'Income - SG'!D34","v":15600},{"$f":"'Income - SG'!E34","v":15080},{"$f":"'Income - SG'!F34","v":16120},{"$f":"'Income - SG'!G34","v":15080},{"$f":"'Income - SG'!H34","v":13520},{"$f":"'Income - SG'!I34","v":15600},{"$f":"'Income - SG'!J34","v":17680},{"$f":"'Income - SG'!K34","v":17160},{"$f":"'Income - SG'!L34","v":17160},{"$f":"'Income - SG'!M34","v":16120},{"$f":"'Income - SG'!N34","v":16120},{"$f":"'Income - SG'!O34","v":16120},{"$f":"'Income - SG'!P34","v":15600},{"$f":"'Income - SG'!Q34","v":14560},{"$f":"'Income - SG'!R34","v":16640},{"$f":"'Income - SG'!S34","v":14560},{"$f":"'Income - SG'!T34","v":17160},{"$f":"'Income - SG'!U34","v":16640},{"$f":"'Income - SG'!V34","v":15080},{"$f":"'Income - SG'!W34","v":16120},{"$f":"'Income - SG'!X34","v":16120},{"$f":"'Income - SG'!Y34","v":16640},{"$f":"'Income - SG'!Z34","v":15080},{"$f":"'Income - SG'!AA34","v":15600},{"$f":"'Income - SG'!AB34","v":17680},{"$f":"'Income - SG'!AC34","v":15600},{"$f":"'Income - SG'!AD34","v":16120},{"$f":"'Income - SG'!AE34","v":17160},{"$f":"'Income - SG'!AF34","v":14560},{"$f":"'Income - SG'!AG34","v":17160},{"$f":"'Income - SG'!AH34","v":17680},{"$f":"'Income - SG'!AI34","v":17160},{"$f":"'Income - SG'!AJ34","v":17680},{"$f":"'Income - SG'!AK34","v":17160},{"$f":"'Income - SG'!AL34","v":14560},{"$f":"'Income - SG'!AM34","v":14560},{"$f":"'Income - SG'!AN34","v":16120},{"$f":"'Income - SG'!AO34","v":15080},{"$f":"'Income - SG'!AP34","v":16120},{"$f":"'Income - SG'!AQ34","v":14560},{"$f":"'Income - SG'!AR34","v":17160},{"$f":"'Income - SG'!AS34","v":16120},{"$f":"'Income - SG'!AT34","v":15600},{"$f":"'Income - SG'!AU34","v":17160},{"$f":"'Income - SG'!AV34","v":15600},{"$f":"'Income - SG'!AW34","v":17160},{"$f":"'Income - SG'!AX34","v":16640},{"$f":"'Income - SG'!AY34","v":15080},{"$f":"'Income - SG'!AZ34","v":14560},{"$f":"'Income - SG'!BA34","v":16640},{"$f":"'Income - SG'!BB34","v":16120},{"$f":"'Income - SG'!BC34","v":16640},{"$f":"'Income - SG'!BD34","v":15080},{"$f":"'Income - SG'!BE34","v":15600},{"$f":"'Income - SG'!BF34","v":16640},{"$f":"'Income - SG'!BG34","v":16120},{"$f":"'Income - SG'!BH34","v":15600},{"$f":"'Income - SG'!BI34","v":16640},{"$f":"'Income - SG'!BJ34","v":17680},{"$f":"'Income - SG'!BK34","v":17160},{"$f":"'Income - SG'!BL34","v":15080},{"$f":"'Income - SG'!BM34","v":14560},{"$f":"'Income - SG'!BN34","v":15080},{"$f":"'Income - SG'!BO34","v":15600},{"$f":"'Income - SG'!BP34","v":13000},{"$f":"'Income - SG'!BQ34","v":15600},{"$f":"'Income - SG'!BR34","v":14560},{"$f":"'Income - SG'!BS34","v":17160},{"$f":"'Income - SG'!BT34","v":15080},{"$f":"'Income - SG'!BU34","v":13520},{"$f":"'Income - SG'!BV34","v":16120},{"$f":"'Income - SG'!BW34","v":15600},{"$f":"'Income - SG'!BX34","v":16120},{"$f":"'Income - SG'!BY34","v":15600},{"$f":"'Income - SG'!BZ34","v":18720},{"$f":"'Income - SG'!CA34","v":16120},{"$f":"'Income - SG'!CB34","v":15080},{"$f":"'Income - SG'!CC34","v":15600},{"$f":"'Income - SG'!CD34","v":14040},{"$f":"'Income - SG'!CE31","v":14040},{"$f":"'Income - SG'!CF31","v":14040},{"$f":"'Income - SG'!CG34","v":14560},{"$f":"'Income - SG'!CH34","v":14560},{"$f":"'Income - SG'!CI34","v":15080},{"$f":"'Income - SG'!CJ34","v":15600},{"$f":"'Income - SG'!CK34","v":15600},{"$f":"'Income - SG'!CL34","v":17680},{"$f":"'Income - SG'!CM34","v":17160},{"$f":"'Income - SG'!CN34","v":17160},{"$f":"'Income - SG'!CO34","v":16120},{"$f":"'Income - SG'!CP34","v":17160},{"$f":"'Income - SG'!CQ34","v":16640},{"$f":"'Income - SG'!CR34","v":16120},{"$f":"'Income - SG'!CS34","v":15600},{"$f":"'Income - SG'!CT34","v":16640},{"$f":"'Income - SG'!CU34","v":14560},{"$f":"'Income - SG'!CV34","v":15600},{"$f":"'Income - SG'!CW34","v":14560},{"$f":"'Income - SG'!CX34","v":17160},{"$f":"'Income - SG'!CY34","v":16120},{"$f":"'Income - SG'!CZ34","v":16640},{"$f":"'Income - SG'!DA34","v":17680},{"$f":"'Income - SG'!DB34","v":16640},{"$f":"'Income - SG'!DC34","v":18200},{"$f":"'Income - SG'!DD34","v":16640},{"$f":"'Income - SG'!DE34","v":16120},{"$f":"'Income - SG'!DF34","v":15080},{"$f":"'Income - SG'!DG34","v":16120},{"$f":"'Income - SG'!DH34","v":14560},{"$f":"'Income - SG'!DI34","v":17160},{"$f":"'Income - SG'!DJ34","v":15080},{"$f":"'Income - SG'!DK34","v":15080},{"$f":"'Income - SG'!DL34","v":17160},{"$f":"'Income - SG'!DM34","v":17160},{"$f":"'Income - SG'!DN34","v":15600},{"$f":"'Income - SG'!DO34","v":16120},{"$f":"'Income - SG'!DP34","v":14040},{"$f":"'Income - SG'!DQ34","v":17160},{"$f":"'Income - SG'!DR34","v":15600},{"$f":"'Income - SG'!DS34","v":15080},{"$f":"'Income - SG'!DT34","v":15080},{"$f":"'Income - SG'!DU34","v":16120},{"$f":"'Income - SG'!DV34","v":16120},{"$f":"'Income - SG'!DW34","v":16640},{"$f":"'Income - SG'!DX34","v":16120},{"$f":"'Income - SG'!DY34","v":14560},{"$f":"'Income - SG'!DZ34","v":16640},{"$f":"'Income - SG'!EA34","v":16120},{"$f":"'Income - SG'!EB34","v":16640},{"$f":"'Income - SG'!EC34","v":15080},{"$f":"'Income - SG'!ED34","v":12249.15092344822},{"$f":"'Income - SG'!EE34","v":12207.750199294696},{"$f":"'Income - SG'!EF34","v":13491.913837454898},{"$f":"'Income - SG'!EG34","v":13610.6675922712},{"$f":"'Income - SG'!EH34","v":19760},{"$f":"'Income - SG'!EI34","v":16640},{"$f":"'Income - SG'!EJ34","v":16120},{"$f":"'Income - SG'!EK34","v":18720},{"$f":"'Income - SG'!EL34","v":20280},{"$f":"'Income - SG'!EM34","v":18200},{"$f":"'Income - SG'!EN34","v":15600},{"$f":"'Income - SG'!EO34","v":14560},{"$f":"'Income - SG'!EP34","v":16120},{"$f":"'Income - SG'!EQ34","v":17680},{"$f":"'Income - SG'!ER34","v":16640},{"$f":"'Income - SG'!ES34","v":18720},{"$f":"'Income - SG'!ET34","v":14560},{"$f":"'Income - SG'!EU34","v":17160},{"$f":"'Income - SG'!EV34","v":12480},{"$f":"'Income - SG'!EW34","v":15080},{"$f":"'Income - SG'!EX34","v":15600},{"$f":"'Income - SG'!EY34","v":13520},{"$f":"'Income - SG'!EZ34","v":18200},{"$f":"'Income - SG'!FA34","v":17680},{"$f":"'Income - SG'!FB34","v":18200},{"$f":"'Income - SG'!FC34","v":16640},{"$f":"'Income - SG'!FD34","v":17160},{"$f":"'Income - SG'!FE34","v":15600},{"$f":"'Income - SG'!FF34","v":16120},{"$f":"'Income - SG'!FG34","v":16640},{"$f":"'Income - SG'!FH34","v":18200},{"$f":"'Income - SG'!FI34","v":18200},{"$f":"'Income - SG'!FJ34","v":15080},{"$f":"'Income - SG'!FK34","v":17160},{"$f":"'Income - SG'!FL34","v":15600},{"$f":"'Income - SG'!FM34","v":14040},{"$f":"'Income - SG'!FN34","v":18200},{"$f":"'Income - SG'!FO34","v":16640},{"$f":"'Income - SG'!FP34","v":17680},{"$f":"'Income - SG'!FQ34","v":17160},{"$f":"'Income - SG'!FR34","v":16120},{"$f":"'Income - SG'!FS34","v":16120},{"$f":"'Income - SG'!FT34","v":15080},{"$f":"'Income - SG'!FU34","v":17160},{"$f":"'Income - SG'!FV34","v":16640},{"$f":"'Income - SG'!FW34","v":17160},{"$f":"'Income - SG'!FX34","v":16640},{"$f":"'Income - SG'!FY34","v":15080},{"$f":"'Income - SG'!FZ34","v":17160},{"$f":"'Income - SG'!GA34","v":15600},{"$f":"'Income - SG'!GB34","v":16120},{"$f":"'Income - SG'!GC34","v":17680},{"$f":"'Income - SG'!GD34","v":19240},{"$f":"'Income - SG'!GE34","v":15080},{"$f":"'Income - SG'!GF34","v":14560},{"$f":"'Income - SG'!GG34","v":18200},{"$f":"'Income - SG'!GH34","v":19760},{"$f":"'Income - SG'!GI34","v":14040}]
[230,23,17160,17160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17160,19240,16120,15600,16640,15600,14040,16120,18200,17160,17680,16640,16640,16640,16120,14560,17160,15080,17680,17160,15600,16640,16640,17160,15080,15600,18200,16120,16640,17160,15080,17680,null,null,null,null,null,null,{"$f":"'Income - SG'!B35","v":17160},{"$f":"'Income - SG'!C35","v":19240},{"$f":"'Income - SG'!D35","v":16120},{"$f":"'Income - SG'!E35","v":15600},{"$f":"'Income - SG'!F35","v":16640},{"$f":"'Income - SG'!G35","v":15600},{"$f":"'Income - SG'!H35","v":14040},{"$f":"'Income - SG'!I35","v":16120},{"$f":"'Income - SG'!J35","v":18200},{"$f":"'Income - SG'!K35","v":17160},{"$f":"'Income - SG'!L35","v":17680},{"$f":"'Income - SG'!M35","v":16640},{"$f":"'Income - SG'!N35","v":16640},{"$f":"'Income - SG'!O35","v":16640},{"$f":"'Income - SG'!P35","v":16120},{"$f":"'Income - SG'!Q35","v":14560},{"$f":"'Income - SG'!R35","v":17160},{"$f":"'Income - SG'!S35","v":15080},{"$f":"'Income - SG'!T35","v":17680},{"$f":"'Income - SG'!U35","v":17160},{"$f":"'Income - SG'!V35","v":15600},{"$f":"'Income - SG'!W35","v":16640},{"$f":"'Income - SG'!X35","v":16640},{"$f":"'Income - SG'!Y35","v":17160},{"$f":"'Income - SG'!Z35","v":15080},{"$f":"'Income - SG'!AA35","v":15600},{"$f":"'Income - SG'!AB35","v":18200},{"$f":"'Income - SG'!AC35","v":16120},{"$f":"'Income - SG'!AD35","v":16640},{"$f":"'Income - SG'!AE35","v":17160},{"$f":"'Income - SG'!AF35","v":15080},{"$f":"'Income - SG'!AG35","v":17680},{"$f":"'Income - SG'!AH35","v":18200},{"$f":"'Income - SG'!AI35","v":17680},{"$f":"'Income - SG'!AJ35","v":18200},{"$f":"'Income - SG'!AK35","v":17680},{"$f":"'Income - SG'!AL35","v":14560},{"$f":"'Income - SG'!AM35","v":15080},{"$f":"'Income - SG'!AN35","v":16640},{"$f":"'Income - SG'!AO35","v":15080},{"$f":"'Income - SG'!AP35","v":16640},{"$f":"'Income - SG'!AQ35","v":15080},{"$f":"'Income - SG'!AR35","v":17160},{"$f":"'Income - SG'!AS35","v":16640},{"$f":"'Income - SG'!AT35","v":16120},{"$f":"'Income - SG'!AU35","v":17680},{"$f":"'Income - SG'!AV35","v":15600},{"$f":"'Income - SG'!AW35","v":17680},{"$f":"'Income - SG'!AX35","v":17160},{"$f":"'Income - SG'!AY35","v":15600},{"$f":"'Income - SG'!AZ35","v":14560},{"$f":"'Income - SG'!BA35","v":17160},{"$f":"'Income - SG'!BB35","v":16120},{"$f":"'Income - SG'!BC35","v":17160},{"$f":"'Income - SG'!BD35","v":15080},{"$f":"'Income - SG'!BE35","v":15600},{"$f":"'Income - SG'!BF35","v":17160},{"$f":"'Income - SG'!BG35","v":16120},{"$f":"'Income - SG'!BH35","v":16120},{"$f":"'Income - SG'!BI35","v":17160},{"$f":"'Income - SG'!BJ35","v":18200},{"$f":"'Income - SG'!BK35","v":17680},{"$f":"'Income - SG'!BL35","v":15600},{"$f":"'Income - SG'!BM35","v":14560},{"$f":"'Income - SG'!BN35","v":15080},{"$f":"'Income - SG'!BO35","v":16120},{"$f":"'Income - SG'!BP35","v":13000},{"$f":"'Income - SG'!BQ35","v":16120},{"$f":"'Income - SG'!BR35","v":14560},{"$f":"'Income - SG'!BS35","v":17680},{"$f":"'Income - SG'!BT35","v":15080},{"$f":"'Income - SG'!BU35","v":14040},{"$f":"'Income - SG'!BV35","v":16640},{"$f":"'Income - SG'!BW35","v":16120},{"$f":"'Income - SG'!BX35","v":16640},{"$f":"'Income - SG'!BY35","v":16120},{"$f":"'Income - SG'!BZ35","v":19240},{"$f":"'Income - SG'!CA35","v":16640},{"$f":"'Income - SG'!CB35","v":15600},{"$f":"'Income - SG'!CC35","v":16120},{"$f":"'Income - SG'!CD35","v":14560},{"$f":"'Income - SG'!CE32","v":14040},{"$f":"'Income - SG'!CF32","v":14560},{"$f":"'Income - SG'!CG35","v":15080},{"$f":"'Income - SG'!CH35","v":14560},{"$f":"'Income - SG'!CI35","v":15600},{"$f":"'Income - SG'!CJ35","v":15600},{"$f":"'Income - SG'!CK35","v":16120},{"$f":"'Income - SG'!CL35","v":18200},{"$f":"'Income - SG'!CM35","v":17160},{"$f":"'Income - SG'!CN35","v":17680},{"$f":"'Income - SG'!CO35","v":16640},{"$f":"'Income - SG'!CP35","v":17680},{"$f":"'Income - SG'!CQ35","v":17160},{"$f":"'Income - SG'!CR35","v":16640},{"$f":"'Income - SG'!CS35","v":16120},{"$f":"'Income - SG'!CT35","v":17160},{"$f":"'Income - SG'!CU35","v":14560},{"$f":"'Income - SG'!CV35","v":15600},{"$f":"'Income - SG'!CW35","v":14560},{"$f":"'Income - SG'!CX35","v":17680},{"$f":"'Income - SG'!CY35","v":16120},{"$f":"'Income - SG'!CZ35","v":16640},{"$f":"'Income - SG'!DA35","v":18200},{"$f":"'Income - SG'!DB35","v":17160},{"$f":"'Income - SG'!DC35","v":18720},{"$f":"'Income - SG'!DD35","v":16640},{"$f":"'Income - SG'!DE35","v":16640},{"$f":"'Income - SG'!DF35","v":15600},{"$f":"'Income - SG'!DG35","v":16640},{"$f":"'Income - SG'!DH35","v":15080},{"$f":"'Income - SG'!DI35","v":17680},{"$f":"'Income - SG'!DJ35","v":15600},{"$f":"'Income - SG'!DK35","v":15600},{"$f":"'Income - SG'!DL35","v":17680},{"$f":"'Income - SG'!DM35","v":17680},{"$f":"'Income - SG'!DN35","v":16120},{"$f":"'Income - SG'!DO35","v":16640},{"$f":"'Income - SG'!DP35","v":14560},{"$f":"'Income - SG'!DQ35","v":17680},{"$f":"'Income - SG'!DR35","v":16120},{"$f":"'Income - SG'!DS35","v":15600},{"$f":"'Income - SG'!DT35","v":15080},{"$f":"'Income - SG'!DU35","v":16640},{"$f":"'Income - SG'!DV35","v":16640},{"$f":"'Income - SG'!DW35","v":17160},{"$f":"'Income - SG'!DX35","v":16120},{"$f":"'Income - SG'!DY35","v":14560},{"$f":"'Income - SG'!DZ35","v":17160},{"$f":"'Income - SG'!EA35","v":16120},{"$f":"'Income - SG'!EB35","v":17160},{"$f":"'Income - SG'!EC35","v":15080},{"$f":"'Income - SG'!ED35","v":12629.703461199133},{"$f":"'Income - SG'!EE35","v":12572.328437664668},{"$f":"'Income - SG'!EF35","v":13931.027227824483},{"$f":"'Income - SG'!EG35","v":14154.552817308802},{"$f":"'Income - SG'!EH35","v":20280},{"$f":"'Income - SG'!EI35","v":17160},{"$f":"'Income - SG'!EJ35","v":16640},{"$f":"'Income - SG'!EK35","v":18720},{"$f":"'Income - SG'!EL35","v":20800},{"$f":"'Income - SG'!EM35","v":18200},{"$f":"'Income - SG'!EN35","v":16120},{"$f":"'Income - SG'!EO35","v":15080},{"$f":"'Income - SG'!EP35","v":16640},{"$f":"'Income - SG'!EQ35","v":18200},{"$f":"'Income - SG'!ER35","v":17160},{"$f":"'Income - SG'!ES35","v":19240},{"$f":"'Income - SG'!ET35","v":15080},{"$f":"'Income - SG'!EU35","v":17680},{"$f":"'Income - SG'!EV35","v":13000},{"$f":"'Income - SG'!EW35","v":15080},{"$f":"'Income - SG'!EX35","v":16120},{"$f":"'Income - SG'!EY35","v":13520},{"$f":"'Income - SG'!EZ35","v":18720},{"$f":"'Income - SG'!FA35","v":17680},{"$f":"'Income - SG'!FB35","v":18720},{"$f":"'Income - SG'!FC35","v":17160},{"$f":"'Income - SG'!FD35","v":17160},{"$f":"'Income - SG'!FE35","v":15600},{"$f":"'Income - SG'!FF35","v":16120},{"$f":"'Income - SG'!FG35","v":17160},{"$f":"'Income - SG'!FH35","v":18720},{"$f":"'Income - SG'!FI35","v":18720},{"$f":"'Income - SG'!FJ35","v":15080},{"$f":"'Income - SG'!FK35","v":17680},{"$f":"'Income - SG'!FL35","v":16120},{"$f":"'Income - SG'!FM35","v":14560},{"$f":"'Income - SG'!FN35","v":18720},{"$f":"'Income - SG'!FO35","v":17160},{"$f":"'Income - SG'!FP35","v":18200},{"$f":"'Income - SG'!FQ35","v":17680},{"$f":"'Income - SG'!FR35","v":16640},{"$f":"'Income - SG'!FS35","v":16640},{"$f":"'Income - SG'!FT35","v":15600},{"$f":"'Income - SG'!FU35","v":17680},{"$f":"'Income - SG'!FV35","v":17160},{"$f":"'Income - SG'!FW35","v":17680},{"$f":"'Income - SG'!FX35","v":17160},{"$f":"'Income - SG'!FY35","v":15080},{"$f":"'Income - SG'!FZ35","v":17680},{"$f":"'Income - SG'!GA35","v":16120},{"$f":"'Income - SG'!GB35","v":16640},{"$f":"'Income - SG'!GC35","v":18200},{"$f":"'Income - SG'!GD35","v":19760},{"$f":"'Income - SG'!GE35","v":15600},{"$f":"'Income - SG'!GF35","v":15080},{"$f":"'Income - SG'!GG35","v":18200},{"$f":"'Income - SG'!GH35","v":20280},{"$f":"'Income - SG'!GI35","v":14560}]
[231,24,17680,17680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17680,19760,16640,16120,16640,16120,14560,16120,18200,17680,18200,17160,16640,17160,16640,15080,17680,15080,18200,17680,16120,16640,16640,17680,15600,16120,18720,16120,16640,17680,15600,18200,null,null,null,null,null,null,{"$f":"'Income - SG'!B36","v":17680},{"$f":"'Income - SG'!C36","v":19760},{"$f":"'Income - SG'!D36","v":16640},{"$f":"'Income - SG'!E36","v":16120},{"$f":"'Income - SG'!F36","v":16640},{"$f":"'Income - SG'!G36","v":16120},{"$f":"'Income - SG'!H36","v":14560},{"$f":"'Income - SG'!I36","v":16120},{"$f":"'Income - SG'!J36","v":18200},{"$f":"'Income - SG'!K36","v":17680},{"$f":"'Income - SG'!L36","v":18200},{"$f":"'Income - SG'!M36","v":17160},{"$f":"'Income - SG'!N36","v":16640},{"$f":"'Income - SG'!O36","v":17160},{"$f":"'Income - SG'!P36","v":16640},{"$f":"'Income - SG'!Q36","v":15080},{"$f":"'Income - SG'!R36","v":17680},{"$f":"'Income - SG'!S36","v":15080},{"$f":"'Income - SG'!T36","v":18200},{"$f":"'Income - SG'!U36","v":17680},{"$f":"'Income - SG'!V36","v":16120},{"$f":"'Income - SG'!W36","v":16640},{"$f":"'Income - SG'!X36","v":16640},{"$f":"'Income - SG'!Y36","v":17680},{"$f":"'Income - SG'!Z36","v":15600},{"$f":"'Income - SG'!AA36","v":16120},{"$f":"'Income - SG'!AB36","v":18720},{"$f":"'Income - SG'!AC36","v":16120},{"$f":"'Income - SG'!AD36","v":16640},{"$f":"'Income - SG'!AE36","v":17680},{"$f":"'Income - SG'!AF36","v":15600},{"$f":"'Income - SG'!AG36","v":18200},{"$f":"'Income - SG'!AH36","v":18720},{"$f":"'Income - SG'!AI36","v":17680},{"$f":"'Income - SG'!AJ36","v":18200},{"$f":"'Income - SG'!AK36","v":18200},{"$f":"'Income - SG'!AL36","v":15080},{"$f":"'Income - SG'!AM36","v":15080},{"$f":"'Income - SG'!AN36","v":16640},{"$f":"'Income - SG'!AO36","v":15600},{"$f":"'Income - SG'!AP36","v":16640},{"$f":"'Income - SG'!AQ36","v":15600},{"$f":"'Income - SG'!AR36","v":17680},{"$f":"'Income - SG'!AS36","v":17160},{"$f":"'Income - SG'!AT36","v":16640},{"$f":"'Income - SG'!AU36","v":18200},{"$f":"'Income - SG'!AV36","v":16120},{"$f":"'Income - SG'!AW36","v":18200},{"$f":"'Income - SG'!AX36","v":17160},{"$f":"'Income - SG'!AY36","v":15600},{"$f":"'Income - SG'!AZ36","v":15080},{"$f":"'Income - SG'!BA36","v":17680},{"$f":"'Income - SG'!BB36","v":16640},{"$f":"'Income - SG'!BC36","v":17680},{"$f":"'Income - SG'!BD36","v":15600},{"$f":"'Income - SG'!BE36","v":16120},{"$f":"'Income - SG'!BF36","v":17680},{"$f":"'Income - SG'!BG36","v":16640},{"$f":"'Income - SG'!BH36","v":16120},{"$f":"'Income - SG'!BI36","v":17680},{"$f":"'Income - SG'!BJ36","v":18720},{"$f":"'Income - SG'!BK36","v":17680},{"$f":"'Income - SG'!BL36","v":15600},{"$f":"'Income - SG'!BM36","v":15080},{"$f":"'Income - SG'!BN36","v":15600},{"$f":"'Income - SG'!BO36","v":16120},{"$f":"'Income - SG'!BP36","v":13520},{"$f":"'Income - SG'!BQ36","v":16640},{"$f":"'Income - SG'!BR36","v":15080},{"$f":"'Income - SG'!BS36","v":18200},{"$f":"'Income - SG'!BT36","v":15600},{"$f":"'Income - SG'!BU36","v":14560},{"$f":"'Income - SG'!BV36","v":17160},{"$f":"'Income - SG'!BW36","v":16640},{"$f":"'Income - SG'!BX36","v":17160},{"$f":"'Income - SG'!BY36","v":16640},{"$f":"'Income - SG'!BZ36","v":19760},{"$f":"'Income - SG'!CA36","v":17160},{"$f":"'Income - SG'!CB36","v":15600},{"$f":"'Income - SG'!CC36","v":16120},{"$f":"'Income - SG'!CD36","v":15080},{"$f":"'Income - SG'!CE33","v":14560},{"$f":"'Income - SG'!CF33","v":15080},{"$f":"'Income - SG'!CG36","v":15080},{"$f":"'Income - SG'!CH36","v":15080},{"$f":"'Income - SG'!CI36","v":16120},{"$f":"'Income - SG'!CJ36","v":16120},{"$f":"'Income - SG'!CK36","v":16640},{"$f":"'Income - SG'!CL36","v":18200},{"$f":"'Income - SG'!CM36","v":17680},{"$f":"'Income - SG'!CN36","v":18200},{"$f":"'Income - SG'!CO36","v":17160},{"$f":"'Income - SG'!CP36","v":17680},{"$f":"'Income - SG'!CQ36","v":17160},{"$f":"'Income - SG'!CR36","v":17160},{"$f":"'Income - SG'!CS36","v":16640},{"$f":"'Income - SG'!CT36","v":17160},{"$f":"'Income - SG'!CU36","v":15080},{"$f":"'Income - SG'!CV36","v":16120},{"$f":"'Income - SG'!CW36","v":15080},{"$f":"'Income - SG'!CX36","v":18200},{"$f":"'Income - SG'!CY36","v":16640},{"$f":"'Income - SG'!CZ36","v":17160},{"$f":"'Income - SG'!DA36","v":18720},{"$f":"'Income - SG'!DB36","v":17680},{"$f":"'Income - SG'!DC36","v":18720},{"$f":"'Income - SG'!DD36","v":17160},{"$f":"'Income - SG'!DE36","v":17160},{"$f":"'Income - SG'!DF36","v":15600},{"$f":"'Income - SG'!DG36","v":17160},{"$f":"'Income - SG'!DH36","v":15080},{"$f":"'Income - SG'!DI36","v":18200},{"$f":"'Income - SG'!DJ36","v":16120},{"$f":"'Income - SG'!DK36","v":15600},{"$f":"'Income - SG'!DL36","v":18200},{"$f":"'Income - SG'!DM36","v":18200},{"$f":"'Income - SG'!DN36","v":16640},{"$f":"'Income - SG'!DO36","v":17160},{"$f":"'Income - SG'!DP36","v":15080},{"$f":"'Income - SG'!DQ36","v":18200},{"$f":"'Income - SG'!DR36","v":16120},{"$f":"'Income - SG'!DS36","v":15600},{"$f":"'Income - SG'!DT36","v":15600},{"$f":"'Income - SG'!DU36","v":16640},{"$f":"'Income - SG'!DV36","v":16640},{"$f":"'Income - SG'!DW36","v":17680},{"$f":"'Income - SG'!DX36","v":16640},{"$f":"'Income - SG'!DY36","v":15080},{"$f":"'Income - SG'!DZ36","v":17680},{"$f":"'Income - SG'!EA36","v":16640},{"$f":"'Income - SG'!EB36","v":17680},{"$f":"'Income - SG'!EC36","v":15600},{"$f":"'Income - SG'!ED36","v":13010.255998950046},{"$f":"'Income - SG'!EE36","v":12936.90667603464},{"$f":"'Income - SG'!EF36","v":14370.140618194067},{"$f":"'Income - SG'!EG36","v":14698.438042346404},{"$f":"'Income - SG'!EH36","v":20800},{"$f":"'Income - SG'!EI36","v":17160},{"$f":"'Income - SG'!EJ36","v":17160},{"$f":"'Income - SG'!EK36","v":19240},{"$f":"'Income - SG'!EL36","v":21840},{"$f":"'Income - SG'!EM36","v":18720},{"$f":"'Income - SG'!EN36","v":16120},{"$f":"'Income - SG'!EO36","v":15600},{"$f":"'Income - SG'!EP36","v":16640},{"$f":"'Income - SG'!EQ36","v":18720},{"$f":"'Income - SG'!ER36","v":17680},{"$f":"'Income - SG'!ES36","v":19760},{"$f":"'Income - SG'!ET36","v":15600},{"$f":"'Income - SG'!EU36","v":18200},{"$f":"'Income - SG'!EV36","v":13000},{"$f":"'Income - SG'!EW36","v":15600},{"$f":"'Income - SG'!EX36","v":16640},{"$f":"'Income - SG'!EY36","v":14040},{"$f":"'Income - SG'!EZ36","v":19240},{"$f":"'Income - SG'!FA36","v":18200},{"$f":"'Income - SG'!FB36","v":19240},{"$f":"'Income - SG'!FC36","v":17160},{"$f":"'Income - SG'!FD36","v":17680},{"$f":"'Income - SG'!FE36","v":16120},{"$f":"'Income - SG'!FF36","v":16640},{"$f":"'Income - SG'!FG36","v":17680},{"$f":"'Income - SG'!FH36","v":18720},{"$f":"'Income - SG'!FI36","v":19240},{"$f":"'Income - SG'!FJ36","v":15600},{"$f":"'Income - SG'!FK36","v":18200},{"$f":"'Income - SG'!FL36","v":16120},{"$f":"'Income - SG'!FM36","v":14560},{"$f":"'Income - SG'!FN36","v":19240},{"$f":"'Income - SG'!FO36","v":17680},{"$f":"'Income - SG'!FP36","v":18720},{"$f":"'Income - SG'!FQ36","v":17680},{"$f":"'Income - SG'!FR36","v":17160},{"$f":"'Income - SG'!FS36","v":17160},{"$f":"'Income - SG'!FT36","v":15600},{"$f":"'Income - SG'!FU36","v":18200},{"$f":"'Income - SG'!FV36","v":17680},{"$f":"'Income - SG'!FW36","v":18200},{"$f":"'Income - SG'!FX36","v":17680},{"$f":"'Income - SG'!FY36","v":15600},{"$f":"'Income - SG'!FZ36","v":18200},{"$f":"'Income - SG'!GA36","v":16640},{"$f":"'Income - SG'!GB36","v":17160},{"$f":"'Income - SG'!GC36","v":18720},{"$f":"'Income - SG'!GD36","v":20280},{"$f":"'Income - SG'!GE36","v":16120},{"$f":"'Income - SG'!GF36","v":15080},{"$f":"'Income - SG'!GG36","v":18720},{"$f":"'Income - SG'!GH36","v":20800},{"$f":"'Income - SG'!GI36","v":14560}]
[232,25,18200,18200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18200,20280,16640,16640,17160,16120,14560,16640,18720,18200,18720,17680,17160,17160,17160,15080,18200,15600,18720,18200,16120,17160,17160,18200,16120,16640,19240,16640,17160,18200,15600,18720,null,null,null,null,null,null,{"$f":"'Income - SG'!B37","v":18200},{"$f":"'Income - SG'!C37","v":20280},{"$f":"'Income - SG'!D37","v":16640},{"$f":"'Income - SG'!E37","v":16640},{"$f":"'Income - SG'!F37","v":17160},{"$f":"'Income - SG'!G37","v":16120},{"$f":"'Income - SG'!H37","v":14560},{"$f":"'Income - SG'!I37","v":16640},{"$f":"'Income - SG'!J37","v":18720},{"$f":"'Income - SG'!K37","v":18200},{"$f":"'Income - SG'!L37","v":18720},{"$f":"'Income - SG'!M37","v":17680},{"$f":"'Income - SG'!N37","v":17160},{"$f":"'Income - SG'!O37","v":17160},{"$f":"'Income - SG'!P37","v":17160},{"$f":"'Income - SG'!Q37","v":15080},{"$f":"'Income - SG'!R37","v":18200},{"$f":"'Income - SG'!S37","v":15600},{"$f":"'Income - SG'!T37","v":18720},{"$f":"'Income - SG'!U37","v":18200},{"$f":"'Income - SG'!V37","v":16120},{"$f":"'Income - SG'!W37","v":17160},{"$f":"'Income - SG'!X37","v":17160},{"$f":"'Income - SG'!Y37","v":18200},{"$f":"'Income - SG'!Z37","v":16120},{"$f":"'Income - SG'!AA37","v":16640},{"$f":"'Income - SG'!AB37","v":19240},{"$f":"'Income - SG'!AC37","v":16640},{"$f":"'Income - SG'!AD37","v":17160},{"$f":"'Income - SG'!AE37","v":18200},{"$f":"'Income - SG'!AF37","v":15600},{"$f":"'Income - SG'!AG37","v":18720},{"$f":"'Income - SG'!AH37","v":19240},{"$f":"'Income - SG'!AI37","v":18200},{"$f":"'Income - SG'!AJ37","v":18720},{"$f":"'Income - SG'!AK37","v":18720},{"$f":"'Income - SG'!AL37","v":15080},{"$f":"'Income - SG'!AM37","v":15600},{"$f":"'Income - SG'!AN37","v":17160},{"$f":"'Income - SG'!AO37","v":16120},{"$f":"'Income - SG'!AP37","v":17160},{"$f":"'Income - SG'!AQ37","v":15600},{"$f":"'Income - SG'!AR37","v":18200},{"$f":"'Income - SG'!AS37","v":17680},{"$f":"'Income - SG'!AT37","v":16640},{"$f":"'Income - SG'!AU37","v":18720},{"$f":"'Income - SG'!AV37","v":16640},{"$f":"'Income - SG'!AW37","v":18720},{"$f":"'Income - SG'!AX37","v":17680},{"$f":"'Income - SG'!AY37","v":16120},{"$f":"'Income - SG'!AZ37","v":15600},{"$f":"'Income - SG'!BA37","v":17680},{"$f":"'Income - SG'!BB37","v":17160},{"$f":"'Income - SG'!BC37","v":18200},{"$f":"'Income - SG'!BD37","v":16120},{"$f":"'Income - SG'!BE37","v":16640},{"$f":"'Income - SG'!BF37","v":18200},{"$f":"'Income - SG'!BG37","v":17160},{"$f":"'Income - SG'!BH37","v":16640},{"$f":"'Income - SG'!BI37","v":18200},{"$f":"'Income - SG'!BJ37","v":19240},{"$f":"'Income - SG'!BK37","v":18200},{"$f":"'Income - SG'!BL37","v":16120},{"$f":"'Income - SG'!BM37","v":15600},{"$f":"'Income - SG'!BN37","v":16120},{"$f":"'Income - SG'!BO37","v":16640},{"$f":"'Income - SG'!BP37","v":13520},{"$f":"'Income - SG'!BQ37","v":16640},{"$f":"'Income - SG'!BR37","v":15600},{"$f":"'Income - SG'!BS37","v":18720},{"$f":"'Income - SG'!BT37","v":16120},{"$f":"'Income - SG'!BU37","v":14560},{"$f":"'Income - SG'!BV37","v":17160},{"$f":"'Income - SG'!BW37","v":17160},{"$f":"'Income - SG'!BX37","v":17680},{"$f":"'Income - SG'!BY37","v":16640},{"$f":"'Income - SG'!BZ37","v":20280},{"$f":"'Income - SG'!CA37","v":17680},{"$f":"'Income - SG'!CB37","v":16120},{"$f":"'Income - SG'!CC37","v":16640},{"$f":"'Income - SG'!CD37","v":15600},{"$f":"'Income - SG'!CE34","v":15080},{"$f":"'Income - SG'!CF34","v":15080},{"$f":"'Income - SG'!CG37","v":15600},{"$f":"'Income - SG'!CH37","v":15600},{"$f":"'Income - SG'!CI37","v":16640},{"$f":"'Income - SG'!CJ37","v":16640},{"$f":"'Income - SG'!CK37","v":16640},{"$f":"'Income - SG'!CL37","v":18720},{"$f":"'Income - SG'!CM37","v":18200},{"$f":"'Income - SG'!CN37","v":18720},{"$f":"'Income - SG'!CO37","v":17680},{"$f":"'Income - SG'!CP37","v":18200},{"$f":"'Income - SG'!CQ37","v":17680},{"$f":"'Income - SG'!CR37","v":17160},{"$f":"'Income - SG'!CS37","v":16640},{"$f":"'Income - SG'!CT37","v":17680},{"$f":"'Income - SG'!CU37","v":15600},{"$f":"'Income - SG'!CV37","v":16640},{"$f":"'Income - SG'!CW37","v":15080},{"$f":"'Income - SG'!CX37","v":18200},{"$f":"'Income - SG'!CY37","v":17160},{"$f":"'Income - SG'!CZ37","v":17680},{"$f":"'Income - SG'!DA37","v":19240},{"$f":"'Income - SG'!DB37","v":17680},{"$f":"'Income - SG'!DC37","v":19240},{"$f":"'Income - SG'!DD37","v":17680},{"$f":"'Income - SG'!DE37","v":17680},{"$f":"'Income - SG'!DF37","v":16120},{"$f":"'Income - SG'!DG37","v":17160},{"$f":"'Income - SG'!DH37","v":15600},{"$f":"'Income - SG'!DI37","v":18720},{"$f":"'Income - SG'!DJ37","v":16640},{"$f":"'Income - SG'!DK37","v":16120},{"$f":"'Income - SG'!DL37","v":18720},{"$f":"'Income - SG'!DM37","v":18720},{"$f":"'Income - SG'!DN37","v":17160},{"$f":"'Income - SG'!DO37","v":17680},{"$f":"'Income - SG'!DP37","v":15080},{"$f":"'Income - SG'!DQ37","v":18720},{"$f":"'Income - SG'!DR37","v":16640},{"$f":"'Income - SG'!DS37","v":16120},{"$f":"'Income - SG'!DT37","v":16120},{"$f":"'Income - SG'!DU37","v":17160},{"$f":"'Income - SG'!DV37","v":17160},{"$f":"'Income - SG'!DW37","v":18200},{"$f":"'Income - SG'!DX37","v":17160},{"$f":"'Income - SG'!DY37","v":15600},{"$f":"'Income - SG'!DZ37","v":17680},{"$f":"'Income - SG'!EA37","v":17160},{"$f":"'Income - SG'!EB37","v":18200},{"$f":"'Income - SG'!EC37","v":16120},{"$f":"'Income - SG'!ED37","v":13390.808536700959},{"$f":"'Income - SG'!EE37","v":13301.484914404611},{"$f":"'Income - SG'!EF37","v":14809.254008563652},{"$f":"'Income - SG'!EG37","v":15242.323267384007},{"$f":"'Income - SG'!EH37","v":21840},{"$f":"'Income - SG'!EI37","v":17680},{"$f":"'Income - SG'!EJ37","v":17680},{"$f":"'Income - SG'!EK37","v":19760},{"$f":"'Income - SG'!EL37","v":22360},{"$f":"'Income - SG'!EM37","v":19240},{"$f":"'Income - SG'!EN37","v":16640},{"$f":"'Income - SG'!EO37","v":15600},{"$f":"'Income - SG'!EP37","v":17160},{"$f":"'Income - SG'!EQ37","v":18980},{"$f":"'Income - SG'!ER37","v":17680},{"$f":"'Income - SG'!ES37","v":20280},{"$f":"'Income - SG'!ET37","v":15600},{"$f":"'Income - SG'!EU37","v":18720},{"$f":"'Income - SG'!EV37","v":13520},{"$f":"'Income - SG'!EW37","v":16120},{"$f":"'Income - SG'!EX37","v":16640},{"$f":"'Income - SG'!EY37","v":14040},{"$f":"'Income - SG'!EZ37","v":19760},{"$f":"'Income - SG'!FA37","v":18720},{"$f":"'Income - SG'!FB37","v":19760},{"$f":"'Income - SG'!FC37","v":17680},{"$f":"'Income - SG'!FD37","v":18200},{"$f":"'Income - SG'!FE37","v":16640},{"$f":"'Income - SG'!FF37","v":17160},{"$f":"'Income - SG'!FG37","v":18200},{"$f":"'Income - SG'!FH37","v":19240},{"$f":"'Income - SG'!FI37","v":19760},{"$f":"'Income - SG'!FJ37","v":16120},{"$f":"'Income - SG'!FK37","v":18720},{"$f":"'Income - SG'!FL37","v":16640},{"$f":"'Income - SG'!FM37","v":15080},{"$f":"'Income - SG'!FN37","v":19760},{"$f":"'Income - SG'!FO37","v":18200},{"$f":"'Income - SG'!FP37","v":19240},{"$f":"'Income - SG'!FQ37","v":18720},{"$f":"'Income - SG'!FR37","v":17680},{"$f":"'Income - SG'!FS37","v":17680},{"$f":"'Income - SG'!FT37","v":16120},{"$f":"'Income - SG'!FU37","v":18720},{"$f":"'Income - SG'!FV37","v":18200},{"$f":"'Income - SG'!FW37","v":18720},{"$f":"'Income - SG'!FX37","v":18200},{"$f":"'Income - SG'!FY37","v":16120},{"$f":"'Income - SG'!FZ37","v":18200},{"$f":"'Income - SG'!GA37","v":16640},{"$f":"'Income - SG'!GB37","v":17680},{"$f":"'Income - SG'!GC37","v":19240},{"$f":"'Income - SG'!GD37","v":20800},{"$f":"'Income - SG'!GE37","v":16120},{"$f":"'Income - SG'!GF37","v":15600},{"$f":"'Income - SG'!GG37","v":19240},{"$f":"'Income - SG'!GH37","v":21320},{"$f":"'Income - SG'!GI37","v":15080}]
[233,26,18200,18200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18200,20800,17160,16640,17680,16640,15080,17160,19240,18720,19240,18200,17680,17680,17160,15600,18720,16120,19240,18720,16640,17680,17680,18200,16120,17160,19760,17160,17680,18720,16120,19240,null,null,null,null,null,null,{"$f":"'Income - SG'!B38","v":18200},{"$f":"'Income - SG'!C38","v":20800},{"$f":"'Income - SG'!D38","v":17160},{"$f":"'Income - SG'!E38","v":16640},{"$f":"'Income - SG'!F38","v":17680},{"$f":"'Income - SG'!G38","v":16640},{"$f":"'Income - SG'!H38","v":15080},{"$f":"'Income - SG'!I38","v":17160},{"$f":"'Income - SG'!J38","v":19240},{"$f":"'Income - SG'!K38","v":18720},{"$f":"'Income - SG'!L38","v":19240},{"$f":"'Income - SG'!M38","v":18200},{"$f":"'Income - SG'!N38","v":17680},{"$f":"'Income - SG'!O38","v":17680},{"$f":"'Income - SG'!P38","v":17160},{"$f":"'Income - SG'!Q38","v":15600},{"$f":"'Income - SG'!R38","v":18720},{"$f":"'Income - SG'!S38","v":16120},{"$f":"'Income - SG'!T38","v":19240},{"$f":"'Income - SG'!U38","v":18720},{"$f":"'Income - SG'!V38","v":16640},{"$f":"'Income - SG'!W38","v":17680},{"$f":"'Income - SG'!X38","v":17680},{"$f":"'Income - SG'!Y38","v":18200},{"$f":"'Income - SG'!Z38","v":16120},{"$f":"'Income - SG'!AA38","v":17160},{"$f":"'Income - SG'!AB38","v":19760},{"$f":"'Income - SG'!AC38","v":17160},{"$f":"'Income - SG'!AD38","v":17680},{"$f":"'Income - SG'!AE38","v":18720},{"$f":"'Income - SG'!AF38","v":16120},{"$f":"'Income - SG'!AG38","v":19240},{"$f":"'Income - SG'!AH38","v":19760},{"$f":"'Income - SG'!AI38","v":18720},{"$f":"'Income - SG'!AJ38","v":19240},{"$f":"'Income - SG'!AK38","v":19240},{"$f":"'Income - SG'!AL38","v":15600},{"$f":"'Income - SG'!AM38","v":16120},{"$f":"'Income - SG'!AN38","v":17680},{"$f":"'Income - SG'!AO38","v":16120},{"$f":"'Income - SG'!AP38","v":17680},{"$f":"'Income - SG'!AQ38","v":16120},{"$f":"'Income - SG'!AR38","v":18720},{"$f":"'Income - SG'!AS38","v":18200},{"$f":"'Income - SG'!AT38","v":17160},{"$f":"'Income - SG'!AU38","v":19240},{"$f":"'Income - SG'!AV38","v":17160},{"$f":"'Income - SG'!AW38","v":19240},{"$f":"'Income - SG'!AX38","v":18200},{"$f":"'Income - SG'!AY38","v":16640},{"$f":"'Income - SG'!AZ38","v":15600},{"$f":"'Income - SG'!BA38","v":18200},{"$f":"'Income - SG'!BB38","v":17680},{"$f":"'Income - SG'!BC38","v":18200},{"$f":"'Income - SG'!BD38","v":16640},{"$f":"'Income - SG'!BE38","v":17160},{"$f":"'Income - SG'!BF38","v":18720},{"$f":"'Income - SG'!BG38","v":17680},{"$f":"'Income - SG'!BH38","v":17160},{"$f":"'Income - SG'!BI38","v":18200},{"$f":"'Income - SG'!BJ38","v":19760},{"$f":"'Income - SG'!BK38","v":18720},{"$f":"'Income - SG'!BL38","v":16640},{"$f":"'Income - SG'!BM38","v":15600},{"$f":"'Income - SG'!BN38","v":16640},{"$f":"'Income - SG'!BO38","v":17160},{"$f":"'Income - SG'!BP38","v":14040},{"$f":"'Income - SG'!BQ38","v":17160},{"$f":"'Income - SG'!BR38","v":15600},{"$f":"'Income - SG'!BS38","v":19240},{"$f":"'Income - SG'!BT38","v":16640},{"$f":"'Income - SG'!BU38","v":15080},{"$f":"'Income - SG'!BV38","v":17680},{"$f":"'Income - SG'!BW38","v":17160},{"$f":"'Income - SG'!BX38","v":17680},{"$f":"'Income - SG'!BY38","v":17160},{"$f":"'Income - SG'!BZ38","v":20800},{"$f":"'Income - SG'!CA38","v":18200},{"$f":"'Income - SG'!CB38","v":16640},{"$f":"'Income - SG'!CC38","v":17160},{"$f":"'Income - SG'!CD38","v":15600},{"$f":"'Income - SG'!CE35","v":15080},{"$f":"'Income - SG'!CF35","v":15600},{"$f":"'Income - SG'!CG38","v":16120},{"$f":"'Income - SG'!CH38","v":15600},{"$f":"'Income - SG'!CI38","v":16640},{"$f":"'Income - SG'!CJ38","v":16640},{"$f":"'Income - SG'!CK38","v":17160},{"$f":"'Income - SG'!CL38","v":19240},{"$f":"'Income - SG'!CM38","v":18720},{"$f":"'Income - SG'!CN38","v":19240},{"$f":"'Income - SG'!CO38","v":18200},{"$f":"'Income - SG'!CP38","v":18720},{"$f":"'Income - SG'!CQ38","v":18200},{"$f":"'Income - SG'!CR38","v":17680},{"$f":"'Income - SG'!CS38","v":17160},{"$f":"'Income - SG'!CT38","v":18200},{"$f":"'Income - SG'!CU38","v":15600},{"$f":"'Income - SG'!CV38","v":17160},{"$f":"'Income - SG'!CW38","v":15600},{"$f":"'Income - SG'!CX38","v":18720},{"$f":"'Income - SG'!CY38","v":17680},{"$f":"'Income - SG'!CZ38","v":18200},{"$f":"'Income - SG'!DA38","v":19760},{"$f":"'Income - SG'!DB38","v":18200},{"$f":"'Income - SG'!DC38","v":19760},{"$f":"'Income - SG'!DD38","v":18200},{"$f":"'Income - SG'!DE38","v":18200},{"$f":"'Income - SG'!DF38","v":16640},{"$f":"'Income - SG'!DG38","v":17680},{"$f":"'Income - SG'!DH38","v":16120},{"$f":"'Income - SG'!DI38","v":19240},{"$f":"'Income - SG'!DJ38","v":16640},{"$f":"'Income - SG'!DK38","v":16640},{"$f":"'Income - SG'!DL38","v":19240},{"$f":"'Income - SG'!DM38","v":19240},{"$f":"'Income - SG'!DN38","v":17680},{"$f":"'Income - SG'!DO38","v":17680},{"$f":"'Income - SG'!DP38","v":15600},{"$f":"'Income - SG'!DQ38","v":19240},{"$f":"'Income - SG'!DR38","v":17160},{"$f":"'Income - SG'!DS38","v":16640},{"$f":"'Income - SG'!DT38","v":16120},{"$f":"'Income - SG'!DU38","v":17680},{"$f":"'Income - SG'!DV38","v":17680},{"$f":"'Income - SG'!DW38","v":18720},{"$f":"'Income - SG'!DX38","v":17680},{"$f":"'Income - SG'!DY38","v":15600},{"$f":"'Income - SG'!DZ38","v":18200},{"$f":"'Income - SG'!EA38","v":17680},{"$f":"'Income - SG'!EB38","v":18200},{"$f":"'Income - SG'!EC38","v":16120},{"$f":"'Income - SG'!ED38","v":13771.361074451872},{"$f":"'Income - SG'!EE38","v":13666.063152774583},{"$f":"'Income - SG'!EF38","v":15248.367398933236},{"$f":"'Income - SG'!EG38","v":15786.208492421609},{"$f":"'Income - SG'!EH38","v":21840},{"$f":"'Income - SG'!EI38","v":18200},{"$f":"'Income - SG'!EJ38","v":17680},{"$f":"'Income - SG'!EK38","v":20280},{"$f":"'Income - SG'!EL38","v":22880},{"$f":"'Income - SG'!EM38","v":19760},{"$f":"'Income - SG'!EN38","v":17160},{"$f":"'Income - SG'!EO38","v":16120},{"$f":"'Income - SG'!EP38","v":17680},{"$f":"'Income - SG'!EQ38","v":19500},{"$f":"'Income - SG'!ER38","v":18200},{"$f":"'Income - SG'!ES38","v":20800},{"$f":"'Income - SG'!ET38","v":16120},{"$f":"'Income - SG'!EU38","v":19240},{"$f":"'Income - SG'!EV38","v":13520},{"$f":"'Income - SG'!EW38","v":16120},{"$f":"'Income - SG'!EX38","v":17160},{"$f":"'Income - SG'!EY38","v":14560},{"$f":"'Income - SG'!EZ38","v":20280},{"$f":"'Income - SG'!FA38","v":19240},{"$f":"'Income - SG'!FB38","v":20280},{"$f":"'Income - SG'!FC38","v":18200},{"$f":"'Income - SG'!FD38","v":18720},{"$f":"'Income - SG'!FE38","v":16640},{"$f":"'Income - SG'!FF38","v":17680},{"$f":"'Income - SG'!FG38","v":18200},{"$f":"'Income - SG'!FH38","v":19760},{"$f":"'Income - SG'!FI38","v":19760},{"$f":"'Income - SG'!FJ38","v":16120},{"$f":"'Income - SG'!FK38","v":18720},{"$f":"'Income - SG'!FL38","v":17160},{"$f":"'Income - SG'!FM38","v":15600},{"$f":"'Income - SG'!FN38","v":20280},{"$f":"'Income - SG'!FO38","v":18200},{"$f":"'Income - SG'!FP38","v":19760},{"$f":"'Income - SG'!FQ38","v":18720},{"$f":"'Income - SG'!FR38","v":18200},{"$f":"'Income - SG'!FS38","v":18200},{"$f":"'Income - SG'!FT38","v":16640},{"$f":"'Income - SG'!FU38","v":19240},{"$f":"'Income - SG'!FV38","v":18720},{"$f":"'Income - SG'!FW38","v":19240},{"$f":"'Income - SG'!FX38","v":18200},{"$f":"'Income - SG'!FY38","v":16120},{"$f":"'Income - SG'!FZ38","v":18720},{"$f":"'Income - SG'!GA38","v":17160},{"$f":"'Income - SG'!GB38","v":17680},{"$f":"'Income - SG'!GC38","v":19760},{"$f":"'Income - SG'!GD38","v":21840},{"$f":"'Income - SG'!GE38","v":16640},{"$f":"'Income - SG'!GF38","v":16120},{"$f":"'Income - SG'!GG38","v":19760},{"$f":"'Income - SG'!GH38","v":21840},{"$f":"'Income - SG'!GI38","v":15600}]
[234,27,18720,18720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18720,21320,17680,17160,18200,17160,15080,17680,19760,19240,19760,18200,18200,18200,17680,16120,19240,16120,19240,18720,17160,18200,18200,18720,16640,17160,20280,17160,18200,19240,16640,19240,null,null,null,null,null,null,{"$f":"'Income - SG'!B39","v":18720},{"$f":"'Income - SG'!C39","v":21320},{"$f":"'Income - SG'!D39","v":17680},{"$f":"'Income - SG'!E39","v":17160},{"$f":"'Income - SG'!F39","v":18200},{"$f":"'Income - SG'!G39","v":17160},{"$f":"'Income - SG'!H39","v":15080},{"$f":"'Income - SG'!I39","v":17680},{"$f":"'Income - SG'!J39","v":19760},{"$f":"'Income - SG'!K39","v":19240},{"$f":"'Income - SG'!L39","v":19760},{"$f":"'Income - SG'!M39","v":18200},{"$f":"'Income - SG'!N39","v":18200},{"$f":"'Income - SG'!O39","v":18200},{"$f":"'Income - SG'!P39","v":17680},{"$f":"'Income - SG'!Q39","v":16120},{"$f":"'Income - SG'!R39","v":19240},{"$f":"'Income - SG'!S39","v":16120},{"$f":"'Income - SG'!T39","v":19240},{"$f":"'Income - SG'!U39","v":18720},{"$f":"'Income - SG'!V39","v":17160},{"$f":"'Income - SG'!W39","v":18200},{"$f":"'Income - SG'!X39","v":18200},{"$f":"'Income - SG'!Y39","v":18720},{"$f":"'Income - SG'!Z39","v":16640},{"$f":"'Income - SG'!AA39","v":17160},{"$f":"'Income - SG'!AB39","v":20280},{"$f":"'Income - SG'!AC39","v":17160},{"$f":"'Income - SG'!AD39","v":18200},{"$f":"'Income - SG'!AE39","v":19240},{"$f":"'Income - SG'!AF39","v":16640},{"$f":"'Income - SG'!AG39","v":19240},{"$f":"'Income - SG'!AH39","v":20280},{"$f":"'Income - SG'!AI39","v":19240},{"$f":"'Income - SG'!AJ39","v":19760},{"$f":"'Income - SG'!AK39","v":19760},{"$f":"'Income - SG'!AL39","v":16120},{"$f":"'Income - SG'!AM39","v":16120},{"$f":"'Income - SG'!AN39","v":18200},{"$f":"'Income - SG'!AO39","v":16640},{"$f":"'Income - SG'!AP39","v":18200},{"$f":"'Income - SG'!AQ39","v":16640},{"$f":"'Income - SG'!AR39","v":19240},{"$f":"'Income - SG'!AS39","v":18200},{"$f":"'Income - SG'!AT39","v":17680},{"$f":"'Income - SG'!AU39","v":19240},{"$f":"'Income - SG'!AV39","v":17160},{"$f":"'Income - SG'!AW39","v":19240},{"$f":"'Income - SG'!AX39","v":18720},{"$f":"'Income - SG'!AY39","v":16640},{"$f":"'Income - SG'!AZ39","v":16120},{"$f":"'Income - SG'!BA39","v":18720},{"$f":"'Income - SG'!BB39","v":18200},{"$f":"'Income - SG'!BC39","v":18720},{"$f":"'Income - SG'!BD39","v":16640},{"$f":"'Income - SG'!BE39","v":17160},{"$f":"'Income - SG'!BF39","v":19240},{"$f":"'Income - SG'!BG39","v":18200},{"$f":"'Income - SG'!BH39","v":17680},{"$f":"'Income - SG'!BI39","v":18720},{"$f":"'Income - SG'!BJ39","v":20280},{"$f":"'Income - SG'!BK39","v":19240},{"$f":"'Income - SG'!BL39","v":16640},{"$f":"'Income - SG'!BM39","v":16120},{"$f":"'Income - SG'!BN39","v":16640},{"$f":"'Income - SG'!BO39","v":17680},{"$f":"'Income - SG'!BP39","v":14040},{"$f":"'Income - SG'!BQ39","v":17160},{"$f":"'Income - SG'!BR39","v":16120},{"$f":"'Income - SG'!BS39","v":19760},{"$f":"'Income - SG'!BT39","v":16640},{"$f":"'Income - SG'!BU39","v":15080},{"$f":"'Income - SG'!BV39","v":18200},{"$f":"'Income - SG'!BW39","v":17680},{"$f":"'Income - SG'!BX39","v":18200},{"$f":"'Income - SG'!BY39","v":17680},{"$f":"'Income - SG'!BZ39","v":21320},{"$f":"'Income - SG'!CA39","v":18200},{"$f":"'Income - SG'!CB39","v":16640},{"$f":"'Income - SG'!CC39","v":17680},{"$f":"'Income - SG'!CD39","v":16120},{"$f":"'Income - SG'!CE36","v":15600},{"$f":"'Income - SG'!CF36","v":16120},{"$f":"'Income - SG'!CG39","v":16120},{"$f":"'Income - SG'!CH39","v":16120},{"$f":"'Income - SG'!CI39","v":17160},{"$f":"'Income - SG'!CJ39","v":17160},{"$f":"'Income - SG'!CK39","v":17680},{"$f":"'Income - SG'!CL39","v":19760},{"$f":"'Income - SG'!CM39","v":19240},{"$f":"'Income - SG'!CN39","v":19760},{"$f":"'Income - SG'!CO39","v":18200},{"$f":"'Income - SG'!CP39","v":19240},{"$f":"'Income - SG'!CQ39","v":18720},{"$f":"'Income - SG'!CR39","v":18200},{"$f":"'Income - SG'!CS39","v":17680},{"$f":"'Income - SG'!CT39","v":18720},{"$f":"'Income - SG'!CU39","v":16120},{"$f":"'Income - SG'!CV39","v":17160},{"$f":"'Income - SG'!CW39","v":16120},{"$f":"'Income - SG'!CX39","v":19240},{"$f":"'Income - SG'!CY39","v":17680},{"$f":"'Income - SG'!CZ39","v":18720},{"$f":"'Income - SG'!DA39","v":20280},{"$f":"'Income - SG'!DB39","v":18720},{"$f":"'Income - SG'!DC39","v":20280},{"$f":"'Income - SG'!DD39","v":18720},{"$f":"'Income - SG'!DE39","v":18200},{"$f":"'Income - SG'!DF39","v":17160},{"$f":"'Income - SG'!DG39","v":18200},{"$f":"'Income - SG'!DH39","v":16120},{"$f":"'Income - SG'!DI39","v":19240},{"$f":"'Income - SG'!DJ39","v":17160},{"$f":"'Income - SG'!DK39","v":16640},{"$f":"'Income - SG'!DL39","v":19760},{"$f":"'Income - SG'!DM39","v":19760},{"$f":"'Income - SG'!DN39","v":17680},{"$f":"'Income - SG'!DO39","v":18200},{"$f":"'Income - SG'!DP39","v":16120},{"$f":"'Income - SG'!DQ39","v":19760},{"$f":"'Income - SG'!DR39","v":17680},{"$f":"'Income - SG'!DS39","v":17160},{"$f":"'Income - SG'!DT39","v":16640},{"$f":"'Income - SG'!DU39","v":18200},{"$f":"'Income - SG'!DV39","v":18200},{"$f":"'Income - SG'!DW39","v":19240},{"$f":"'Income - SG'!DX39","v":18200},{"$f":"'Income - SG'!DY39","v":16120},{"$f":"'Income - SG'!DZ39","v":18720},{"$f":"'Income - SG'!EA39","v":18200},{"$f":"'Income - SG'!EB39","v":18720},{"$f":"'Income - SG'!EC39","v":16640},{"$f":"'Income - SG'!ED39","v":14151.913612202785},{"$f":"'Income - SG'!EE39","v":14030.641391144554},{"$f":"'Income - SG'!EF39","v":15687.480789302821},{"$f":"'Income - SG'!EG39","v":16330.093717459211},{"$f":"'Income - SG'!EH39","v":22880},{"$f":"'Income - SG'!EI39","v":18720},{"$f":"'Income - SG'!EJ39","v":18200},{"$f":"'Income - SG'!EK39","v":20800},{"$f":"'Income - SG'!EL39","v":23400},{"$f":"'Income - SG'!EM39","v":20280},{"$f":"'Income - SG'!EN39","v":17680},{"$f":"'Income - SG'!EO39","v":16120},{"$f":"'Income - SG'!EP39","v":18200},{"$f":"'Income - SG'!EQ39","v":20280},{"$f":"'Income - SG'!ER39","v":18720},{"$f":"'Income - SG'!ES39","v":21840},{"$f":"'Income - SG'!ET39","v":16640},{"$f":"'Income - SG'!EU39","v":19240},{"$f":"'Income - SG'!EV39","v":14040},{"$f":"'Income - SG'!EW39","v":16640},{"$f":"'Income - SG'!EX39","v":17680},{"$f":"'Income - SG'!EY39","v":15080},{"$f":"'Income - SG'!EZ39","v":20800},{"$f":"'Income - SG'!FA39","v":19760},{"$f":"'Income - SG'!FB39","v":20800},{"$f":"'Income - SG'!FC39","v":18200},{"$f":"'Income - SG'!FD39","v":19240},{"$f":"'Income - SG'!FE39","v":17160},{"$f":"'Income - SG'!FF39","v":18200},{"$f":"'Income - SG'!FG39","v":18720},{"$f":"'Income - SG'!FH39","v":20280},{"$f":"'Income - SG'!FI39","v":20280},{"$f":"'Income - SG'!FJ39","v":16640},{"$f":"'Income - SG'!FK39","v":19240},{"$f":"'Income - SG'!FL39","v":17680},{"$f":"'Income - SG'!FM39","v":15600},{"$f":"'Income - SG'!FN39","v":20800},{"$f":"'Income - SG'!FO39","v":18720},{"$f":"'Income - SG'!FP39","v":20280},{"$f":"'Income - SG'!FQ39","v":19240},{"$f":"'Income - SG'!FR39","v":18200},{"$f":"'Income - SG'!FS39","v":18200},{"$f":"'Income - SG'!FT39","v":16640},{"$f":"'Income - SG'!FU39","v":19760},{"$f":"'Income - SG'!FV39","v":18720},{"$f":"'Income - SG'!FW39","v":19760},{"$f":"'Income - SG'!FX39","v":18720},{"$f":"'Income - SG'!FY39","v":16640},{"$f":"'Income - SG'!FZ39","v":19240},{"$f":"'Income - SG'!GA39","v":17680},{"$f":"'Income - SG'!GB39","v":18200},{"$f":"'Income - SG'!GC39","v":20280},{"$f":"'Income - SG'!GD39","v":22360},{"$f":"'Income - SG'!GE39","v":17160},{"$f":"'Income - SG'!GF39","v":16120},{"$f":"'Income - SG'!GG39","v":20280},{"$f":"'Income - SG'!GH39","v":22880},{"$f":"'Income - SG'!GI39","v":15600}]
[235,28,19240,19240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19240,22360,18200,17680,18200,17680,15600,17680,20280,19760,20280,18720,18720,18720,18200,16120,19240,16640,19760,19240,17160,18200,18720,19240,17160,17680,20800,17680,18200,19760,16640,19760,null,null,null,null,null,null,{"$f":"'Income - SG'!B40","v":19240},{"$f":"'Income - SG'!C40","v":22360},{"$f":"'Income - SG'!D40","v":18200},{"$f":"'Income - SG'!E40","v":17680},{"$f":"'Income - SG'!F40","v":18200},{"$f":"'Income - SG'!G40","v":17680},{"$f":"'Income - SG'!H40","v":15600},{"$f":"'Income - SG'!I40","v":17680},{"$f":"'Income - SG'!J40","v":20280},{"$f":"'Income - SG'!K40","v":19760},{"$f":"'Income - SG'!L40","v":20280},{"$f":"'Income - SG'!M40","v":18720},{"$f":"'Income - SG'!N40","v":18720},{"$f":"'Income - SG'!O40","v":18720},{"$f":"'Income - SG'!P40","v":18200},{"$f":"'Income - SG'!Q40","v":16120},{"$f":"'Income - SG'!R40","v":19240},{"$f":"'Income - SG'!S40","v":16640},{"$f":"'Income - SG'!T40","v":19760},{"$f":"'Income - SG'!U40","v":19240},{"$f":"'Income - SG'!V40","v":17160},{"$f":"'Income - SG'!W40","v":18200},{"$f":"'Income - SG'!X40","v":18720},{"$f":"'Income - SG'!Y40","v":19240},{"$f":"'Income - SG'!Z40","v":17160},{"$f":"'Income - SG'!AA40","v":17680},{"$f":"'Income - SG'!AB40","v":20800},{"$f":"'Income - SG'!AC40","v":17680},{"$f":"'Income - SG'!AD40","v":18200},{"$f":"'Income - SG'!AE40","v":19760},{"$f":"'Income - SG'!AF40","v":16640},{"$f":"'Income - SG'!AG40","v":19760},{"$f":"'Income - SG'!AH40","v":20800},{"$f":"'Income - SG'!AI40","v":19760},{"$f":"'Income - SG'!AJ40","v":20280},{"$f":"'Income - SG'!AK40","v":20280},{"$f":"'Income - SG'!AL40","v":16120},{"$f":"'Income - SG'!AM40","v":16640},{"$f":"'Income - SG'!AN40","v":18200},{"$f":"'Income - SG'!AO40","v":17160},{"$f":"'Income - SG'!AP40","v":18200},{"$f":"'Income - SG'!AQ40","v":16640},{"$f":"'Income - SG'!AR40","v":19760},{"$f":"'Income - SG'!AS40","v":18720},{"$f":"'Income - SG'!AT40","v":17680},{"$f":"'Income - SG'!AU40","v":19760},{"$f":"'Income - SG'!AV40","v":17680},{"$f":"'Income - SG'!AW40","v":19760},{"$f":"'Income - SG'!AX40","v":19240},{"$f":"'Income - SG'!AY40","v":17160},{"$f":"'Income - SG'!AZ40","v":16640},{"$f":"'Income - SG'!BA40","v":19240},{"$f":"'Income - SG'!BB40","v":18720},{"$f":"'Income - SG'!BC40","v":19240},{"$f":"'Income - SG'!BD40","v":17160},{"$f":"'Income - SG'!BE40","v":17680},{"$f":"'Income - SG'!BF40","v":19760},{"$f":"'Income - SG'!BG40","v":18200},{"$f":"'Income - SG'!BH40","v":17680},{"$f":"'Income - SG'!BI40","v":19240},{"$f":"'Income - SG'!BJ40","v":20800},{"$f":"'Income - SG'!BK40","v":19760},{"$f":"'Income - SG'!BL40","v":17160},{"$f":"'Income - SG'!BM40","v":16640},{"$f":"'Income - SG'!BN40","v":17160},{"$f":"'Income - SG'!BO40","v":17680},{"$f":"'Income - SG'!BP40","v":14560},{"$f":"'Income - SG'!BQ40","v":17680},{"$f":"'Income - SG'!BR40","v":16640},{"$f":"'Income - SG'!BS40","v":20280},{"$f":"'Income - SG'!BT40","v":17160},{"$f":"'Income - SG'!BU40","v":15600},{"$f":"'Income - SG'!BV40","v":18720},{"$f":"'Income - SG'!BW40","v":18200},{"$f":"'Income - SG'!BX40","v":18720},{"$f":"'Income - SG'!BY40","v":17680},{"$f":"'Income - SG'!BZ40","v":21840},{"$f":"'Income - SG'!CA40","v":18720},{"$f":"'Income - SG'!CB40","v":17160},{"$f":"'Income - SG'!CC40","v":17680},{"$f":"'Income - SG'!CD40","v":16640},{"$f":"'Income - SG'!CE37","v":16120},{"$f":"'Income - SG'!CF37","v":16120},{"$f":"'Income - SG'!CG40","v":16640},{"$f":"'Income - SG'!CH40","v":16640},{"$f":"'Income - SG'!CI40","v":17680},{"$f":"'Income - SG'!CJ40","v":17680},{"$f":"'Income - SG'!CK40","v":18200},{"$f":"'Income - SG'!CL40","v":20280},{"$f":"'Income - SG'!CM40","v":19760},{"$f":"'Income - SG'!CN40","v":20280},{"$f":"'Income - SG'!CO40","v":18720},{"$f":"'Income - SG'!CP40","v":19760},{"$f":"'Income - SG'!CQ40","v":19240},{"$f":"'Income - SG'!CR40","v":18720},{"$f":"'Income - SG'!CS40","v":17680},{"$f":"'Income - SG'!CT40","v":19240},{"$f":"'Income - SG'!CU40","v":16640},{"$f":"'Income - SG'!CV40","v":17680},{"$f":"'Income - SG'!CW40","v":16120},{"$f":"'Income - SG'!CX40","v":19760},{"$f":"'Income - SG'!CY40","v":18200},{"$f":"'Income - SG'!CZ40","v":18720},{"$f":"'Income - SG'!DA40","v":20800},{"$f":"'Income - SG'!DB40","v":19240},{"$f":"'Income - SG'!DC40","v":20800},{"$f":"'Income - SG'!DD40","v":18720},{"$f":"'Income - SG'!DE40","v":18720},{"$f":"'Income - SG'!DF40","v":17160},{"$f":"'Income - SG'!DG40","v":18720},{"$f":"'Income - SG'!DH40","v":16640},{"$f":"'Income - SG'!DI40","v":19760},{"$f":"'Income - SG'!DJ40","v":17680},{"$f":"'Income - SG'!DK40","v":17160},{"$f":"'Income - SG'!DL40","v":20280},{"$f":"'Income - SG'!DM40","v":20280},{"$f":"'Income - SG'!DN40","v":18200},{"$f":"'Income - SG'!DO40","v":18720},{"$f":"'Income - SG'!DP40","v":16120},{"$f":"'Income - SG'!DQ40","v":20280},{"$f":"'Income - SG'!DR40","v":17680},{"$f":"'Income - SG'!DS40","v":17160},{"$f":"'Income - SG'!DT40","v":17160},{"$f":"'Income - SG'!DU40","v":18200},{"$f":"'Income - SG'!DV40","v":18720},{"$f":"'Income - SG'!DW40","v":19760},{"$f":"'Income - SG'!DX40","v":18200},{"$f":"'Income - SG'!DY40","v":16640},{"$f":"'Income - SG'!DZ40","v":19240},{"$f":"'Income - SG'!EA40","v":18720},{"$f":"'Income - SG'!EB40","v":19240},{"$f":"'Income - SG'!EC40","v":17160},{"$f":"'Income - SG'!ED40","v":14532.466149953698},{"$f":"'Income - SG'!EE40","v":14395.219629514526},{"$f":"'Income - SG'!EF40","v":16126.594179672406},{"$f":"'Income - SG'!EG40","v":16873.978942496815},{"$f":"'Income - SG'!EH40","v":23400},{"$f":"'Income - SG'!EI40","v":19240},{"$f":"'Income - SG'!EJ40","v":18720},{"$f":"'Income - SG'!EK40","v":21320},{"$f":"'Income - SG'!EL40","v":23920},{"$f":"'Income - SG'!EM40","v":20800},{"$f":"'Income - SG'!EN40","v":17680},{"$f":"'Income - SG'!EO40","v":16640},{"$f":"'Income - SG'!EP40","v":18200},{"$f":"'Income - SG'!EQ40","v":20800},{"$f":"'Income - SG'!ER40","v":19240},{"$f":"'Income - SG'!ES40","v":22360},{"$f":"'Income - SG'!ET40","v":16640},{"$f":"'Income - SG'!EU40","v":19760},{"$f":"'Income - SG'!EV40","v":14040},{"$f":"'Income - SG'!EW40","v":17160},{"$f":"'Income - SG'!EX40","v":17680},{"$f":"'Income - SG'!EY40","v":15080},{"$f":"'Income - SG'!EZ40","v":21320},{"$f":"'Income - SG'!FA40","v":20280},{"$f":"'Income - SG'!FB40","v":20800},{"$f":"'Income - SG'!FC40","v":18720},{"$f":"'Income - SG'!FD40","v":19240},{"$f":"'Income - SG'!FE40","v":17160},{"$f":"'Income - SG'!FF40","v":18200},{"$f":"'Income - SG'!FG40","v":19240},{"$f":"'Income - SG'!FH40","v":20800},{"$f":"'Income - SG'!FI40","v":20800},{"$f":"'Income - SG'!FJ40","v":17160},{"$f":"'Income - SG'!FK40","v":19760},{"$f":"'Income - SG'!FL40","v":18200},{"$f":"'Income - SG'!FM40","v":16120},{"$f":"'Income - SG'!FN40","v":21320},{"$f":"'Income - SG'!FO40","v":19240},{"$f":"'Income - SG'!FP40","v":20800},{"$f":"'Income - SG'!FQ40","v":19760},{"$f":"'Income - SG'!FR40","v":18720},{"$f":"'Income - SG'!FS40","v":18720},{"$f":"'Income - SG'!FT40","v":17160},{"$f":"'Income - SG'!FU40","v":20280},{"$f":"'Income - SG'!FV40","v":19240},{"$f":"'Income - SG'!FW40","v":20280},{"$f":"'Income - SG'!FX40","v":19240},{"$f":"'Income - SG'!FY40","v":17160},{"$f":"'Income - SG'!FZ40","v":19760},{"$f":"'Income - SG'!GA40","v":17680},{"$f":"'Income - SG'!GB40","v":18720},{"$f":"'Income - SG'!GC40","v":20800},{"$f":"'Income - SG'!GD40","v":22880},{"$f":"'Income - SG'!GE40","v":17680},{"$f":"'Income - SG'!GF40","v":16640},{"$f":"'Income - SG'!GG40","v":20800},{"$f":"'Income - SG'!GH40","v":22880},{"$f":"'Income - SG'!GI40","v":16120}]
[236,29,19760,19760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19760,22880,18200,18200,18720,17680,16120,18200,20800,20280,20800,19240,19240,19240,18200,16640,19760,17160,20280,19760,17680,18720,18720,19760,17160,18200,21320,18200,18720,20280,17160,20280,null,null,null,null,null,null,{"$f":"'Income - SG'!B41","v":19760},{"$f":"'Income - SG'!C41","v":22880},{"$f":"'Income - SG'!D41","v":18200},{"$f":"'Income - SG'!E41","v":18200},{"$f":"'Income - SG'!F41","v":18720},{"$f":"'Income - SG'!G41","v":17680},{"$f":"'Income - SG'!H41","v":16120},{"$f":"'Income - SG'!I41","v":18200},{"$f":"'Income - SG'!J41","v":20800},{"$f":"'Income - SG'!K41","v":20280},{"$f":"'Income - SG'!L41","v":20800},{"$f":"'Income - SG'!M41","v":19240},{"$f":"'Income - SG'!N41","v":19240},{"$f":"'Income - SG'!O41","v":19240},{"$f":"'Income - SG'!P41","v":18200},{"$f":"'Income - SG'!Q41","v":16640},{"$f":"'Income - SG'!R41","v":19760},{"$f":"'Income - SG'!S41","v":17160},{"$f":"'Income - SG'!T41","v":20280},{"$f":"'Income - SG'!U41","v":19760},{"$f":"'Income - SG'!V41","v":17680},{"$f":"'Income - SG'!W41","v":18720},{"$f":"'Income - SG'!X41","v":18720},{"$f":"'Income - SG'!Y41","v":19760},{"$f":"'Income - SG'!Z41","v":17160},{"$f":"'Income - SG'!AA41","v":18200},{"$f":"'Income - SG'!AB41","v":21320},{"$f":"'Income - SG'!AC41","v":18200},{"$f":"'Income - SG'!AD41","v":18720},{"$f":"'Income - SG'!AE41","v":20280},{"$f":"'Income - SG'!AF41","v":17160},{"$f":"'Income - SG'!AG41","v":20280},{"$f":"'Income - SG'!AH41","v":21320},{"$f":"'Income - SG'!AI41","v":20280},{"$f":"'Income - SG'!AJ41","v":20800},{"$f":"'Income - SG'!AK41","v":20800},{"$f":"'Income - SG'!AL41","v":16640},{"$f":"'Income - SG'!AM41","v":17160},{"$f":"'Income - SG'!AN41","v":18720},{"$f":"'Income - SG'!AO41","v":17160},{"$f":"'Income - SG'!AP41","v":18720},{"$f":"'Income - SG'!AQ41","v":17160},{"$f":"'Income - SG'!AR41","v":20280},{"$f":"'Income - SG'!AS41","v":19240},{"$f":"'Income - SG'!AT41","v":18200},{"$f":"'Income - SG'!AU41","v":20280},{"$f":"'Income - SG'!AV41","v":18200},{"$f":"'Income - SG'!AW41","v":20280},{"$f":"'Income - SG'!AX41","v":19240},{"$f":"'Income - SG'!AY41","v":17680},{"$f":"'Income - SG'!AZ41","v":16640},{"$f":"'Income - SG'!BA41","v":19760},{"$f":"'Income - SG'!BB41","v":18720},{"$f":"'Income - SG'!BC41","v":19760},{"$f":"'Income - SG'!BD41","v":17680},{"$f":"'Income - SG'!BE41","v":18200},{"$f":"'Income - SG'!BF41","v":20280},{"$f":"'Income - SG'!BG41","v":18720},{"$f":"'Income - SG'!BH41","v":18200},{"$f":"'Income - SG'!BI41","v":19760},{"$f":"'Income - SG'!BJ41","v":21320},{"$f":"'Income - SG'!BK41","v":20280},{"$f":"'Income - SG'!BL41","v":17680},{"$f":"'Income - SG'!BM41","v":16640},{"$f":"'Income - SG'!BN41","v":17680},{"$f":"'Income - SG'!BO41","v":18200},{"$f":"'Income - SG'!BP41","v":14560},{"$f":"'Income - SG'!BQ41","v":18200},{"$f":"'Income - SG'!BR41","v":16640},{"$f":"'Income - SG'!BS41","v":20800},{"$f":"'Income - SG'!BT41","v":17680},{"$f":"'Income - SG'!BU41","v":16120},{"$f":"'Income - SG'!BV41","v":18720},{"$f":"'Income - SG'!BW41","v":18720},{"$f":"'Income - SG'!BX41","v":19240},{"$f":"'Income - SG'!BY41","v":18200},{"$f":"'Income - SG'!BZ41","v":21840},{"$f":"'Income - SG'!CA41","v":19240},{"$f":"'Income - SG'!CB41","v":17680},{"$f":"'Income - SG'!CC41","v":18200},{"$f":"'Income - SG'!CD41","v":16640},{"$f":"'Income - SG'!CE38","v":16120},{"$f":"'Income - SG'!CF38","v":16640},{"$f":"'Income - SG'!CG41","v":16640},{"$f":"'Income - SG'!CH41","v":16640},{"$f":"'Income - SG'!CI41","v":17680},{"$f":"'Income - SG'!CJ41","v":17680},{"$f":"'Income - SG'!CK41","v":18720},{"$f":"'Income - SG'!CL41","v":20800},{"$f":"'Income - SG'!CM41","v":20280},{"$f":"'Income - SG'!CN41","v":20800},{"$f":"'Income - SG'!CO41","v":19240},{"$f":"'Income - SG'!CP41","v":20280},{"$f":"'Income - SG'!CQ41","v":19760},{"$f":"'Income - SG'!CR41","v":19240},{"$f":"'Income - SG'!CS41","v":18200},{"$f":"'Income - SG'!CT41","v":19240},{"$f":"'Income - SG'!CU41","v":16640},{"$f":"'Income - SG'!CV41","v":18200},{"$f":"'Income - SG'!CW41","v":16640},{"$f":"'Income - SG'!CX41","v":20280},{"$f":"'Income - SG'!CY41","v":18720},{"$f":"'Income - SG'!CZ41","v":19240},{"$f":"'Income - SG'!DA41","v":21320},{"$f":"'Income - SG'!DB41","v":19760},{"$f":"'Income - SG'!DC41","v":21320},{"$f":"'Income - SG'!DD41","v":19240},{"$f":"'Income - SG'!DE41","v":19240},{"$f":"'Income - SG'!DF41","v":17680},{"$f":"'Income - SG'!DG41","v":19240},{"$f":"'Income - SG'!DH41","v":17160},{"$f":"'Income - SG'!DI41","v":20280},{"$f":"'Income - SG'!DJ41","v":18200},{"$f":"'Income - SG'!DK41","v":17680},{"$f":"'Income - SG'!DL41","v":20800},{"$f":"'Income - SG'!DM41","v":20800},{"$f":"'Income - SG'!DN41","v":18720},{"$f":"'Income - SG'!DO41","v":18720},{"$f":"'Income - SG'!DP41","v":16640},{"$f":"'Income - SG'!DQ41","v":20800},{"$f":"'Income - SG'!DR41","v":18200},{"$f":"'Income - SG'!DS41","v":17680},{"$f":"'Income - SG'!DT41","v":17160},{"$f":"'Income - SG'!DU41","v":18720},{"$f":"'Income - SG'!DV41","v":18720},{"$f":"'Income - SG'!DW41","v":20280},{"$f":"'Income - SG'!DX41","v":18720},{"$f":"'Income - SG'!DY41","v":16640},{"$f":"'Income - SG'!DZ41","v":19760},{"$f":"'Income - SG'!EA41","v":18720},{"$f":"'Income - SG'!EB41","v":19760},{"$f":"'Income - SG'!EC41","v":17160},{"$f":"'Income - SG'!ED41","v":14913.018687704611},{"$f":"'Income - SG'!EE41","v":14759.797867884497},{"$f":"'Income - SG'!EF41","v":16565.707570041992},{"$f":"'Income - SG'!EG41","v":17417.864167534419},{"$f":"'Income - SG'!EH41","v":23920},{"$f":"'Income - SG'!EI41","v":19760},{"$f":"'Income - SG'!EJ41","v":19240},{"$f":"'Income - SG'!EK41","v":21840},{"$f":"'Income - SG'!EL41","v":24440},{"$f":"'Income - SG'!EM41","v":21320},{"$f":"'Income - SG'!EN41","v":18200},{"$f":"'Income - SG'!EO41","v":17160},{"$f":"'Income - SG'!EP41","v":18720},{"$f":"'Income - SG'!EQ41","v":21320},{"$f":"'Income - SG'!ER41","v":19760},{"$f":"'Income - SG'!ES41","v":22880},{"$f":"'Income - SG'!ET41","v":17160},{"$f":"'Income - SG'!EU41","v":20280},{"$f":"'Income - SG'!EV41","v":14560},{"$f":"'Income - SG'!EW41","v":17160},{"$f":"'Income - SG'!EX41","v":18200},{"$f":"'Income - SG'!EY41","v":15600},{"$f":"'Income - SG'!EZ41","v":21840},{"$f":"'Income - SG'!FA41","v":20800},{"$f":"'Income - SG'!FB41","v":21840},{"$f":"'Income - SG'!FC41","v":19240},{"$f":"'Income - SG'!FD41","v":19760},{"$f":"'Income - SG'!FE41","v":17680},{"$f":"'Income - SG'!FF41","v":18720},{"$f":"'Income - SG'!FG41","v":19760},{"$f":"'Income - SG'!FH41","v":21320},{"$f":"'Income - SG'!FI41","v":21320},{"$f":"'Income - SG'!FJ41","v":17160},{"$f":"'Income - SG'!FK41","v":20280},{"$f":"'Income - SG'!FL41","v":18200},{"$f":"'Income - SG'!FM41","v":16120},{"$f":"'Income - SG'!FN41","v":21840},{"$f":"'Income - SG'!FO41","v":19760},{"$f":"'Income - SG'!FP41","v":21320},{"$f":"'Income - SG'!FQ41","v":20280},{"$f":"'Income - SG'!FR41","v":19240},{"$f":"'Income - SG'!FS41","v":19240},{"$f":"'Income - SG'!FT41","v":17680},{"$f":"'Income - SG'!FU41","v":20800},{"$f":"'Income - SG'!FV41","v":19760},{"$f":"'Income - SG'!FW41","v":20280},{"$f":"'Income - SG'!FX41","v":19760},{"$f":"'Income - SG'!FY41","v":17160},{"$f":"'Income - SG'!FZ41","v":20280},{"$f":"'Income - SG'!GA41","v":18200},{"$f":"'Income - SG'!GB41","v":19240},{"$f":"'Income - SG'!GC41","v":21320},{"$f":"'Income - SG'!GD41","v":23400},{"$f":"'Income - SG'!GE41","v":17680},{"$f":"'Income - SG'!GF41","v":17160},{"$f":"'Income - SG'!GG41","v":21320},{"$f":"'Income - SG'!GH41","v":23920},{"$f":"'Income - SG'!GI41","v":16640}]
[237,30,20280,20280,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A237,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A237,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A237,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,20280,23400,18720,18200,19240,18200,16120,18720,21320,20800,21320,19760,19240,19240,18720,17160,20280,17160,20800,20280,18200,19240,19240,20280,17680,18720,21840,18720,19240,20800,17680,20800,null,null,null,null,null,null,{"$f":"'Income - SG'!B42","v":20280},{"$f":"'Income - SG'!C42","v":23400},{"$f":"'Income - SG'!D42","v":18720},{"$f":"'Income - SG'!E42","v":18200},{"$f":"'Income - SG'!F42","v":19240},{"$f":"'Income - SG'!G42","v":18200},{"$f":"'Income - SG'!H42","v":16120},{"$f":"'Income - SG'!I42","v":18720},{"$f":"'Income - SG'!J42","v":21320},{"$f":"'Income - SG'!K42","v":20800},{"$f":"'Income - SG'!L42","v":21320},{"$f":"'Income - SG'!M42","v":19760},{"$f":"'Income - SG'!N42","v":19240},{"$f":"'Income - SG'!O42","v":19240},{"$f":"'Income - SG'!P42","v":18720},{"$f":"'Income - SG'!Q42","v":17160},{"$f":"'Income - SG'!R42","v":20280},{"$f":"'Income - SG'!S42","v":17160},{"$f":"'Income - SG'!T42","v":20800},{"$f":"'Income - SG'!U42","v":20280},{"$f":"'Income - SG'!V42","v":18200},{"$f":"'Income - SG'!W42","v":19240},{"$f":"'Income - SG'!X42","v":19240},{"$f":"'Income - SG'!Y42","v":20280},{"$f":"'Income - SG'!Z42","v":17680},{"$f":"'Income - SG'!AA42","v":18720},{"$f":"'Income - SG'!AB42","v":21840},{"$f":"'Income - SG'!AC42","v":18720},{"$f":"'Income - SG'!AD42","v":19240},{"$f":"'Income - SG'!AE42","v":20800},{"$f":"'Income - SG'!AF42","v":17680},{"$f":"'Income - SG'!AG42","v":20800},{"$f":"'Income - SG'!AH42","v":21840},{"$f":"'Income - SG'!AI42","v":20800},{"$f":"'Income - SG'!AJ42","v":21320},{"$f":"'Income - SG'!AK42","v":21320},{"$f":"'Income - SG'!AL42","v":17160},{"$f":"'Income - SG'!AM42","v":17160},{"$f":"'Income - SG'!AN42","v":19240},{"$f":"'Income - SG'!AO42","v":17680},{"$f":"'Income - SG'!AP42","v":19240},{"$f":"'Income - SG'!AQ42","v":17680},{"$f":"'Income - SG'!AR42","v":20800},{"$f":"'Income - SG'!AS42","v":19760},{"$f":"'Income - SG'!AT42","v":18720},{"$f":"'Income - SG'!AU42","v":20800},{"$f":"'Income - SG'!AV42","v":18720},{"$f":"'Income - SG'!AW42","v":20800},{"$f":"'Income - SG'!AX42","v":19760},{"$f":"'Income - SG'!AY42","v":17680},{"$f":"'Income - SG'!AZ42","v":17160},{"$f":"'Income - SG'!BA42","v":20280},{"$f":"'Income - SG'!BB42","v":19240},{"$f":"'Income - SG'!BC42","v":20280},{"$f":"'Income - SG'!BD42","v":17680},{"$f":"'Income - SG'!BE42","v":18720},{"$f":"'Income - SG'!BF42","v":20800},{"$f":"'Income - SG'!BG42","v":19240},{"$f":"'Income - SG'!BH42","v":18720},{"$f":"'Income - SG'!BI42","v":20280},{"$f":"'Income - SG'!BJ42","v":21840},{"$f":"'Income - SG'!BK42","v":20800},{"$f":"'Income - SG'!BL42","v":17680},{"$f":"'Income - SG'!BM42","v":17160},{"$f":"'Income - SG'!BN42","v":17680},{"$f":"'Income - SG'!BO42","v":18720},{"$f":"'Income - SG'!BP42","v":15080},{"$f":"'Income - SG'!BQ42","v":18720},{"$f":"'Income - SG'!BR42","v":17160},{"$f":"'Income - SG'!BS42","v":21320},{"$f":"'Income - SG'!BT42","v":17680},{"$f":"'Income - SG'!BU42","v":16120},{"$f":"'Income - SG'!BV42","v":19240},{"$f":"'Income - SG'!BW42","v":19240},{"$f":"'Income - SG'!BX42","v":19760},{"$f":"'Income - SG'!BY42","v":18720},{"$f":"'Income - SG'!BZ42","v":22880},{"$f":"'Income - SG'!CA42","v":19760},{"$f":"'Income - SG'!CB42","v":17680},{"$f":"'Income - SG'!CC42","v":18720},{"$f":"'Income - SG'!CD42","v":17160},{"$f":"'Income - SG'!CE39","v":16640},{"$f":"'Income - SG'!CF39","v":17160},{"$f":"'Income - SG'!CG42","v":17160},{"$f":"'Income - SG'!CH42","v":17160},{"$f":"'Income - SG'!CI42","v":18200},{"$f":"'Income - SG'!CJ42","v":18200},{"$f":"'Income - SG'!CK42","v":18720},{"$f":"'Income - SG'!CL42","v":21320},{"$f":"'Income - SG'!CM42","v":20800},{"$f":"'Income - SG'!CN42","v":21320},{"$f":"'Income - SG'!CO42","v":19760},{"$f":"'Income - SG'!CP42","v":20800},{"$f":"'Income - SG'!CQ42","v":20280},{"$f":"'Income - SG'!CR42","v":19240},{"$f":"'Income - SG'!CS42","v":18720},{"$f":"'Income - SG'!CT42","v":19760},{"$f":"'Income - SG'!CU42","v":17160},{"$f":"'Income - SG'!CV42","v":18720},{"$f":"'Income - SG'!CW42","v":17160},{"$f":"'Income - SG'!CX42","v":20800},{"$f":"'Income - SG'!CY42","v":19240},{"$f":"'Income - SG'!CZ42","v":19760},{"$f":"'Income - SG'!DA42","v":21840},{"$f":"'Income - SG'!DB42","v":20280},{"$f":"'Income - SG'!DC42","v":21840},{"$f":"'Income - SG'!DD42","v":19760},{"$f":"'Income - SG'!DE42","v":19760},{"$f":"'Income - SG'!DF42","v":18200},{"$f":"'Income - SG'!DG42","v":19240},{"$f":"'Income - SG'!DH42","v":17160},{"$f":"'Income - SG'!DI42","v":20800},{"$f":"'Income - SG'!DJ42","v":18200},{"$f":"'Income - SG'!DK42","v":17680},{"$f":"'Income - SG'!DL42","v":20800},{"$f":"'Income - SG'!DM42","v":21320},{"$f":"'Income - SG'!DN42","v":19240},{"$f":"'Income - SG'!DO42","v":19240},{"$f":"'Income - SG'!DP42","v":17160},{"$f":"'Income - SG'!DQ42","v":21320},{"$f":"'Income - SG'!DR42","v":18720},{"$f":"'Income - SG'!DS42","v":18200},{"$f":"'Income - SG'!DT42","v":17680},{"$f":"'Income - SG'!DU42","v":19240},{"$f":"'Income - SG'!DV42","v":19240},{"$f":"'Income - SG'!DW42","v":20800},{"$f":"'Income - SG'!DX42","v":19240},{"$f":"'Income - SG'!DY42","v":17160},{"$f":"'Income - SG'!DZ42","v":20280},{"$f":"'Income - SG'!EA42","v":19240},{"$f":"'Income - SG'!EB42","v":20280},{"$f":"'Income - SG'!EC42","v":17680},{"$f":"'Income - SG'!ED42","v":15293.571225455527},{"$f":"'Income - SG'!EE42","v":15124.376106254475},{"$f":"'Income - SG'!EF42","v":17013.233685394072},{"$f":"'Income - SG'!EG42","v":18039.4541257212},{"$f":"'Income - SG'!EH42","v":24440},{"$f":"'Income - SG'!EI42","v":19760},{"$f":"'Income - SG'!EJ42","v":19760},{"$f":"'Income - SG'!EK42","v":22360},{"$f":"'Income - SG'!EL42","v":24960},{"$f":"'Income - SG'!EM42","v":21840},{"$f":"'Income - SG'!EN42","v":18720},{"$f":"'Income - SG'!EO42","v":17160},{"$f":"'Income - SG'!EP42","v":19240},{"$f":"'Income - SG'!EQ42","v":21840},{"$f":"'Income - SG'!ER42","v":20280},{"$f":"'Income - SG'!ES42","v":23400},{"$f":"'Income - SG'!ET42","v":17680},{"$f":"'Income - SG'!EU42","v":20800},{"$f":"'Income - SG'!EV42","v":14560},{"$f":"'Income - SG'!EW42","v":17680},{"$f":"'Income - SG'!EX42","v":18720},{"$f":"'Income - SG'!EY42","v":15600},{"$f":"'Income - SG'!EZ42","v":22360},{"$f":"'Income - SG'!FA42","v":21320},{"$f":"'Income - SG'!FB42","v":22360},{"$f":"'Income - SG'!FC42","v":19760},{"$f":"'Income - SG'!FD42","v":20280},{"$f":"'Income - SG'!FE42","v":18200},{"$f":"'Income - SG'!FF42","v":19240},{"$f":"'Income - SG'!FG42","v":20280},{"$f":"'Income - SG'!FH42","v":22360},{"$f":"'Income - SG'!FI42","v":21840},{"$f":"'Income - SG'!FJ42","v":17680},{"$f":"'Income - SG'!FK42","v":20800},{"$f":"'Income - SG'!FL42","v":18720},{"$f":"'Income - SG'!FM42","v":16640},{"$f":"'Income - SG'!FN42","v":22360},{"$f":"'Income - SG'!FO42","v":20280},{"$f":"'Income - SG'!FP42","v":21840},{"$f":"'Income - SG'!FQ42","v":20800},{"$f":"'Income - SG'!FR42","v":19760},{"$f":"'Income - SG'!FS42","v":19760},{"$f":"'Income - SG'!FT42","v":17680},{"$f":"'Income - SG'!FU42","v":21320},{"$f":"'Income - SG'!FV42","v":20280},{"$f":"'Income - SG'!FW42","v":20800},{"$f":"'Income - SG'!FX42","v":19760},{"$f":"'Income - SG'!FY42","v":17680},{"$f":"'Income - SG'!FZ42","v":20800},{"$f":"'Income - SG'!GA42","v":18720},{"$f":"'Income - SG'!GB42","v":19760},{"$f":"'Income - SG'!GC42","v":21840},{"$f":"'Income - SG'!GD42","v":23920},{"$f":"'Income - SG'!GE42","v":18200},{"$f":"'Income - SG'!GF42","v":17160},{"$f":"'Income - SG'!GG42","v":21840},{"$f":"'Income - SG'!GH42","v":24440},{"$f":"'Income - SG'!GI42","v":17160}]
[238,31,20800,20800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20800,23920,19240,18720,19760,18720,16640,19240,21840,21320,21840,20280,19760,19760,19240,17160,20800,17680,21320,20800,18200,19760,19760,20800,18200,18720,22360,18720,19760,21320,17680,21320,null,null,null,null,null,null,{"$f":"'Income - SG'!B43","v":20800},{"$f":"'Income - SG'!C43","v":23920},{"$f":"'Income - SG'!D43","v":19240},{"$f":"'Income - SG'!E43","v":18720},{"$f":"'Income - SG'!F43","v":19760},{"$f":"'Income - SG'!G43","v":18720},{"$f":"'Income - SG'!H43","v":16640},{"$f":"'Income - SG'!I43","v":19240},{"$f":"'Income - SG'!J43","v":21840},{"$f":"'Income - SG'!K43","v":21320},{"$f":"'Income - SG'!L43","v":21840},{"$f":"'Income - SG'!M43","v":20280},{"$f":"'Income - SG'!N43","v":19760},{"$f":"'Income - SG'!O43","v":19760},{"$f":"'Income - SG'!P43","v":19240},{"$f":"'Income - SG'!Q43","v":17160},{"$f":"'Income - SG'!R43","v":20800},{"$f":"'Income - SG'!S43","v":17680},{"$f":"'Income - SG'!T43","v":21320},{"$f":"'Income - SG'!U43","v":20800},{"$f":"'Income - SG'!V43","v":18200},{"$f":"'Income - SG'!W43","v":19760},{"$f":"'Income - SG'!X43","v":19760},{"$f":"'Income - SG'!Y43","v":20800},{"$f":"'Income - SG'!Z43","v":18200},{"$f":"'Income - SG'!AA43","v":18720},{"$f":"'Income - SG'!AB43","v":22360},{"$f":"'Income - SG'!AC43","v":18720},{"$f":"'Income - SG'!AD43","v":19760},{"$f":"'Income - SG'!AE43","v":21320},{"$f":"'Income - SG'!AF43","v":17680},{"$f":"'Income - SG'!AG43","v":21320},{"$f":"'Income - SG'!AH43","v":22360},{"$f":"'Income - SG'!AI43","v":21320},{"$f":"'Income - SG'!AJ43","v":21840},{"$f":"'Income - SG'!AK43","v":21840},{"$f":"'Income - SG'!AL43","v":17160},{"$f":"'Income - SG'!AM43","v":17680},{"$f":"'Income - SG'!AN43","v":19760},{"$f":"'Income - SG'!AO43","v":18200},{"$f":"'Income - SG'!AP43","v":19760},{"$f":"'Income - SG'!AQ43","v":17680},{"$f":"'Income - SG'!AR43","v":21320},{"$f":"'Income - SG'!AS43","v":20280},{"$f":"'Income - SG'!AT43","v":19240},{"$f":"'Income - SG'!AU43","v":21320},{"$f":"'Income - SG'!AV43","v":18720},{"$f":"'Income - SG'!AW43","v":21320},{"$f":"'Income - SG'!AX43","v":20280},{"$f":"'Income - SG'!AY43","v":18200},{"$f":"'Income - SG'!AZ43","v":17680},{"$f":"'Income - SG'!BA43","v":20280},{"$f":"'Income - SG'!BB43","v":19760},{"$f":"'Income - SG'!BC43","v":20800},{"$f":"'Income - SG'!BD43","v":18200},{"$f":"'Income - SG'!BE43","v":18720},{"$f":"'Income - SG'!BF43","v":20800},{"$f":"'Income - SG'!BG43","v":19760},{"$f":"'Income - SG'!BH43","v":19240},{"$f":"'Income - SG'!BI43","v":20800},{"$f":"'Income - SG'!BJ43","v":22360},{"$f":"'Income - SG'!BK43","v":21320},{"$f":"'Income - SG'!BL43","v":18200},{"$f":"'Income - SG'!BM43","v":17680},{"$f":"'Income - SG'!BN43","v":18200},{"$f":"'Income - SG'!BO43","v":19240},{"$f":"'Income - SG'!BP43","v":15080},{"$f":"'Income - SG'!BQ43","v":19240},{"$f":"'Income - SG'!BR43","v":17680},{"$f":"'Income - SG'!BS43","v":21320},{"$f":"'Income - SG'!BT43","v":18200},{"$f":"'Income - SG'!BU43","v":16640},{"$f":"'Income - SG'!BV43","v":19760},{"$f":"'Income - SG'!BW43","v":19760},{"$f":"'Income - SG'!BX43","v":19760},{"$f":"'Income - SG'!BY43","v":19240},{"$f":"'Income - SG'!BZ43","v":23400},{"$f":"'Income - SG'!CA43","v":20280},{"$f":"'Income - SG'!CB43","v":18200},{"$f":"'Income - SG'!CC43","v":19240},{"$f":"'Income - SG'!CD43","v":17680},{"$f":"'Income - SG'!CE40","v":17160},{"$f":"'Income - SG'!CF40","v":17680},{"$f":"'Income - SG'!CG43","v":17680},{"$f":"'Income - SG'!CH43","v":17680},{"$f":"'Income - SG'!CI43","v":18720},{"$f":"'Income - SG'!CJ43","v":18720},{"$f":"'Income - SG'!CK43","v":19240},{"$f":"'Income - SG'!CL43","v":21840},{"$f":"'Income - SG'!CM43","v":21320},{"$f":"'Income - SG'!CN43","v":21840},{"$f":"'Income - SG'!CO43","v":20280},{"$f":"'Income - SG'!CP43","v":21320},{"$f":"'Income - SG'!CQ43","v":20800},{"$f":"'Income - SG'!CR43","v":19760},{"$f":"'Income - SG'!CS43","v":19240},{"$f":"'Income - SG'!CT43","v":20280},{"$f":"'Income - SG'!CU43","v":17680},{"$f":"'Income - SG'!CV43","v":18720},{"$f":"'Income - SG'!CW43","v":17160},{"$f":"'Income - SG'!CX43","v":21320},{"$f":"'Income - SG'!CY43","v":19760},{"$f":"'Income - SG'!CZ43","v":20280},{"$f":"'Income - SG'!DA43","v":22360},{"$f":"'Income - SG'!DB43","v":20800},{"$f":"'Income - SG'!DC43","v":22360},{"$f":"'Income - SG'!DD43","v":20280},{"$f":"'Income - SG'!DE43","v":20280},{"$f":"'Income - SG'!DF43","v":18720},{"$f":"'Income - SG'!DG43","v":19760},{"$f":"'Income - SG'!DH43","v":17680},{"$f":"'Income - SG'!DI43","v":21320},{"$f":"'Income - SG'!DJ43","v":18720},{"$f":"'Income - SG'!DK43","v":18200},{"$f":"'Income - SG'!DL43","v":21320},{"$f":"'Income - SG'!DM43","v":21840},{"$f":"'Income - SG'!DN43","v":19760},{"$f":"'Income - SG'!DO43","v":19760},{"$f":"'Income - SG'!DP43","v":17680},{"$f":"'Income - SG'!DQ43","v":21840},{"$f":"'Income - SG'!DR43","v":18720},{"$f":"'Income - SG'!DS43","v":18200},{"$f":"'Income - SG'!DT43","v":18200},{"$f":"'Income - SG'!DU43","v":19760},{"$f":"'Income - SG'!DV43","v":19760},{"$f":"'Income - SG'!DW43","v":20800},{"$f":"'Income - SG'!DX43","v":19760},{"$f":"'Income - SG'!DY43","v":17680},{"$f":"'Income - SG'!DZ43","v":20280},{"$f":"'Income - SG'!EA43","v":19760},{"$f":"'Income - SG'!EB43","v":20800},{"$f":"'Income - SG'!EC43","v":18200},{"$f":"'Income - SG'!ED43","v":15674.12376320644},{"$f":"'Income - SG'!EE43","v":15488.954344624446},{"$f":"'Income - SG'!EF43","v":17460.759800746149},{"$f":"'Income - SG'!EG43","v":18661.044083907978},{"$f":"'Income - SG'!EH43","v":24960},{"$f":"'Income - SG'!EI43","v":20280},{"$f":"'Income - SG'!EJ43","v":20280},{"$f":"'Income - SG'!EK43","v":22880},{"$f":"'Income - SG'!EL43","v":25480},{"$f":"'Income - SG'!EM43","v":22360},{"$f":"'Income - SG'!EN43","v":19240},{"$f":"'Income - SG'!EO43","v":17680},{"$f":"'Income - SG'!EP43","v":19760},{"$f":"'Income - SG'!EQ43","v":22360},{"$f":"'Income - SG'!ER43","v":20800},{"$f":"'Income - SG'!ES43","v":23920},{"$f":"'Income - SG'!ET43","v":17680},{"$f":"'Income - SG'!EU43","v":21320},{"$f":"'Income - SG'!EV43","v":15080},{"$f":"'Income - SG'!EW43","v":18200},{"$f":"'Income - SG'!EX43","v":18720},{"$f":"'Income - SG'!EY43","v":16120},{"$f":"'Income - SG'!EZ43","v":22880},{"$f":"'Income - SG'!FA43","v":21840},{"$f":"'Income - SG'!FB43","v":22880},{"$f":"'Income - SG'!FC43","v":20280},{"$f":"'Income - SG'!FD43","v":20800},{"$f":"'Income - SG'!FE43","v":18720},{"$f":"'Income - SG'!FF43","v":19760},{"$f":"'Income - SG'!FG43","v":20800},{"$f":"'Income - SG'!FH43","v":22880},{"$f":"'Income - SG'!FI43","v":22360},{"$f":"'Income - SG'!FJ43","v":18200},{"$f":"'Income - SG'!FK43","v":21320},{"$f":"'Income - SG'!FL43","v":19240},{"$f":"'Income - SG'!FM43","v":17160},{"$f":"'Income - SG'!FN43","v":22880},{"$f":"'Income - SG'!FO43","v":20800},{"$f":"'Income - SG'!FP43","v":22360},{"$f":"'Income - SG'!FQ43","v":21320},{"$f":"'Income - SG'!FR43","v":20280},{"$f":"'Income - SG'!FS43","v":20280},{"$f":"'Income - SG'!FT43","v":18200},{"$f":"'Income - SG'!FU43","v":21840},{"$f":"'Income - SG'!FV43","v":20800},{"$f":"'Income - SG'!FW43","v":21320},{"$f":"'Income - SG'!FX43","v":20280},{"$f":"'Income - SG'!FY43","v":18200},{"$f":"'Income - SG'!FZ43","v":21320},{"$f":"'Income - SG'!GA43","v":19240},{"$f":"'Income - SG'!GB43","v":20280},{"$f":"'Income - SG'!GC43","v":22360},{"$f":"'Income - SG'!GD43","v":24960},{"$f":"'Income - SG'!GE43","v":18720},{"$f":"'Income - SG'!GF43","v":17680},{"$f":"'Income - SG'!GG43","v":22360},{"$f":"'Income - SG'!GH43","v":24960},{"$f":"'Income - SG'!GI43","v":17680}]
[239,32,21320,21320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21320,24440,19760,19240,19760,18720,17160,19240,22880,21840,22360,20800,20280,20280,19760,17680,21320,18200,21840,21320,18720,20280,20280,21320,18720,19240,22880,19240,20280,21320,18200,21840,null,null,null,null,null,null,{"$f":"'Income - SG'!B44","v":21320},{"$f":"'Income - SG'!C44","v":24440},{"$f":"'Income - SG'!D44","v":19760},{"$f":"'Income - SG'!E44","v":19240},{"$f":"'Income - SG'!F44","v":19760},{"$f":"'Income - SG'!G44","v":18720},{"$f":"'Income - SG'!H44","v":17160},{"$f":"'Income - SG'!I44","v":19240},{"$f":"'Income - SG'!J44","v":22880},{"$f":"'Income - SG'!K44","v":21840},{"$f":"'Income - SG'!L44","v":22360},{"$f":"'Income - SG'!M44","v":20800},{"$f":"'Income - SG'!N44","v":20280},{"$f":"'Income - SG'!O44","v":20280},{"$f":"'Income - SG'!P44","v":19760},{"$f":"'Income - SG'!Q44","v":17680},{"$f":"'Income - SG'!R44","v":21320},{"$f":"'Income - SG'!S44","v":18200},{"$f":"'Income - SG'!T44","v":21840},{"$f":"'Income - SG'!U44","v":21320},{"$f":"'Income - SG'!V44","v":18720},{"$f":"'Income - SG'!W44","v":20280},{"$f":"'Income - SG'!X44","v":20280},{"$f":"'Income - SG'!Y44","v":21320},{"$f":"'Income - SG'!Z44","v":18720},{"$f":"'Income - SG'!AA44","v":19240},{"$f":"'Income - SG'!AB44","v":22880},{"$f":"'Income - SG'!AC44","v":19240},{"$f":"'Income - SG'!AD44","v":20280},{"$f":"'Income - SG'!AE44","v":21320},{"$f":"'Income - SG'!AF44","v":18200},{"$f":"'Income - SG'!AG44","v":21840},{"$f":"'Income - SG'!AH44","v":22880},{"$f":"'Income - SG'!AI44","v":21840},{"$f":"'Income - SG'!AJ44","v":22880},{"$f":"'Income - SG'!AK44","v":22360},{"$f":"'Income - SG'!AL44","v":17680},{"$f":"'Income - SG'!AM44","v":18200},{"$f":"'Income - SG'!AN44","v":20280},{"$f":"'Income - SG'!AO44","v":18720},{"$f":"'Income - SG'!AP44","v":20280},{"$f":"'Income - SG'!AQ44","v":18200},{"$f":"'Income - SG'!AR44","v":21840},{"$f":"'Income - SG'!AS44","v":20800},{"$f":"'Income - SG'!AT44","v":19240},{"$f":"'Income - SG'!AU44","v":21840},{"$f":"'Income - SG'!AV44","v":19240},{"$f":"'Income - SG'!AW44","v":21840},{"$f":"'Income - SG'!AX44","v":20800},{"$f":"'Income - SG'!AY44","v":18720},{"$f":"'Income - SG'!AZ44","v":17680},{"$f":"'Income - SG'!BA44","v":20800},{"$f":"'Income - SG'!BB44","v":20280},{"$f":"'Income - SG'!BC44","v":21320},{"$f":"'Income - SG'!BD44","v":18720},{"$f":"'Income - SG'!BE44","v":19240},{"$f":"'Income - SG'!BF44","v":21320},{"$f":"'Income - SG'!BG44","v":20280},{"$f":"'Income - SG'!BH44","v":19240},{"$f":"'Income - SG'!BI44","v":21320},{"$f":"'Income - SG'!BJ44","v":22880},{"$f":"'Income - SG'!BK44","v":21840},{"$f":"'Income - SG'!BL44","v":18720},{"$f":"'Income - SG'!BM44","v":17680},{"$f":"'Income - SG'!BN44","v":18720},{"$f":"'Income - SG'!BO44","v":19240},{"$f":"'Income - SG'!BP44","v":15600},{"$f":"'Income - SG'!BQ44","v":19240},{"$f":"'Income - SG'!BR44","v":17680},{"$f":"'Income - SG'!BS44","v":21840},{"$f":"'Income - SG'!BT44","v":18720},{"$f":"'Income - SG'!BU44","v":17160},{"$f":"'Income - SG'!BV44","v":20280},{"$f":"'Income - SG'!BW44","v":19760},{"$f":"'Income - SG'!BX44","v":20280},{"$f":"'Income - SG'!BY44","v":19240},{"$f":"'Income - SG'!BZ44","v":23920},{"$f":"'Income - SG'!CA44","v":20800},{"$f":"'Income - SG'!CB44","v":18720},{"$f":"'Income - SG'!CC44","v":19240},{"$f":"'Income - SG'!CD44","v":17680},{"$f":"'Income - SG'!CE41","v":17680},{"$f":"'Income - SG'!CF41","v":17680},{"$f":"'Income - SG'!CG44","v":17680},{"$f":"'Income - SG'!CH44","v":17680},{"$f":"'Income - SG'!CI44","v":18720},{"$f":"'Income - SG'!CJ44","v":18720},{"$f":"'Income - SG'!CK44","v":19760},{"$f":"'Income - SG'!CL44","v":22880},{"$f":"'Income - SG'!CM44","v":21840},{"$f":"'Income - SG'!CN44","v":22360},{"$f":"'Income - SG'!CO44","v":20800},{"$f":"'Income - SG'!CP44","v":21840},{"$f":"'Income - SG'!CQ44","v":20800},{"$f":"'Income - SG'!CR44","v":20280},{"$f":"'Income - SG'!CS44","v":19240},{"$f":"'Income - SG'!CT44","v":20800},{"$f":"'Income - SG'!CU44","v":17680},{"$f":"'Income - SG'!CV44","v":19240},{"$f":"'Income - SG'!CW44","v":17680},{"$f":"'Income - SG'!CX44","v":21840},{"$f":"'Income - SG'!CY44","v":19760},{"$f":"'Income - SG'!CZ44","v":20280},{"$f":"'Income - SG'!DA44","v":22360},{"$f":"'Income - SG'!DB44","v":20800},{"$f":"'Income - SG'!DC44","v":22880},{"$f":"'Income - SG'!DD44","v":20800},{"$f":"'Income - SG'!DE44","v":20280},{"$f":"'Income - SG'!DF44","v":18720},{"$f":"'Income - SG'!DG44","v":20280},{"$f":"'Income - SG'!DH44","v":18200},{"$f":"'Income - SG'!DI44","v":21840},{"$f":"'Income - SG'!DJ44","v":19240},{"$f":"'Income - SG'!DK44","v":18720},{"$f":"'Income - SG'!DL44","v":21840},{"$f":"'Income - SG'!DM44","v":22360},{"$f":"'Income - SG'!DN44","v":20280},{"$f":"'Income - SG'!DO44","v":20280},{"$f":"'Income - SG'!DP44","v":17680},{"$f":"'Income - SG'!DQ44","v":22360},{"$f":"'Income - SG'!DR44","v":19240},{"$f":"'Income - SG'!DS44","v":18720},{"$f":"'Income - SG'!DT44","v":18200},{"$f":"'Income - SG'!DU44","v":20280},{"$f":"'Income - SG'!DV44","v":20280},{"$f":"'Income - SG'!DW44","v":21320},{"$f":"'Income - SG'!DX44","v":20280},{"$f":"'Income - SG'!DY44","v":17680},{"$f":"'Income - SG'!DZ44","v":20800},{"$f":"'Income - SG'!EA44","v":20280},{"$f":"'Income - SG'!EB44","v":21320},{"$f":"'Income - SG'!EC44","v":18720},{"$f":"'Income - SG'!ED44","v":16054.676300957353},{"$f":"'Income - SG'!EE44","v":15853.532582994418},{"$f":"'Income - SG'!EF44","v":17908.285916098226},{"$f":"'Income - SG'!EG44","v":19282.634042094756},{"$f":"'Income - SG'!EH44","v":25480},{"$f":"'Income - SG'!EI44","v":20800},{"$f":"'Income - SG'!EJ44","v":20800},{"$f":"'Income - SG'!EK44","v":23400},{"$f":"'Income - SG'!EL44","v":26000},{"$f":"'Income - SG'!EM44","v":22880},{"$f":"'Income - SG'!EN44","v":19240},{"$f":"'Income - SG'!EO44","v":18200},{"$f":"'Income - SG'!EP44","v":20280},{"$f":"'Income - SG'!EQ44","v":22620},{"$f":"'Income - SG'!ER44","v":20800},{"$f":"'Income - SG'!ES44","v":24440},{"$f":"'Income - SG'!ET44","v":18200},{"$f":"'Income - SG'!EU44","v":21840},{"$f":"'Income - SG'!EV44","v":15080},{"$f":"'Income - SG'!EW44","v":18720},{"$f":"'Income - SG'!EX44","v":19240},{"$f":"'Income - SG'!EY44","v":16640},{"$f":"'Income - SG'!EZ44","v":23400},{"$f":"'Income - SG'!FA44","v":22360},{"$f":"'Income - SG'!FB44","v":22880},{"$f":"'Income - SG'!FC44","v":20800},{"$f":"'Income - SG'!FD44","v":21320},{"$f":"'Income - SG'!FE44","v":18720},{"$f":"'Income - SG'!FF44","v":20280},{"$f":"'Income - SG'!FG44","v":21320},{"$f":"'Income - SG'!FH44","v":23400},{"$f":"'Income - SG'!FI44","v":22880},{"$f":"'Income - SG'!FJ44","v":18200},{"$f":"'Income - SG'!FK44","v":21840},{"$f":"'Income - SG'!FL44","v":19760},{"$f":"'Income - SG'!FM44","v":17160},{"$f":"'Income - SG'!FN44","v":23400},{"$f":"'Income - SG'!FO44","v":21320},{"$f":"'Income - SG'!FP44","v":23400},{"$f":"'Income - SG'!FQ44","v":21840},{"$f":"'Income - SG'!FR44","v":20800},{"$f":"'Income - SG'!FS44","v":20800},{"$f":"'Income - SG'!FT44","v":18720},{"$f":"'Income - SG'!FU44","v":21840},{"$f":"'Income - SG'!FV44","v":21320},{"$f":"'Income - SG'!FW44","v":21840},{"$f":"'Income - SG'!FX44","v":20800},{"$f":"'Income - SG'!FY44","v":18200},{"$f":"'Income - SG'!FZ44","v":21840},{"$f":"'Income - SG'!GA44","v":19760},{"$f":"'Income - SG'!GB44","v":20280},{"$f":"'Income - SG'!GC44","v":22880},{"$f":"'Income - SG'!GD44","v":25480},{"$f":"'Income - SG'!GE44","v":19240},{"$f":"'Income - SG'!GF44","v":18200},{"$f":"'Income - SG'!GG44","v":22880},{"$f":"'Income - SG'!GH44","v":25480},{"$f":"'Income - SG'!GI44","v":17680}]
[240,33,21840,21840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21840,24960,19760,19760,20280,19240,17160,19760,23400,22360,22880,21320,20800,20800,20280,18200,21840,18200,22360,21840,19240,20280,20800,21320,18720,19760,23400,19760,20800,21840,18720,22360,null,null,null,null,null,null,{"$f":"'Income - SG'!B45","v":21840},{"$f":"'Income - SG'!C45","v":24960},{"$f":"'Income - SG'!D45","v":19760},{"$f":"'Income - SG'!E45","v":19760},{"$f":"'Income - SG'!F45","v":20280},{"$f":"'Income - SG'!G45","v":19240},{"$f":"'Income - SG'!H45","v":17160},{"$f":"'Income - SG'!I45","v":19760},{"$f":"'Income - SG'!J45","v":23400},{"$f":"'Income - SG'!K45","v":22360},{"$f":"'Income - SG'!L45","v":22880},{"$f":"'Income - SG'!M45","v":21320},{"$f":"'Income - SG'!N45","v":20800},{"$f":"'Income - SG'!O45","v":20800},{"$f":"'Income - SG'!P45","v":20280},{"$f":"'Income - SG'!Q45","v":18200},{"$f":"'Income - SG'!R45","v":21840},{"$f":"'Income - SG'!S45","v":18200},{"$f":"'Income - SG'!T45","v":22360},{"$f":"'Income - SG'!U45","v":21840},{"$f":"'Income - SG'!V45","v":19240},{"$f":"'Income - SG'!W45","v":20280},{"$f":"'Income - SG'!X45","v":20800},{"$f":"'Income - SG'!Y45","v":21320},{"$f":"'Income - SG'!Z45","v":18720},{"$f":"'Income - SG'!AA45","v":19760},{"$f":"'Income - SG'!AB45","v":23400},{"$f":"'Income - SG'!AC45","v":19760},{"$f":"'Income - SG'!AD45","v":20800},{"$f":"'Income - SG'!AE45","v":21840},{"$f":"'Income - SG'!AF45","v":18720},{"$f":"'Income - SG'!AG45","v":22360},{"$f":"'Income - SG'!AH45","v":23400},{"$f":"'Income - SG'!AI45","v":22360},{"$f":"'Income - SG'!AJ45","v":23400},{"$f":"'Income - SG'!AK45","v":22880},{"$f":"'Income - SG'!AL45","v":18200},{"$f":"'Income - SG'!AM45","v":18200},{"$f":"'Income - SG'!AN45","v":20280},{"$f":"'Income - SG'!AO45","v":18720},{"$f":"'Income - SG'!AP45","v":20800},{"$f":"'Income - SG'!AQ45","v":18720},{"$f":"'Income - SG'!AR45","v":22360},{"$f":"'Income - SG'!AS45","v":21320},{"$f":"'Income - SG'!AT45","v":19760},{"$f":"'Income - SG'!AU45","v":22360},{"$f":"'Income - SG'!AV45","v":19760},{"$f":"'Income - SG'!AW45","v":22360},{"$f":"'Income - SG'!AX45","v":21320},{"$f":"'Income - SG'!AY45","v":19240},{"$f":"'Income - SG'!AZ45","v":18200},{"$f":"'Income - SG'!BA45","v":21320},{"$f":"'Income - SG'!BB45","v":20280},{"$f":"'Income - SG'!BC45","v":21320},{"$f":"'Income - SG'!BD45","v":18720},{"$f":"'Income - SG'!BE45","v":19760},{"$f":"'Income - SG'!BF45","v":21840},{"$f":"'Income - SG'!BG45","v":20280},{"$f":"'Income - SG'!BH45","v":19760},{"$f":"'Income - SG'!BI45","v":21840},{"$f":"'Income - SG'!BJ45","v":23400},{"$f":"'Income - SG'!BK45","v":22360},{"$f":"'Income - SG'!BL45","v":19240},{"$f":"'Income - SG'!BM45","v":18200},{"$f":"'Income - SG'!BN45","v":18720},{"$f":"'Income - SG'!BO45","v":19760},{"$f":"'Income - SG'!BP45","v":16120},{"$f":"'Income - SG'!BQ45","v":19760},{"$f":"'Income - SG'!BR45","v":18200},{"$f":"'Income - SG'!BS45","v":22360},{"$f":"'Income - SG'!BT45","v":19240},{"$f":"'Income - SG'!BU45","v":17160},{"$f":"'Income - SG'!BV45","v":20800},{"$f":"'Income - SG'!BW45","v":20280},{"$f":"'Income - SG'!BX45","v":20800},{"$f":"'Income - SG'!BY45","v":19760},{"$f":"'Income - SG'!BZ45","v":24440},{"$f":"'Income - SG'!CA45","v":20800},{"$f":"'Income - SG'!CB45","v":18720},{"$f":"'Income - SG'!CC45","v":19760},{"$f":"'Income - SG'!CD45","v":18200},{"$f":"'Income - SG'!CE42","v":17680},{"$f":"'Income - SG'!CF42","v":18200},{"$f":"'Income - SG'!CG45","v":18200},{"$f":"'Income - SG'!CH45","v":18200},{"$f":"'Income - SG'!CI45","v":19240},{"$f":"'Income - SG'!CJ45","v":19240},{"$f":"'Income - SG'!CK45","v":20280},{"$f":"'Income - SG'!CL45","v":23400},{"$f":"'Income - SG'!CM45","v":22360},{"$f":"'Income - SG'!CN45","v":22880},{"$f":"'Income - SG'!CO45","v":21320},{"$f":"'Income - SG'!CP45","v":22360},{"$f":"'Income - SG'!CQ45","v":21320},{"$f":"'Income - SG'!CR45","v":20800},{"$f":"'Income - SG'!CS45","v":19760},{"$f":"'Income - SG'!CT45","v":21320},{"$f":"'Income - SG'!CU45","v":18200},{"$f":"'Income - SG'!CV45","v":19760},{"$f":"'Income - SG'!CW45","v":18200},{"$f":"'Income - SG'!CX45","v":21840},{"$f":"'Income - SG'!CY45","v":20280},{"$f":"'Income - SG'!CZ45","v":20800},{"$f":"'Income - SG'!DA45","v":22880},{"$f":"'Income - SG'!DB45","v":21320},{"$f":"'Income - SG'!DC45","v":23400},{"$f":"'Income - SG'!DD45","v":21320},{"$f":"'Income - SG'!DE45","v":20800},{"$f":"'Income - SG'!DF45","v":19240},{"$f":"'Income - SG'!DG45","v":20800},{"$f":"'Income - SG'!DH45","v":18200},{"$f":"'Income - SG'!DI45","v":22360},{"$f":"'Income - SG'!DJ45","v":19760},{"$f":"'Income - SG'!DK45","v":19240},{"$f":"'Income - SG'!DL45","v":22360},{"$f":"'Income - SG'!DM45","v":22880},{"$f":"'Income - SG'!DN45","v":20280},{"$f":"'Income - SG'!DO45","v":20800},{"$f":"'Income - SG'!DP45","v":18200},{"$f":"'Income - SG'!DQ45","v":22880},{"$f":"'Income - SG'!DR45","v":19760},{"$f":"'Income - SG'!DS45","v":19240},{"$f":"'Income - SG'!DT45","v":18720},{"$f":"'Income - SG'!DU45","v":20280},{"$f":"'Income - SG'!DV45","v":20800},{"$f":"'Income - SG'!DW45","v":21840},{"$f":"'Income - SG'!DX45","v":20280},{"$f":"'Income - SG'!DY45","v":18200},{"$f":"'Income - SG'!DZ45","v":21320},{"$f":"'Income - SG'!EA45","v":20280},{"$f":"'Income - SG'!EB45","v":21320},{"$f":"'Income - SG'!EC45","v":18720},{"$f":"'Income - SG'!ED45","v":16435.228838708266},{"$f":"'Income - SG'!EE45","v":16218.110821364389},{"$f":"'Income - SG'!EF45","v":18355.812031450303},{"$f":"'Income - SG'!EG45","v":19904.224000281534},{"$f":"'Income - SG'!EH45","v":26000},{"$f":"'Income - SG'!EI45","v":21320},{"$f":"'Income - SG'!EJ45","v":21320},{"$f":"'Income - SG'!EK45","v":24440},{"$f":"'Income - SG'!EL45","v":26520},{"$f":"'Income - SG'!EM45","v":23400},{"$f":"'Income - SG'!EN45","v":19760},{"$f":"'Income - SG'!EO45","v":18200},{"$f":"'Income - SG'!EP45","v":20800},{"$f":"'Income - SG'!EQ45","v":23140},{"$f":"'Income - SG'!ER45","v":21320},{"$f":"'Income - SG'!ES45","v":24960},{"$f":"'Income - SG'!ET45","v":18720},{"$f":"'Income - SG'!EU45","v":22360},{"$f":"'Income - SG'!EV45","v":15600},{"$f":"'Income - SG'!EW45","v":18720},{"$f":"'Income - SG'!EX45","v":19760},{"$f":"'Income - SG'!EY45","v":16640},{"$f":"'Income - SG'!EZ45","v":23920},{"$f":"'Income - SG'!FA45","v":22880},{"$f":"'Income - SG'!FB45","v":23400},{"$f":"'Income - SG'!FC45","v":21320},{"$f":"'Income - SG'!FD45","v":21840},{"$f":"'Income - SG'!FE45","v":19760},{"$f":"'Income - SG'!FF45","v":20280},{"$f":"'Income - SG'!FG45","v":21840},{"$f":"'Income - SG'!FH45","v":23920},{"$f":"'Income - SG'!FI45","v":23400},{"$f":"'Income - SG'!FJ45","v":18720},{"$f":"'Income - SG'!FK45","v":22360},{"$f":"'Income - SG'!FL45","v":19760},{"$f":"'Income - SG'!FM45","v":17680},{"$f":"'Income - SG'!FN45","v":23920},{"$f":"'Income - SG'!FO45","v":21320},{"$f":"'Income - SG'!FP45","v":23920},{"$f":"'Income - SG'!FQ45","v":22360},{"$f":"'Income - SG'!FR45","v":21320},{"$f":"'Income - SG'!FS45","v":20800},{"$f":"'Income - SG'!FT45","v":19240},{"$f":"'Income - SG'!FU45","v":22360},{"$f":"'Income - SG'!FV45","v":21840},{"$f":"'Income - SG'!FW45","v":22360},{"$f":"'Income - SG'!FX45","v":21320},{"$f":"'Income - SG'!FY45","v":18720},{"$f":"'Income - SG'!FZ45","v":22360},{"$f":"'Income - SG'!GA45","v":19760},{"$f":"'Income - SG'!GB45","v":20800},{"$f":"'Income - SG'!GC45","v":23400},{"$f":"'Income - SG'!GD45","v":26000},{"$f":"'Income - SG'!GE45","v":19240},{"$f":"'Income - SG'!GF45","v":18200},{"$f":"'Income - SG'!GG45","v":23400},{"$f":"'Income - SG'!GH45","v":26000},{"$f":"'Income - SG'!GI45","v":18200}]
[241,34,22360,22360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22360,25480,20280,19760,20800,19760,17680,20280,23920,22880,23920,21320,21320,21320,20280,18200,22360,18720,22880,21840,19760,20800,21320,21840,19240,19760,23920,20280,20800,22360,18720,22880,null,null,null,null,null,null,{"$f":"'Income - SG'!B46","v":22360},{"$f":"'Income - SG'!C46","v":25480},{"$f":"'Income - SG'!D46","v":20280},{"$f":"'Income - SG'!E46","v":19760},{"$f":"'Income - SG'!F46","v":20800},{"$f":"'Income - SG'!G46","v":19760},{"$f":"'Income - SG'!H46","v":17680},{"$f":"'Income - SG'!I46","v":20280},{"$f":"'Income - SG'!J46","v":23920},{"$f":"'Income - SG'!K46","v":22880},{"$f":"'Income - SG'!L46","v":23920},{"$f":"'Income - SG'!M46","v":21320},{"$f":"'Income - SG'!N46","v":21320},{"$f":"'Income - SG'!O46","v":21320},{"$f":"'Income - SG'!P46","v":20280},{"$f":"'Income - SG'!Q46","v":18200},{"$f":"'Income - SG'!R46","v":22360},{"$f":"'Income - SG'!S46","v":18720},{"$f":"'Income - SG'!T46","v":22880},{"$f":"'Income - SG'!U46","v":21840},{"$f":"'Income - SG'!V46","v":19760},{"$f":"'Income - SG'!W46","v":20800},{"$f":"'Income - SG'!X46","v":21320},{"$f":"'Income - SG'!Y46","v":21840},{"$f":"'Income - SG'!Z46","v":19240},{"$f":"'Income - SG'!AA46","v":19760},{"$f":"'Income - SG'!AB46","v":23920},{"$f":"'Income - SG'!AC46","v":20280},{"$f":"'Income - SG'!AD46","v":20800},{"$f":"'Income - SG'!AE46","v":22360},{"$f":"'Income - SG'!AF46","v":18720},{"$f":"'Income - SG'!AG46","v":22880},{"$f":"'Income - SG'!AH46","v":23920},{"$f":"'Income - SG'!AI46","v":22880},{"$f":"'Income - SG'!AJ46","v":23920},{"$f":"'Income - SG'!AK46","v":23920},{"$f":"'Income - SG'!AL46","v":18200},{"$f":"'Income - SG'!AM46","v":18720},{"$f":"'Income - SG'!AN46","v":20800},{"$f":"'Income - SG'!AO46","v":19240},{"$f":"'Income - SG'!AP46","v":20800},{"$f":"'Income - SG'!AQ46","v":18720},{"$f":"'Income - SG'!AR46","v":22880},{"$f":"'Income - SG'!AS46","v":21320},{"$f":"'Income - SG'!AT46","v":20280},{"$f":"'Income - SG'!AU46","v":22880},{"$f":"'Income - SG'!AV46","v":19760},{"$f":"'Income - SG'!AW46","v":22880},{"$f":"'Income - SG'!AX46","v":21840},{"$f":"'Income - SG'!AY46","v":19240},{"$f":"'Income - SG'!AZ46","v":18720},{"$f":"'Income - SG'!BA46","v":21840},{"$f":"'Income - SG'!BB46","v":20800},{"$f":"'Income - SG'!BC46","v":21840},{"$f":"'Income - SG'!BD46","v":19240},{"$f":"'Income - SG'!BE46","v":20280},{"$f":"'Income - SG'!BF46","v":22360},{"$f":"'Income - SG'!BG46","v":20800},{"$f":"'Income - SG'!BH46","v":20280},{"$f":"'Income - SG'!BI46","v":22360},{"$f":"'Income - SG'!BJ46","v":23920},{"$f":"'Income - SG'!BK46","v":22880},{"$f":"'Income - SG'!BL46","v":19240},{"$f":"'Income - SG'!BM46","v":18720},{"$f":"'Income - SG'!BN46","v":19240},{"$f":"'Income - SG'!BO46","v":20280},{"$f":"'Income - SG'!BP46","v":16120},{"$f":"'Income - SG'!BQ46","v":20280},{"$f":"'Income - SG'!BR46","v":18720},{"$f":"'Income - SG'!BS46","v":22880},{"$f":"'Income - SG'!BT46","v":19760},{"$f":"'Income - SG'!BU46","v":17680},{"$f":"'Income - SG'!BV46","v":21320},{"$f":"'Income - SG'!BW46","v":20800},{"$f":"'Income - SG'!BX46","v":21320},{"$f":"'Income - SG'!BY46","v":20280},{"$f":"'Income - SG'!BZ46","v":24960},{"$f":"'Income - SG'!CA46","v":21320},{"$f":"'Income - SG'!CB46","v":19240},{"$f":"'Income - SG'!CC46","v":20280},{"$f":"'Income - SG'!CD46","v":18720},{"$f":"'Income - SG'!CE43","v":18200},{"$f":"'Income - SG'!CF43","v":18720},{"$f":"'Income - SG'!CG46","v":18720},{"$f":"'Income - SG'!CH46","v":18720},{"$f":"'Income - SG'!CI46","v":19760},{"$f":"'Income - SG'!CJ46","v":19760},{"$f":"'Income - SG'!CK46","v":20280},{"$f":"'Income - SG'!CL46","v":23920},{"$f":"'Income - SG'!CM46","v":22880},{"$f":"'Income - SG'!CN46","v":23920},{"$f":"'Income - SG'!CO46","v":21320},{"$f":"'Income - SG'!CP46","v":22880},{"$f":"'Income - SG'!CQ46","v":21840},{"$f":"'Income - SG'!CR46","v":21320},{"$f":"'Income - SG'!CS46","v":20280},{"$f":"'Income - SG'!CT46","v":21840},{"$f":"'Income - SG'!CU46","v":18720},{"$f":"'Income - SG'!CV46","v":20280},{"$f":"'Income - SG'!CW46","v":18200},{"$f":"'Income - SG'!CX46","v":22360},{"$f":"'Income - SG'!CY46","v":20800},{"$f":"'Income - SG'!CZ46","v":21320},{"$f":"'Income - SG'!DA46","v":23400},{"$f":"'Income - SG'!DB46","v":21840},{"$f":"'Income - SG'!DC46","v":23920},{"$f":"'Income - SG'!DD46","v":21840},{"$f":"'Income - SG'!DE46","v":21320},{"$f":"'Income - SG'!DF46","v":19760},{"$f":"'Income - SG'!DG46","v":21320},{"$f":"'Income - SG'!DH46","v":18720},{"$f":"'Income - SG'!DI46","v":22880},{"$f":"'Income - SG'!DJ46","v":19760},{"$f":"'Income - SG'!DK46","v":19760},{"$f":"'Income - SG'!DL46","v":22880},{"$f":"'Income - SG'!DM46","v":23400},{"$f":"'Income - SG'!DN46","v":20800},{"$f":"'Income - SG'!DO46","v":21320},{"$f":"'Income - SG'!DP46","v":18720},{"$f":"'Income - SG'!DQ46","v":23400},{"$f":"'Income - SG'!DR46","v":20280},{"$f":"'Income - SG'!DS46","v":19760},{"$f":"'Income - SG'!DT46","v":19240},{"$f":"'Income - SG'!DU46","v":20800},{"$f":"'Income - SG'!DV46","v":21320},{"$f":"'Income - SG'!DW46","v":22360},{"$f":"'Income - SG'!DX46","v":20800},{"$f":"'Income - SG'!DY46","v":18720},{"$f":"'Income - SG'!DZ46","v":21840},{"$f":"'Income - SG'!EA46","v":20800},{"$f":"'Income - SG'!EB46","v":21840},{"$f":"'Income - SG'!EC46","v":19240},{"$f":"'Income - SG'!ED46","v":16815.781376459177},{"$f":"'Income - SG'!EE46","v":16582.689059734363},{"$f":"'Income - SG'!EF46","v":18803.33814680238},{"$f":"'Income - SG'!EG46","v":20525.813958468312},{"$f":"'Income - SG'!EH46","v":26520},{"$f":"'Income - SG'!EI46","v":21840},{"$f":"'Income - SG'!EJ46","v":21320},{"$f":"'Income - SG'!EK46","v":24960},{"$f":"'Income - SG'!EL46","v":27560},{"$f":"'Income - SG'!EM46","v":23920},{"$f":"'Income - SG'!EN46","v":20280},{"$f":"'Income - SG'!EO46","v":18720},{"$f":"'Income - SG'!EP46","v":20800},{"$f":"'Income - SG'!EQ46","v":23660},{"$f":"'Income - SG'!ER46","v":21840},{"$f":"'Income - SG'!ES46","v":25480},{"$f":"'Income - SG'!ET46","v":18720},{"$f":"'Income - SG'!EU46","v":22880},{"$f":"'Income - SG'!EV46","v":15600},{"$f":"'Income - SG'!EW46","v":19240},{"$f":"'Income - SG'!EX46","v":20280},{"$f":"'Income - SG'!EY46","v":17160},{"$f":"'Income - SG'!EZ46","v":24440},{"$f":"'Income - SG'!FA46","v":23400},{"$f":"'Income - SG'!FB46","v":23920},{"$f":"'Income - SG'!FC46","v":21320},{"$f":"'Income - SG'!FD46","v":22360},{"$f":"'Income - SG'!FE46","v":19760},{"$f":"'Income - SG'!FF46","v":20800},{"$f":"'Income - SG'!FG46","v":22360},{"$f":"'Income - SG'!FH46","v":24440},{"$f":"'Income - SG'!FI46","v":23920},{"$f":"'Income - SG'!FJ46","v":19240},{"$f":"'Income - SG'!FK46","v":22360},{"$f":"'Income - SG'!FL46","v":20280},{"$f":"'Income - SG'!FM46","v":17680},{"$f":"'Income - SG'!FN46","v":24440},{"$f":"'Income - SG'!FO46","v":21840},{"$f":"'Income - SG'!FP46","v":24440},{"$f":"'Income - SG'!FQ46","v":23400},{"$f":"'Income - SG'!FR46","v":21320},{"$f":"'Income - SG'!FS46","v":21320},{"$f":"'Income - SG'!FT46","v":19240},{"$f":"'Income - SG'!FU46","v":22880},{"$f":"'Income - SG'!FV46","v":22360},{"$f":"'Income - SG'!FW46","v":22880},{"$f":"'Income - SG'!FX46","v":21840},{"$f":"'Income - SG'!FY46","v":19240},{"$f":"'Income - SG'!FZ46","v":22880},{"$f":"'Income - SG'!GA46","v":20280},{"$f":"'Income - SG'!GB46","v":21320},{"$f":"'Income - SG'!GC46","v":23920},{"$f":"'Income - SG'!GD46","v":26520},{"$f":"'Income - SG'!GE46","v":19760},{"$f":"'Income - SG'!GF46","v":18720},{"$f":"'Income - SG'!GG46","v":23920},{"$f":"'Income - SG'!GH46","v":26520},{"$f":"'Income - SG'!GI46","v":18720}]
[242,35,22360,22360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22360,26520,20800,20280,21320,20280,18200,20800,24440,23400,24440,21840,21840,21840,20800,18720,22880,19240,23400,22360,19760,21320,21840,22360,19760,20280,24440,20280,21320,22880,19240,23400,null,null,null,null,null,null,{"$f":"'Income - SG'!B47","v":22360},{"$f":"'Income - SG'!C47","v":26520},{"$f":"'Income - SG'!D47","v":20800},{"$f":"'Income - SG'!E47","v":20280},{"$f":"'Income - SG'!F47","v":21320},{"$f":"'Income - SG'!G47","v":20280},{"$f":"'Income - SG'!H47","v":18200},{"$f":"'Income - SG'!I47","v":20800},{"$f":"'Income - SG'!J47","v":24440},{"$f":"'Income - SG'!K47","v":23400},{"$f":"'Income - SG'!L47","v":24440},{"$f":"'Income - SG'!M47","v":21840},{"$f":"'Income - SG'!N47","v":21840},{"$f":"'Income - SG'!O47","v":21840},{"$f":"'Income - SG'!P47","v":20800},{"$f":"'Income - SG'!Q47","v":18720},{"$f":"'Income - SG'!R47","v":22880},{"$f":"'Income - SG'!S47","v":19240},{"$f":"'Income - SG'!T47","v":23400},{"$f":"'Income - SG'!U47","v":22360},{"$f":"'Income - SG'!V47","v":19760},{"$f":"'Income - SG'!W47","v":21320},{"$f":"'Income - SG'!X47","v":21840},{"$f":"'Income - SG'!Y47","v":22360},{"$f":"'Income - SG'!Z47","v":19760},{"$f":"'Income - SG'!AA47","v":20280},{"$f":"'Income - SG'!AB47","v":24440},{"$f":"'Income - SG'!AC47","v":20280},{"$f":"'Income - SG'!AD47","v":21320},{"$f":"'Income - SG'!AE47","v":22880},{"$f":"'Income - SG'!AF47","v":19240},{"$f":"'Income - SG'!AG47","v":23400},{"$f":"'Income - SG'!AH47","v":24440},{"$f":"'Income - SG'!AI47","v":23400},{"$f":"'Income - SG'!AJ47","v":24440},{"$f":"'Income - SG'!AK47","v":24440},{"$f":"'Income - SG'!AL47","v":18720},{"$f":"'Income - SG'!AM47","v":19240},{"$f":"'Income - SG'!AN47","v":21320},{"$f":"'Income - SG'!AO47","v":19760},{"$f":"'Income - SG'!AP47","v":21320},{"$f":"'Income - SG'!AQ47","v":19240},{"$f":"'Income - SG'!AR47","v":23400},{"$f":"'Income - SG'!AS47","v":21840},{"$f":"'Income - SG'!AT47","v":20800},{"$f":"'Income - SG'!AU47","v":23400},{"$f":"'Income - SG'!AV47","v":20280},{"$f":"'Income - SG'!AW47","v":23400},{"$f":"'Income - SG'!AX47","v":22360},{"$f":"'Income - SG'!AY47","v":19760},{"$f":"'Income - SG'!AZ47","v":18720},{"$f":"'Income - SG'!BA47","v":22360},{"$f":"'Income - SG'!BB47","v":21320},{"$f":"'Income - SG'!BC47","v":22360},{"$f":"'Income - SG'!BD47","v":19760},{"$f":"'Income - SG'!BE47","v":20280},{"$f":"'Income - SG'!BF47","v":22880},{"$f":"'Income - SG'!BG47","v":21320},{"$f":"'Income - SG'!BH47","v":20800},{"$f":"'Income - SG'!BI47","v":22360},{"$f":"'Income - SG'!BJ47","v":24440},{"$f":"'Income - SG'!BK47","v":23400},{"$f":"'Income - SG'!BL47","v":19760},{"$f":"'Income - SG'!BM47","v":18720},{"$f":"'Income - SG'!BN47","v":19760},{"$f":"'Income - SG'!BO47","v":20800},{"$f":"'Income - SG'!BP47","v":16640},{"$f":"'Income - SG'!BQ47","v":20800},{"$f":"'Income - SG'!BR47","v":18720},{"$f":"'Income - SG'!BS47","v":23400},{"$f":"'Income - SG'!BT47","v":19760},{"$f":"'Income - SG'!BU47","v":17680},{"$f":"'Income - SG'!BV47","v":21320},{"$f":"'Income - SG'!BW47","v":21320},{"$f":"'Income - SG'!BX47","v":21840},{"$f":"'Income - SG'!BY47","v":20800},{"$f":"'Income - SG'!BZ47","v":25480},{"$f":"'Income - SG'!CA47","v":21840},{"$f":"'Income - SG'!CB47","v":19760},{"$f":"'Income - SG'!CC47","v":20800},{"$f":"'Income - SG'!CD47","v":19240},{"$f":"'Income - SG'!CE44","v":18720},{"$f":"'Income - SG'!CF44","v":18720},{"$f":"'Income - SG'!CG47","v":19240},{"$f":"'Income - SG'!CH47","v":18720},{"$f":"'Income - SG'!CI47","v":20280},{"$f":"'Income - SG'!CJ47","v":20280},{"$f":"'Income - SG'!CK47","v":20800},{"$f":"'Income - SG'!CL47","v":24440},{"$f":"'Income - SG'!CM47","v":23400},{"$f":"'Income - SG'!CN47","v":24440},{"$f":"'Income - SG'!CO47","v":21840},{"$f":"'Income - SG'!CP47","v":23400},{"$f":"'Income - SG'!CQ47","v":22360},{"$f":"'Income - SG'!CR47","v":21840},{"$f":"'Income - SG'!CS47","v":20800},{"$f":"'Income - SG'!CT47","v":22360},{"$f":"'Income - SG'!CU47","v":18720},{"$f":"'Income - SG'!CV47","v":20280},{"$f":"'Income - SG'!CW47","v":18720},{"$f":"'Income - SG'!CX47","v":22880},{"$f":"'Income - SG'!CY47","v":21320},{"$f":"'Income - SG'!CZ47","v":21840},{"$f":"'Income - SG'!DA47","v":23920},{"$f":"'Income - SG'!DB47","v":22360},{"$f":"'Income - SG'!DC47","v":24440},{"$f":"'Income - SG'!DD47","v":22360},{"$f":"'Income - SG'!DE47","v":21840},{"$f":"'Income - SG'!DF47","v":20280},{"$f":"'Income - SG'!DG47","v":21840},{"$f":"'Income - SG'!DH47","v":19240},{"$f":"'Income - SG'!DI47","v":23400},{"$f":"'Income - SG'!DJ47","v":20280},{"$f":"'Income - SG'!DK47","v":20280},{"$f":"'Income - SG'!DL47","v":23400},{"$f":"'Income - SG'!DM47","v":23920},{"$f":"'Income - SG'!DN47","v":21320},{"$f":"'Income - SG'!DO47","v":21840},{"$f":"'Income - SG'!DP47","v":18720},{"$f":"'Income - SG'!DQ47","v":23920},{"$f":"'Income - SG'!DR47","v":20280},{"$f":"'Income - SG'!DS47","v":19760},{"$f":"'Income - SG'!DT47","v":19240},{"$f":"'Income - SG'!DU47","v":21320},{"$f":"'Income - SG'!DV47","v":21840},{"$f":"'Income - SG'!DW47","v":22880},{"$f":"'Income - SG'!DX47","v":21320},{"$f":"'Income - SG'!DY47","v":18720},{"$f":"'Income - SG'!DZ47","v":22360},{"$f":"'Income - SG'!EA47","v":21320},{"$f":"'Income - SG'!EB47","v":22360},{"$f":"'Income - SG'!EC47","v":19760},{"$f":"'Income - SG'!ED47","v":17196.333914210089},{"$f":"'Income - SG'!EE47","v":16947.267298104336},{"$f":"'Income - SG'!EF47","v":19250.864262154457},{"$f":"'Income - SG'!EG47","v":21147.40391665509},{"$f":"'Income - SG'!EH47","v":27040},{"$f":"'Income - SG'!EI47","v":22360},{"$f":"'Income - SG'!EJ47","v":21840},{"$f":"'Income - SG'!EK47","v":25480},{"$f":"'Income - SG'!EL47","v":28080},{"$f":"'Income - SG'!EM47","v":24440},{"$f":"'Income - SG'!EN47","v":20800},{"$f":"'Income - SG'!EO47","v":19240},{"$f":"'Income - SG'!EP47","v":21320},{"$f":"'Income - SG'!EQ47","v":24180},{"$f":"'Income - SG'!ER47","v":22360},{"$f":"'Income - SG'!ES47","v":26000},{"$f":"'Income - SG'!ET47","v":19240},{"$f":"'Income - SG'!EU47","v":23400},{"$f":"'Income - SG'!EV47","v":16120},{"$f":"'Income - SG'!EW47","v":19760},{"$f":"'Income - SG'!EX47","v":20280},{"$f":"'Income - SG'!EY47","v":17160},{"$f":"'Income - SG'!EZ47","v":25480},{"$f":"'Income - SG'!FA47","v":23920},{"$f":"'Income - SG'!FB47","v":24960},{"$f":"'Income - SG'!FC47","v":21840},{"$f":"'Income - SG'!FD47","v":22880},{"$f":"'Income - SG'!FE47","v":20280},{"$f":"'Income - SG'!FF47","v":21320},{"$f":"'Income - SG'!FG47","v":22880},{"$f":"'Income - SG'!FH47","v":24960},{"$f":"'Income - SG'!FI47","v":24440},{"$f":"'Income - SG'!FJ47","v":19760},{"$f":"'Income - SG'!FK47","v":22880},{"$f":"'Income - SG'!FL47","v":20800},{"$f":"'Income - SG'!FM47","v":18200},{"$f":"'Income - SG'!FN47","v":24960},{"$f":"'Income - SG'!FO47","v":22360},{"$f":"'Income - SG'!FP47","v":24960},{"$f":"'Income - SG'!FQ47","v":23920},{"$f":"'Income - SG'!FR47","v":21840},{"$f":"'Income - SG'!FS47","v":21840},{"$f":"'Income - SG'!FT47","v":19760},{"$f":"'Income - SG'!FU47","v":23400},{"$f":"'Income - SG'!FV47","v":22880},{"$f":"'Income - SG'!FW47","v":23400},{"$f":"'Income - SG'!FX47","v":21840},{"$f":"'Income - SG'!FY47","v":19760},{"$f":"'Income - SG'!FZ47","v":23400},{"$f":"'Income - SG'!GA47","v":20800},{"$f":"'Income - SG'!GB47","v":21840},{"$f":"'Income - SG'!GC47","v":24440},{"$f":"'Income - SG'!GD47","v":27040},{"$f":"'Income - SG'!GE47","v":20280},{"$f":"'Income - SG'!GF47","v":19240},{"$f":"'Income - SG'!GG47","v":24440},{"$f":"'Income - SG'!GH47","v":27040},{"$f":"'Income - SG'!GI47","v":18720}]
[243,36,22880,22880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22880,27040,21320,20800,21840,20280,18200,20800,24960,23920,24960,22360,21840,21840,21320,19240,23400,19240,23920,22880,20280,21840,22360,22880,20280,20800,24960,20800,21840,23400,19760,23920,null,null,null,null,null,null,{"$f":"'Income - SG'!B48","v":22880},{"$f":"'Income - SG'!C48","v":27040},{"$f":"'Income - SG'!D48","v":21320},{"$f":"'Income - SG'!E48","v":20800},{"$f":"'Income - SG'!F48","v":21840},{"$f":"'Income - SG'!G48","v":20280},{"$f":"'Income - SG'!H48","v":18200},{"$f":"'Income - SG'!I48","v":20800},{"$f":"'Income - SG'!J48","v":24960},{"$f":"'Income - SG'!K48","v":23920},{"$f":"'Income - SG'!L48","v":24960},{"$f":"'Income - SG'!M48","v":22360},{"$f":"'Income - SG'!N48","v":21840},{"$f":"'Income - SG'!O48","v":21840},{"$f":"'Income - SG'!P48","v":21320},{"$f":"'Income - SG'!Q48","v":19240},{"$f":"'Income - SG'!R48","v":23400},{"$f":"'Income - SG'!S48","v":19240},{"$f":"'Income - SG'!T48","v":23920},{"$f":"'Income - SG'!U48","v":22880},{"$f":"'Income - SG'!V48","v":20280},{"$f":"'Income - SG'!W48","v":21840},{"$f":"'Income - SG'!X48","v":22360},{"$f":"'Income - SG'!Y48","v":22880},{"$f":"'Income - SG'!Z48","v":20280},{"$f":"'Income - SG'!AA48","v":20800},{"$f":"'Income - SG'!AB48","v":24960},{"$f":"'Income - SG'!AC48","v":20800},{"$f":"'Income - SG'!AD48","v":21840},{"$f":"'Income - SG'!AE48","v":23400},{"$f":"'Income - SG'!AF48","v":19760},{"$f":"'Income - SG'!AG48","v":23920},{"$f":"'Income - SG'!AH48","v":24960},{"$f":"'Income - SG'!AI48","v":23920},{"$f":"'Income - SG'!AJ48","v":24960},{"$f":"'Income - SG'!AK48","v":24960},{"$f":"'Income - SG'!AL48","v":19240},{"$f":"'Income - SG'!AM48","v":19240},{"$f":"'Income - SG'!AN48","v":21840},{"$f":"'Income - SG'!AO48","v":20280},{"$f":"'Income - SG'!AP48","v":21840},{"$f":"'Income - SG'!AQ48","v":19760},{"$f":"'Income - SG'!AR48","v":23920},{"$f":"'Income - SG'!AS48","v":22360},{"$f":"'Income - SG'!AT48","v":21320},{"$f":"'Income - SG'!AU48","v":23920},{"$f":"'Income - SG'!AV48","v":20800},{"$f":"'Income - SG'!AW48","v":23920},{"$f":"'Income - SG'!AX48","v":22880},{"$f":"'Income - SG'!AY48","v":20280},{"$f":"'Income - SG'!AZ48","v":19240},{"$f":"'Income - SG'!BA48","v":22880},{"$f":"'Income - SG'!BB48","v":21840},{"$f":"'Income - SG'!BC48","v":22880},{"$f":"'Income - SG'!BD48","v":20280},{"$f":"'Income - SG'!BE48","v":20800},{"$f":"'Income - SG'!BF48","v":23400},{"$f":"'Income - SG'!BG48","v":21840},{"$f":"'Income - SG'!BH48","v":20800},{"$f":"'Income - SG'!BI48","v":22880},{"$f":"'Income - SG'!BJ48","v":24960},{"$f":"'Income - SG'!BK48","v":23920},{"$f":"'Income - SG'!BL48","v":20280},{"$f":"'Income - SG'!BM48","v":19240},{"$f":"'Income - SG'!BN48","v":20280},{"$f":"'Income - SG'!BO48","v":20800},{"$f":"'Income - SG'!BP48","v":16640},{"$f":"'Income - SG'!BQ48","v":21320},{"$f":"'Income - SG'!BR48","v":19240},{"$f":"'Income - SG'!BS48","v":23920},{"$f":"'Income - SG'!BT48","v":20280},{"$f":"'Income - SG'!BU48","v":18200},{"$f":"'Income - SG'!BV48","v":21840},{"$f":"'Income - SG'!BW48","v":21840},{"$f":"'Income - SG'!BX48","v":22360},{"$f":"'Income - SG'!BY48","v":20800},{"$f":"'Income - SG'!BZ48","v":26000},{"$f":"'Income - SG'!CA48","v":22360},{"$f":"'Income - SG'!CB48","v":20280},{"$f":"'Income - SG'!CC48","v":20800},{"$f":"'Income - SG'!CD48","v":19760},{"$f":"'Income - SG'!CE45","v":18720},{"$f":"'Income - SG'!CF45","v":19240},{"$f":"'Income - SG'!CG48","v":19240},{"$f":"'Income - SG'!CH48","v":19240},{"$f":"'Income - SG'!CI48","v":20280},{"$f":"'Income - SG'!CJ48","v":20280},{"$f":"'Income - SG'!CK48","v":21320},{"$f":"'Income - SG'!CL48","v":24960},{"$f":"'Income - SG'!CM48","v":23920},{"$f":"'Income - SG'!CN48","v":24960},{"$f":"'Income - SG'!CO48","v":22360},{"$f":"'Income - SG'!CP48","v":23920},{"$f":"'Income - SG'!CQ48","v":22880},{"$f":"'Income - SG'!CR48","v":21840},{"$f":"'Income - SG'!CS48","v":21320},{"$f":"'Income - SG'!CT48","v":22880},{"$f":"'Income - SG'!CU48","v":19240},{"$f":"'Income - SG'!CV48","v":20800},{"$f":"'Income - SG'!CW48","v":19240},{"$f":"'Income - SG'!CX48","v":23400},{"$f":"'Income - SG'!CY48","v":21840},{"$f":"'Income - SG'!CZ48","v":22360},{"$f":"'Income - SG'!DA48","v":24440},{"$f":"'Income - SG'!DB48","v":22880},{"$f":"'Income - SG'!DC48","v":24960},{"$f":"'Income - SG'!DD48","v":22880},{"$f":"'Income - SG'!DE48","v":22360},{"$f":"'Income - SG'!DF48","v":20280},{"$f":"'Income - SG'!DG48","v":22360},{"$f":"'Income - SG'!DH48","v":19240},{"$f":"'Income - SG'!DI48","v":23920},{"$f":"'Income - SG'!DJ48","v":20800},{"$f":"'Income - SG'!DK48","v":20280},{"$f":"'Income - SG'!DL48","v":23920},{"$f":"'Income - SG'!DM48","v":24440},{"$f":"'Income - SG'!DN48","v":21840},{"$f":"'Income - SG'!DO48","v":22360},{"$f":"'Income - SG'!DP48","v":19240},{"$f":"'Income - SG'!DQ48","v":24440},{"$f":"'Income - SG'!DR48","v":20800},{"$f":"'Income - SG'!DS48","v":20280},{"$f":"'Income - SG'!DT48","v":19760},{"$f":"'Income - SG'!DU48","v":21840},{"$f":"'Income - SG'!DV48","v":22360},{"$f":"'Income - SG'!DW48","v":23400},{"$f":"'Income - SG'!DX48","v":21840},{"$f":"'Income - SG'!DY48","v":19240},{"$f":"'Income - SG'!DZ48","v":22880},{"$f":"'Income - SG'!EA48","v":21840},{"$f":"'Income - SG'!EB48","v":22880},{"$f":"'Income - SG'!EC48","v":20280},{"$f":"'Income - SG'!ED48","v":17576.886451961},{"$f":"'Income - SG'!EE48","v":17311.845536474309},{"$f":"'Income - SG'!EF48","v":19698.390377506534},{"$f":"'Income - SG'!EG48","v":21768.993874841868},{"$f":"'Income - SG'!EH48","v":27560},{"$f":"'Income - SG'!EI48","v":22880},{"$f":"'Income - SG'!EJ48","v":22880},{"$f":"'Income - SG'!EK48","v":26000},{"$f":"'Income - SG'!EL48","v":28600},{"$f":"'Income - SG'!EM48","v":25480},{"$f":"'Income - SG'!EN48","v":21320},{"$f":"'Income - SG'!EO48","v":19240},{"$f":"'Income - SG'!EP48","v":21840},{"$f":"'Income - SG'!EQ48","v":24960},{"$f":"'Income - SG'!ER48","v":22880},{"$f":"'Income - SG'!ES48","v":27040},{"$f":"'Income - SG'!ET48","v":19760},{"$f":"'Income - SG'!EU48","v":23920},{"$f":"'Income - SG'!EV48","v":16120},{"$f":"'Income - SG'!EW48","v":20280},{"$f":"'Income - SG'!EX48","v":20800},{"$f":"'Income - SG'!EY48","v":17680},{"$f":"'Income - SG'!EZ48","v":26000},{"$f":"'Income - SG'!FA48","v":24440},{"$f":"'Income - SG'!FB48","v":25480},{"$f":"'Income - SG'!FC48","v":22360},{"$f":"'Income - SG'!FD48","v":23400},{"$f":"'Income - SG'!FE48","v":20800},{"$f":"'Income - SG'!FF48","v":21840},{"$f":"'Income - SG'!FG48","v":23400},{"$f":"'Income - SG'!FH48","v":25480},{"$f":"'Income - SG'!FI48","v":24960},{"$f":"'Income - SG'!FJ48","v":20280},{"$f":"'Income - SG'!FK48","v":23400},{"$f":"'Income - SG'!FL48","v":21320},{"$f":"'Income - SG'!FM48","v":18720},{"$f":"'Income - SG'!FN48","v":25480},{"$f":"'Income - SG'!FO48","v":22880},{"$f":"'Income - SG'!FP48","v":25480},{"$f":"'Income - SG'!FQ48","v":24440},{"$f":"'Income - SG'!FR48","v":22360},{"$f":"'Income - SG'!FS48","v":22360},{"$f":"'Income - SG'!FT48","v":20280},{"$f":"'Income - SG'!FU48","v":23920},{"$f":"'Income - SG'!FV48","v":23400},{"$f":"'Income - SG'!FW48","v":23920},{"$f":"'Income - SG'!FX48","v":22360},{"$f":"'Income - SG'!FY48","v":19760},{"$f":"'Income - SG'!FZ48","v":23920},{"$f":"'Income - SG'!GA48","v":21320},{"$f":"'Income - SG'!GB48","v":22360},{"$f":"'Income - SG'!GC48","v":24440},{"$f":"'Income - SG'!GD48","v":28080},{"$f":"'Income - SG'!GE48","v":20800},{"$f":"'Income - SG'!GF48","v":19760},{"$f":"'Income - SG'!GG48","v":25480},{"$f":"'Income - SG'!GH48","v":27560},{"$f":"'Income - SG'!GI48","v":19240}]
[244,37,23400,23400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23400,27560,21840,21320,21840,20800,18720,21320,25480,24440,25480,22880,22360,22360,21840,19240,23920,19760,24440,23400,20800,22360,22880,23400,20280,21320,25480,21320,22360,23920,19760,24440,null,null,null,null,null,null,{"$f":"'Income - SG'!B49","v":23400},{"$f":"'Income - SG'!C49","v":27560},{"$f":"'Income - SG'!D49","v":21840},{"$f":"'Income - SG'!E49","v":21320},{"$f":"'Income - SG'!F49","v":21840},{"$f":"'Income - SG'!G49","v":20800},{"$f":"'Income - SG'!H49","v":18720},{"$f":"'Income - SG'!I49","v":21320},{"$f":"'Income - SG'!J49","v":25480},{"$f":"'Income - SG'!K49","v":24440},{"$f":"'Income - SG'!L49","v":25480},{"$f":"'Income - SG'!M49","v":22880},{"$f":"'Income - SG'!N49","v":22360},{"$f":"'Income - SG'!O49","v":22360},{"$f":"'Income - SG'!P49","v":21840},{"$f":"'Income - SG'!Q49","v":19240},{"$f":"'Income - SG'!R49","v":23920},{"$f":"'Income - SG'!S49","v":19760},{"$f":"'Income - SG'!T49","v":24440},{"$f":"'Income - SG'!U49","v":23400},{"$f":"'Income - SG'!V49","v":20800},{"$f":"'Income - SG'!W49","v":22360},{"$f":"'Income - SG'!X49","v":22880},{"$f":"'Income - SG'!Y49","v":23400},{"$f":"'Income - SG'!Z49","v":20280},{"$f":"'Income - SG'!AA49","v":21320},{"$f":"'Income - SG'!AB49","v":25480},{"$f":"'Income - SG'!AC49","v":21320},{"$f":"'Income - SG'!AD49","v":22360},{"$f":"'Income - SG'!AE49","v":23920},{"$f":"'Income - SG'!AF49","v":19760},{"$f":"'Income - SG'!AG49","v":24440},{"$f":"'Income - SG'!AH49","v":25480},{"$f":"'Income - SG'!AI49","v":24440},{"$f":"'Income - SG'!AJ49","v":25480},{"$f":"'Income - SG'!AK49","v":25480},{"$f":"'Income - SG'!AL49","v":19240},{"$f":"'Income - SG'!AM49","v":19760},{"$f":"'Income - SG'!AN49","v":22360},{"$f":"'Income - SG'!AO49","v":20280},{"$f":"'Income - SG'!AP49","v":22360},{"$f":"'Income - SG'!AQ49","v":19760},{"$f":"'Income - SG'!AR49","v":24440},{"$f":"'Income - SG'!AS49","v":22880},{"$f":"'Income - SG'!AT49","v":21320},{"$f":"'Income - SG'!AU49","v":24440},{"$f":"'Income - SG'!AV49","v":21320},{"$f":"'Income - SG'!AW49","v":24440},{"$f":"'Income - SG'!AX49","v":23400},{"$f":"'Income - SG'!AY49","v":20800},{"$f":"'Income - SG'!AZ49","v":19760},{"$f":"'Income - SG'!BA49","v":23400},{"$f":"'Income - SG'!BB49","v":22360},{"$f":"'Income - SG'!BC49","v":23400},{"$f":"'Income - SG'!BD49","v":20800},{"$f":"'Income - SG'!BE49","v":21320},{"$f":"'Income - SG'!BF49","v":23920},{"$f":"'Income - SG'!BG49","v":22360},{"$f":"'Income - SG'!BH49","v":21320},{"$f":"'Income - SG'!BI49","v":23400},{"$f":"'Income - SG'!BJ49","v":25480},{"$f":"'Income - SG'!BK49","v":24440},{"$f":"'Income - SG'!BL49","v":20800},{"$f":"'Income - SG'!BM49","v":19760},{"$f":"'Income - SG'!BN49","v":20800},{"$f":"'Income - SG'!BO49","v":21320},{"$f":"'Income - SG'!BP49","v":17160},{"$f":"'Income - SG'!BQ49","v":21840},{"$f":"'Income - SG'!BR49","v":19760},{"$f":"'Income - SG'!BS49","v":24440},{"$f":"'Income - SG'!BT49","v":20280},{"$f":"'Income - SG'!BU49","v":18720},{"$f":"'Income - SG'!BV49","v":22360},{"$f":"'Income - SG'!BW49","v":22360},{"$f":"'Income - SG'!BX49","v":22360},{"$f":"'Income - SG'!BY49","v":21320},{"$f":"'Income - SG'!BZ49","v":27040},{"$f":"'Income - SG'!CA49","v":22880},{"$f":"'Income - SG'!CB49","v":20280},{"$f":"'Income - SG'!CC49","v":21320},{"$f":"'Income - SG'!CD49","v":19760},{"$f":"'Income - SG'!CE46","v":19240},{"$f":"'Income - SG'!CF46","v":19760},{"$f":"'Income - SG'!CG49","v":19760},{"$f":"'Income - SG'!CH49","v":19760},{"$f":"'Income - SG'!CI49","v":20800},{"$f":"'Income - SG'!CJ49","v":20800},{"$f":"'Income - SG'!CK49","v":21840},{"$f":"'Income - SG'!CL49","v":25480},{"$f":"'Income - SG'!CM49","v":24440},{"$f":"'Income - SG'!CN49","v":25480},{"$f":"'Income - SG'!CO49","v":22880},{"$f":"'Income - SG'!CP49","v":24440},{"$f":"'Income - SG'!CQ49","v":23400},{"$f":"'Income - SG'!CR49","v":22360},{"$f":"'Income - SG'!CS49","v":21320},{"$f":"'Income - SG'!CT49","v":23400},{"$f":"'Income - SG'!CU49","v":19760},{"$f":"'Income - SG'!CV49","v":21320},{"$f":"'Income - SG'!CW49","v":19240},{"$f":"'Income - SG'!CX49","v":23920},{"$f":"'Income - SG'!CY49","v":22360},{"$f":"'Income - SG'!CZ49","v":22880},{"$f":"'Income - SG'!DA49","v":24960},{"$f":"'Income - SG'!DB49","v":23400},{"$f":"'Income - SG'!DC49","v":25480},{"$f":"'Income - SG'!DD49","v":23400},{"$f":"'Income - SG'!DE49","v":22880},{"$f":"'Income - SG'!DF49","v":20800},{"$f":"'Income - SG'!DG49","v":22360},{"$f":"'Income - SG'!DH49","v":19760},{"$f":"'Income - SG'!DI49","v":24440},{"$f":"'Income - SG'!DJ49","v":21320},{"$f":"'Income - SG'!DK49","v":20800},{"$f":"'Income - SG'!DL49","v":24440},{"$f":"'Income - SG'!DM49","v":24960},{"$f":"'Income - SG'!DN49","v":22360},{"$f":"'Income - SG'!DO49","v":22360},{"$f":"'Income - SG'!DP49","v":19760},{"$f":"'Income - SG'!DQ49","v":24960},{"$f":"'Income - SG'!DR49","v":21320},{"$f":"'Income - SG'!DS49","v":20800},{"$f":"'Income - SG'!DT49","v":20280},{"$f":"'Income - SG'!DU49","v":22360},{"$f":"'Income - SG'!DV49","v":22880},{"$f":"'Income - SG'!DW49","v":23920},{"$f":"'Income - SG'!DX49","v":22360},{"$f":"'Income - SG'!DY49","v":19760},{"$f":"'Income - SG'!DZ49","v":23400},{"$f":"'Income - SG'!EA49","v":22360},{"$f":"'Income - SG'!EB49","v":23400},{"$f":"'Income - SG'!EC49","v":20280},{"$f":"'Income - SG'!ED49","v":17957.438989711911},{"$f":"'Income - SG'!EE49","v":17676.423774844283},{"$f":"'Income - SG'!EF49","v":20145.916492858611},{"$f":"'Income - SG'!EG49","v":22390.583833028646},{"$f":"'Income - SG'!EH49","v":28080},{"$f":"'Income - SG'!EI49","v":23400},{"$f":"'Income - SG'!EJ49","v":23400},{"$f":"'Income - SG'!EK49","v":26000},{"$f":"'Income - SG'!EL49","v":29120},{"$f":"'Income - SG'!EM49","v":26000},{"$f":"'Income - SG'!EN49","v":21840},{"$f":"'Income - SG'!EO49","v":19760},{"$f":"'Income - SG'!EP49","v":22360},{"$f":"'Income - SG'!EQ49","v":25480},{"$f":"'Income - SG'!ER49","v":23400},{"$f":"'Income - SG'!ES49","v":27560},{"$f":"'Income - SG'!ET49","v":19760},{"$f":"'Income - SG'!EU49","v":24440},{"$f":"'Income - SG'!EV49","v":16640},{"$f":"'Income - SG'!EW49","v":20280},{"$f":"'Income - SG'!EX49","v":21320},{"$f":"'Income - SG'!EY49","v":18200},{"$f":"'Income - SG'!EZ49","v":26520},{"$f":"'Income - SG'!FA49","v":24960},{"$f":"'Income - SG'!FB49","v":26000},{"$f":"'Income - SG'!FC49","v":22880},{"$f":"'Income - SG'!FD49","v":23400},{"$f":"'Income - SG'!FE49","v":21320},{"$f":"'Income - SG'!FF49","v":22360},{"$f":"'Income - SG'!FG49","v":23920},{"$f":"'Income - SG'!FH49","v":26000},{"$f":"'Income - SG'!FI49","v":25480},{"$f":"'Income - SG'!FJ49","v":20280},{"$f":"'Income - SG'!FK49","v":23920},{"$f":"'Income - SG'!FL49","v":21840},{"$f":"'Income - SG'!FM49","v":18720},{"$f":"'Income - SG'!FN49","v":26000},{"$f":"'Income - SG'!FO49","v":23400},{"$f":"'Income - SG'!FP49","v":26000},{"$f":"'Income - SG'!FQ49","v":24960},{"$f":"'Income - SG'!FR49","v":22880},{"$f":"'Income - SG'!FS49","v":22880},{"$f":"'Income - SG'!FT49","v":20280},{"$f":"'Income - SG'!FU49","v":24440},{"$f":"'Income - SG'!FV49","v":23920},{"$f":"'Income - SG'!FW49","v":24440},{"$f":"'Income - SG'!FX49","v":22880},{"$f":"'Income - SG'!FY49","v":20280},{"$f":"'Income - SG'!FZ49","v":24440},{"$f":"'Income - SG'!GA49","v":21840},{"$f":"'Income - SG'!GB49","v":22880},{"$f":"'Income - SG'!GC49","v":24960},{"$f":"'Income - SG'!GD49","v":28600},{"$f":"'Income - SG'!GE49","v":21320},{"$f":"'Income - SG'!GF49","v":20280},{"$f":"'Income - SG'!GG49","v":26000},{"$f":"'Income - SG'!GH49","v":28080},{"$f":"'Income - SG'!GI49","v":19760}]
[245,38,23920,23920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23920,28080,22360,21840,22360,21320,19240,21840,26000,24960,26000,23400,22880,22880,22360,19760,24440,20280,24960,23920,21320,22880,23400,23920,20800,21840,26000,21840,22880,24960,20280,24960,null,null,null,null,null,null,{"$f":"'Income - SG'!B50","v":23920},{"$f":"'Income - SG'!C50","v":28080},{"$f":"'Income - SG'!D50","v":22360},{"$f":"'Income - SG'!E50","v":21840},{"$f":"'Income - SG'!F50","v":22360},{"$f":"'Income - SG'!G50","v":21320},{"$f":"'Income - SG'!H50","v":19240},{"$f":"'Income - SG'!I50","v":21840},{"$f":"'Income - SG'!J50","v":26000},{"$f":"'Income - SG'!K50","v":24960},{"$f":"'Income - SG'!L50","v":26000},{"$f":"'Income - SG'!M50","v":23400},{"$f":"'Income - SG'!N50","v":22880},{"$f":"'Income - SG'!O50","v":22880},{"$f":"'Income - SG'!P50","v":22360},{"$f":"'Income - SG'!Q50","v":19760},{"$f":"'Income - SG'!R50","v":24440},{"$f":"'Income - SG'!S50","v":20280},{"$f":"'Income - SG'!T50","v":24960},{"$f":"'Income - SG'!U50","v":23920},{"$f":"'Income - SG'!V50","v":21320},{"$f":"'Income - SG'!W50","v":22880},{"$f":"'Income - SG'!X50","v":23400},{"$f":"'Income - SG'!Y50","v":23920},{"$f":"'Income - SG'!Z50","v":20800},{"$f":"'Income - SG'!AA50","v":21840},{"$f":"'Income - SG'!AB50","v":26000},{"$f":"'Income - SG'!AC50","v":21840},{"$f":"'Income - SG'!AD50","v":22880},{"$f":"'Income - SG'!AE50","v":24960},{"$f":"'Income - SG'!AF50","v":20280},{"$f":"'Income - SG'!AG50","v":24960},{"$f":"'Income - SG'!AH50","v":26520},{"$f":"'Income - SG'!AI50","v":24960},{"$f":"'Income - SG'!AJ50","v":26000},{"$f":"'Income - SG'!AK50","v":26000},{"$f":"'Income - SG'!AL50","v":19760},{"$f":"'Income - SG'!AM50","v":20280},{"$f":"'Income - SG'!AN50","v":22880},{"$f":"'Income - SG'!AO50","v":20800},{"$f":"'Income - SG'!AP50","v":22880},{"$f":"'Income - SG'!AQ50","v":20280},{"$f":"'Income - SG'!AR50","v":24960},{"$f":"'Income - SG'!AS50","v":23400},{"$f":"'Income - SG'!AT50","v":21840},{"$f":"'Income - SG'!AU50","v":24960},{"$f":"'Income - SG'!AV50","v":21840},{"$f":"'Income - SG'!AW50","v":24960},{"$f":"'Income - SG'!AX50","v":23400},{"$f":"'Income - SG'!AY50","v":20800},{"$f":"'Income - SG'!AZ50","v":20280},{"$f":"'Income - SG'!BA50","v":23400},{"$f":"'Income - SG'!BB50","v":22880},{"$f":"'Income - SG'!BC50","v":23920},{"$f":"'Income - SG'!BD50","v":20800},{"$f":"'Income - SG'!BE50","v":21840},{"$f":"'Income - SG'!BF50","v":24440},{"$f":"'Income - SG'!BG50","v":22880},{"$f":"'Income - SG'!BH50","v":21840},{"$f":"'Income - SG'!BI50","v":23920},{"$f":"'Income - SG'!BJ50","v":26520},{"$f":"'Income - SG'!BK50","v":24960},{"$f":"'Income - SG'!BL50","v":20800},{"$f":"'Income - SG'!BM50","v":20280},{"$f":"'Income - SG'!BN50","v":20800},{"$f":"'Income - SG'!BO50","v":21840},{"$f":"'Income - SG'!BP50","v":17160},{"$f":"'Income - SG'!BQ50","v":21840},{"$f":"'Income - SG'!BR50","v":19760},{"$f":"'Income - SG'!BS50","v":24960},{"$f":"'Income - SG'!BT50","v":20800},{"$f":"'Income - SG'!BU50","v":18720},{"$f":"'Income - SG'!BV50","v":22880},{"$f":"'Income - SG'!BW50","v":22360},{"$f":"'Income - SG'!BX50","v":22880},{"$f":"'Income - SG'!BY50","v":21840},{"$f":"'Income - SG'!BZ50","v":27560},{"$f":"'Income - SG'!CA50","v":23400},{"$f":"'Income - SG'!CB50","v":20800},{"$f":"'Income - SG'!CC50","v":21840},{"$f":"'Income - SG'!CD50","v":20280},{"$f":"'Income - SG'!CE47","v":19760},{"$f":"'Income - SG'!CF47","v":20280},{"$f":"'Income - SG'!CG50","v":20280},{"$f":"'Income - SG'!CH50","v":20280},{"$f":"'Income - SG'!CI50","v":21320},{"$f":"'Income - SG'!CJ50","v":21320},{"$f":"'Income - SG'!CK50","v":22360},{"$f":"'Income - SG'!CL50","v":26000},{"$f":"'Income - SG'!CM50","v":24960},{"$f":"'Income - SG'!CN50","v":26000},{"$f":"'Income - SG'!CO50","v":23400},{"$f":"'Income - SG'!CP50","v":24960},{"$f":"'Income - SG'!CQ50","v":23920},{"$f":"'Income - SG'!CR50","v":22880},{"$f":"'Income - SG'!CS50","v":21840},{"$f":"'Income - SG'!CT50","v":23400},{"$f":"'Income - SG'!CU50","v":20280},{"$f":"'Income - SG'!CV50","v":21840},{"$f":"'Income - SG'!CW50","v":19760},{"$f":"'Income - SG'!CX50","v":24440},{"$f":"'Income - SG'!CY50","v":22360},{"$f":"'Income - SG'!CZ50","v":22880},{"$f":"'Income - SG'!DA50","v":25480},{"$f":"'Income - SG'!DB50","v":23920},{"$f":"'Income - SG'!DC50","v":26000},{"$f":"'Income - SG'!DD50","v":23920},{"$f":"'Income - SG'!DE50","v":23400},{"$f":"'Income - SG'!DF50","v":21320},{"$f":"'Income - SG'!DG50","v":22880},{"$f":"'Income - SG'!DH50","v":20280},{"$f":"'Income - SG'!DI50","v":24960},{"$f":"'Income - SG'!DJ50","v":21840},{"$f":"'Income - SG'!DK50","v":21320},{"$f":"'Income - SG'!DL50","v":24960},{"$f":"'Income - SG'!DM50","v":25480},{"$f":"'Income - SG'!DN50","v":22880},{"$f":"'Income - SG'!DO50","v":22880},{"$f":"'Income - SG'!DP50","v":20280},{"$f":"'Income - SG'!DQ50","v":25480},{"$f":"'Income - SG'!DR50","v":21840},{"$f":"'Income - SG'!DS50","v":21320},{"$f":"'Income - SG'!DT50","v":20280},{"$f":"'Income - SG'!DU50","v":22880},{"$f":"'Income - SG'!DV50","v":23400},{"$f":"'Income - SG'!DW50","v":24440},{"$f":"'Income - SG'!DX50","v":22880},{"$f":"'Income - SG'!DY50","v":20280},{"$f":"'Income - SG'!DZ50","v":23400},{"$f":"'Income - SG'!EA50","v":22880},{"$f":"'Income - SG'!EB50","v":23920},{"$f":"'Income - SG'!EC50","v":20800},{"$f":"'Income - SG'!ED50","v":18337.991527462822},{"$f":"'Income - SG'!EE50","v":18041.002013214256},{"$f":"'Income - SG'!EF50","v":20593.442608210687},{"$f":"'Income - SG'!EG50","v":23012.173791215424},{"$f":"'Income - SG'!EH50","v":29120},{"$f":"'Income - SG'!EI50","v":23920},{"$f":"'Income - SG'!EJ50","v":23400},{"$f":"'Income - SG'!EK50","v":27040},{"$f":"'Income - SG'!EL50","v":29640},{"$f":"'Income - SG'!EM50","v":26520},{"$f":"'Income - SG'!EN50","v":21840},{"$f":"'Income - SG'!EO50","v":20280},{"$f":"'Income - SG'!EP50","v":22880},{"$f":"'Income - SG'!EQ50","v":26000},{"$f":"'Income - SG'!ER50","v":23920},{"$f":"'Income - SG'!ES50","v":28080},{"$f":"'Income - SG'!ET50","v":20280},{"$f":"'Income - SG'!EU50","v":24960},{"$f":"'Income - SG'!EV50","v":16640},{"$f":"'Income - SG'!EW50","v":20800},{"$f":"'Income - SG'!EX50","v":21840},{"$f":"'Income - SG'!EY50","v":18200},{"$f":"'Income - SG'!EZ50","v":27040},{"$f":"'Income - SG'!FA50","v":25480},{"$f":"'Income - SG'!FB50","v":26520},{"$f":"'Income - SG'!FC50","v":23400},{"$f":"'Income - SG'!FD50","v":23920},{"$f":"'Income - SG'!FE50","v":21840},{"$f":"'Income - SG'!FF50","v":22360},{"$f":"'Income - SG'!FG50","v":24440},{"$f":"'Income - SG'!FH50","v":27040},{"$f":"'Income - SG'!FI50","v":26000},{"$f":"'Income - SG'!FJ50","v":20800},{"$f":"'Income - SG'!FK50","v":24440},{"$f":"'Income - SG'!FL50","v":22360},{"$f":"'Income - SG'!FM50","v":19240},{"$f":"'Income - SG'!FN50","v":26520},{"$f":"'Income - SG'!FO50","v":23920},{"$f":"'Income - SG'!FP50","v":26520},{"$f":"'Income - SG'!FQ50","v":25480},{"$f":"'Income - SG'!FR50","v":23400},{"$f":"'Income - SG'!FS50","v":23400},{"$f":"'Income - SG'!FT50","v":20800},{"$f":"'Income - SG'!FU50","v":24960},{"$f":"'Income - SG'!FV50","v":24440},{"$f":"'Income - SG'!FW50","v":24960},{"$f":"'Income - SG'!FX50","v":23400},{"$f":"'Income - SG'!FY50","v":20800},{"$f":"'Income - SG'!FZ50","v":24960},{"$f":"'Income - SG'!GA50","v":21840},{"$f":"'Income - SG'!GB50","v":23400},{"$f":"'Income - SG'!GC50","v":26000},{"$f":"'Income - SG'!GD50","v":29120},{"$f":"'Income - SG'!GE50","v":21320},{"$f":"'Income - SG'!GF50","v":20280},{"$f":"'Income - SG'!GG50","v":26520},{"$f":"'Income - SG'!GH50","v":29120},{"$f":"'Income - SG'!GI50","v":20280}]
[246,39,24440,24440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24440,28600,22360,21840,22880,21840,19240,22360,26520,25480,26520,23920,23400,23400,22360,20280,24960,20800,25480,24440,21320,23400,23920,24440,21320,22360,26520,22360,23400,25480,20800,25480,null,null,null,null,null,null,{"$f":"'Income - SG'!B51","v":24440},{"$f":"'Income - SG'!C51","v":28600},{"$f":"'Income - SG'!D51","v":22360},{"$f":"'Income - SG'!E51","v":21840},{"$f":"'Income - SG'!F51","v":22880},{"$f":"'Income - SG'!G51","v":21840},{"$f":"'Income - SG'!H51","v":19240},{"$f":"'Income - SG'!I51","v":22360},{"$f":"'Income - SG'!J51","v":26520},{"$f":"'Income - SG'!K51","v":25480},{"$f":"'Income - SG'!L51","v":26520},{"$f":"'Income - SG'!M51","v":23920},{"$f":"'Income - SG'!N51","v":23400},{"$f":"'Income - SG'!O51","v":23400},{"$f":"'Income - SG'!P51","v":22360},{"$f":"'Income - SG'!Q51","v":20280},{"$f":"'Income - SG'!R51","v":24960},{"$f":"'Income - SG'!S51","v":20800},{"$f":"'Income - SG'!T51","v":25480},{"$f":"'Income - SG'!U51","v":24440},{"$f":"'Income - SG'!V51","v":21320},{"$f":"'Income - SG'!W51","v":23400},{"$f":"'Income - SG'!X51","v":23920},{"$f":"'Income - SG'!Y51","v":24440},{"$f":"'Income - SG'!Z51","v":21320},{"$f":"'Income - SG'!AA51","v":22360},{"$f":"'Income - SG'!AB51","v":26520},{"$f":"'Income - SG'!AC51","v":22360},{"$f":"'Income - SG'!AD51","v":23400},{"$f":"'Income - SG'!AE51","v":25480},{"$f":"'Income - SG'!AF51","v":20800},{"$f":"'Income - SG'!AG51","v":25480},{"$f":"'Income - SG'!AH51","v":27040},{"$f":"'Income - SG'!AI51","v":25480},{"$f":"'Income - SG'!AJ51","v":26520},{"$f":"'Income - SG'!AK51","v":26520},{"$f":"'Income - SG'!AL51","v":20280},{"$f":"'Income - SG'!AM51","v":20800},{"$f":"'Income - SG'!AN51","v":22880},{"$f":"'Income - SG'!AO51","v":21320},{"$f":"'Income - SG'!AP51","v":23400},{"$f":"'Income - SG'!AQ51","v":20800},{"$f":"'Income - SG'!AR51","v":25480},{"$f":"'Income - SG'!AS51","v":23920},{"$f":"'Income - SG'!AT51","v":22360},{"$f":"'Income - SG'!AU51","v":25480},{"$f":"'Income - SG'!AV51","v":22360},{"$f":"'Income - SG'!AW51","v":25480},{"$f":"'Income - SG'!AX51","v":23920},{"$f":"'Income - SG'!AY51","v":21320},{"$f":"'Income - SG'!AZ51","v":20280},{"$f":"'Income - SG'!BA51","v":23920},{"$f":"'Income - SG'!BB51","v":23400},{"$f":"'Income - SG'!BC51","v":24440},{"$f":"'Income - SG'!BD51","v":21320},{"$f":"'Income - SG'!BE51","v":22360},{"$f":"'Income - SG'!BF51","v":24960},{"$f":"'Income - SG'!BG51","v":23400},{"$f":"'Income - SG'!BH51","v":22360},{"$f":"'Income - SG'!BI51","v":24440},{"$f":"'Income - SG'!BJ51","v":27040},{"$f":"'Income - SG'!BK51","v":25480},{"$f":"'Income - SG'!BL51","v":21320},{"$f":"'Income - SG'!BM51","v":20280},{"$f":"'Income - SG'!BN51","v":21320},{"$f":"'Income - SG'!BO51","v":22360},{"$f":"'Income - SG'!BP51","v":17680},{"$f":"'Income - SG'!BQ51","v":22360},{"$f":"'Income - SG'!BR51","v":20280},{"$f":"'Income - SG'!BS51","v":25480},{"$f":"'Income - SG'!BT51","v":21320},{"$f":"'Income - SG'!BU51","v":19240},{"$f":"'Income - SG'!BV51","v":23400},{"$f":"'Income - SG'!BW51","v":22880},{"$f":"'Income - SG'!BX51","v":23400},{"$f":"'Income - SG'!BY51","v":22360},{"$f":"'Income - SG'!BZ51","v":28080},{"$f":"'Income - SG'!CA51","v":23920},{"$f":"'Income - SG'!CB51","v":21320},{"$f":"'Income - SG'!CC51","v":22360},{"$f":"'Income - SG'!CD51","v":20800},{"$f":"'Income - SG'!CE48","v":20280},{"$f":"'Income - SG'!CF48","v":20280},{"$f":"'Income - SG'!CG51","v":20280},{"$f":"'Income - SG'!CH51","v":20280},{"$f":"'Income - SG'!CI51","v":21840},{"$f":"'Income - SG'!CJ51","v":21320},{"$f":"'Income - SG'!CK51","v":22880},{"$f":"'Income - SG'!CL51","v":26520},{"$f":"'Income - SG'!CM51","v":25480},{"$f":"'Income - SG'!CN51","v":26520},{"$f":"'Income - SG'!CO51","v":23920},{"$f":"'Income - SG'!CP51","v":25480},{"$f":"'Income - SG'!CQ51","v":24440},{"$f":"'Income - SG'!CR51","v":23400},{"$f":"'Income - SG'!CS51","v":22360},{"$f":"'Income - SG'!CT51","v":23920},{"$f":"'Income - SG'!CU51","v":20280},{"$f":"'Income - SG'!CV51","v":22360},{"$f":"'Income - SG'!CW51","v":20280},{"$f":"'Income - SG'!CX51","v":24960},{"$f":"'Income - SG'!CY51","v":22880},{"$f":"'Income - SG'!CZ51","v":23400},{"$f":"'Income - SG'!DA51","v":26000},{"$f":"'Income - SG'!DB51","v":23920},{"$f":"'Income - SG'!DC51","v":26520},{"$f":"'Income - SG'!DD51","v":24440},{"$f":"'Income - SG'!DE51","v":23920},{"$f":"'Income - SG'!DF51","v":21840},{"$f":"'Income - SG'!DG51","v":23400},{"$f":"'Income - SG'!DH51","v":20800},{"$f":"'Income - SG'!DI51","v":25480},{"$f":"'Income - SG'!DJ51","v":22360},{"$f":"'Income - SG'!DK51","v":21320},{"$f":"'Income - SG'!DL51","v":25480},{"$f":"'Income - SG'!DM51","v":26000},{"$f":"'Income - SG'!DN51","v":22880},{"$f":"'Income - SG'!DO51","v":23400},{"$f":"'Income - SG'!DP51","v":20800},{"$f":"'Income - SG'!DQ51","v":26000},{"$f":"'Income - SG'!DR51","v":21840},{"$f":"'Income - SG'!DS51","v":21840},{"$f":"'Income - SG'!DT51","v":20800},{"$f":"'Income - SG'!DU51","v":22880},{"$f":"'Income - SG'!DV51","v":23920},{"$f":"'Income - SG'!DW51","v":24960},{"$f":"'Income - SG'!DX51","v":23400},{"$f":"'Income - SG'!DY51","v":20280},{"$f":"'Income - SG'!DZ51","v":23920},{"$f":"'Income - SG'!EA51","v":23400},{"$f":"'Income - SG'!EB51","v":24440},{"$f":"'Income - SG'!EC51","v":21320},{"$f":"'Income - SG'!ED51","v":18718.544065213733},{"$f":"'Income - SG'!EE51","v":18405.58025158423},{"$f":"'Income - SG'!EF51","v":21040.968723562764},{"$f":"'Income - SG'!EG51","v":23633.763749402202},{"$f":"'Income - SG'!EH51","v":29640},{"$f":"'Income - SG'!EI51","v":24440},{"$f":"'Income - SG'!EJ51","v":23920},{"$f":"'Income - SG'!EK51","v":27040},{"$f":"'Income - SG'!EL51","v":30160},{"$f":"'Income - SG'!EM51","v":27040},{"$f":"'Income - SG'!EN51","v":22360},{"$f":"'Income - SG'!EO51","v":20280},{"$f":"'Income - SG'!EP51","v":23400},{"$f":"'Income - SG'!EQ51","v":26520},{"$f":"'Income - SG'!ER51","v":24440},{"$f":"'Income - SG'!ES51","v":28600},{"$f":"'Income - SG'!ET51","v":20800},{"$f":"'Income - SG'!EU51","v":25480},{"$f":"'Income - SG'!EV51","v":17160},{"$f":"'Income - SG'!EW51","v":21320},{"$f":"'Income - SG'!EX51","v":21840},{"$f":"'Income - SG'!EY51","v":18720},{"$f":"'Income - SG'!EZ51","v":27560},{"$f":"'Income - SG'!FA51","v":26000},{"$f":"'Income - SG'!FB51","v":27040},{"$f":"'Income - SG'!FC51","v":23920},{"$f":"'Income - SG'!FD51","v":24960},{"$f":"'Income - SG'!FE51","v":22360},{"$f":"'Income - SG'!FF51","v":22880},{"$f":"'Income - SG'!FG51","v":24960},{"$f":"'Income - SG'!FH51","v":27560},{"$f":"'Income - SG'!FI51","v":26520},{"$f":"'Income - SG'!FJ51","v":21320},{"$f":"'Income - SG'!FK51","v":24960},{"$f":"'Income - SG'!FL51","v":22880},{"$f":"'Income - SG'!FM51","v":19760},{"$f":"'Income - SG'!FN51","v":27040},{"$f":"'Income - SG'!FO51","v":24440},{"$f":"'Income - SG'!FP51","v":27560},{"$f":"'Income - SG'!FQ51","v":26000},{"$f":"'Income - SG'!FR51","v":23920},{"$f":"'Income - SG'!FS51","v":23920},{"$f":"'Income - SG'!FT51","v":21320},{"$f":"'Income - SG'!FU51","v":25480},{"$f":"'Income - SG'!FV51","v":24960},{"$f":"'Income - SG'!FW51","v":25480},{"$f":"'Income - SG'!FX51","v":23920},{"$f":"'Income - SG'!FY51","v":21320},{"$f":"'Income - SG'!FZ51","v":25480},{"$f":"'Income - SG'!GA51","v":22360},{"$f":"'Income - SG'!GB51","v":23920},{"$f":"'Income - SG'!GC51","v":26520},{"$f":"'Income - SG'!GD51","v":30160},{"$f":"'Income - SG'!GE51","v":21840},{"$f":"'Income - SG'!GF51","v":20800},{"$f":"'Income - SG'!GG51","v":27040},{"$f":"'Income - SG'!GH51","v":29640},{"$f":"'Income - SG'!GI51","v":20800}]
[247,40,24960,24960,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A247,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A247,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A247,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,24960,29640,22880,22360,23400,22360,19760,22880,27560,26000,27560,24440,23920,23920,22880,20280,24960,21320,26000,24960,21840,23400,24440,24960,21840,22360,27040,22880,23920,26000,21320,26000,null,null,null,null,null,null,{"$f":"'Income - SG'!B52","v":24960},{"$f":"'Income - SG'!C52","v":29640},{"$f":"'Income - SG'!D52","v":22880},{"$f":"'Income - SG'!E52","v":22360},{"$f":"'Income - SG'!F52","v":23400},{"$f":"'Income - SG'!G52","v":22360},{"$f":"'Income - SG'!H52","v":19760},{"$f":"'Income - SG'!I52","v":22880},{"$f":"'Income - SG'!J52","v":27560},{"$f":"'Income - SG'!K52","v":26000},{"$f":"'Income - SG'!L52","v":27560},{"$f":"'Income - SG'!M52","v":24440},{"$f":"'Income - SG'!N52","v":23920},{"$f":"'Income - SG'!O52","v":23920},{"$f":"'Income - SG'!P52","v":22880},{"$f":"'Income - SG'!Q52","v":20280},{"$f":"'Income - SG'!R52","v":24960},{"$f":"'Income - SG'!S52","v":21320},{"$f":"'Income - SG'!T52","v":26000},{"$f":"'Income - SG'!U52","v":24960},{"$f":"'Income - SG'!V52","v":21840},{"$f":"'Income - SG'!W52","v":23400},{"$f":"'Income - SG'!X52","v":24440},{"$f":"'Income - SG'!Y52","v":24960},{"$f":"'Income - SG'!Z52","v":21840},{"$f":"'Income - SG'!AA52","v":22360},{"$f":"'Income - SG'!AB52","v":27040},{"$f":"'Income - SG'!AC52","v":22880},{"$f":"'Income - SG'!AD52","v":23920},{"$f":"'Income - SG'!AE52","v":26000},{"$f":"'Income - SG'!AF52","v":21320},{"$f":"'Income - SG'!AG52","v":26000},{"$f":"'Income - SG'!AH52","v":27560},{"$f":"'Income - SG'!AI52","v":26000},{"$f":"'Income - SG'!AJ52","v":27560},{"$f":"'Income - SG'!AK52","v":27560},{"$f":"'Income - SG'!AL52","v":20280},{"$f":"'Income - SG'!AM52","v":21320},{"$f":"'Income - SG'!AN52","v":23400},{"$f":"'Income - SG'!AO52","v":21840},{"$f":"'Income - SG'!AP52","v":23920},{"$f":"'Income - SG'!AQ52","v":21320},{"$f":"'Income - SG'!AR52","v":26000},{"$f":"'Income - SG'!AS52","v":24440},{"$f":"'Income - SG'!AT52","v":22880},{"$f":"'Income - SG'!AU52","v":26000},{"$f":"'Income - SG'!AV52","v":22360},{"$f":"'Income - SG'!AW52","v":26000},{"$f":"'Income - SG'!AX52","v":24440},{"$f":"'Income - SG'!AY52","v":21840},{"$f":"'Income - SG'!AZ52","v":20800},{"$f":"'Income - SG'!BA52","v":24440},{"$f":"'Income - SG'!BB52","v":23920},{"$f":"'Income - SG'!BC52","v":24960},{"$f":"'Income - SG'!BD52","v":21840},{"$f":"'Income - SG'!BE52","v":22880},{"$f":"'Income - SG'!BF52","v":25480},{"$f":"'Income - SG'!BG52","v":23920},{"$f":"'Income - SG'!BH52","v":22880},{"$f":"'Income - SG'!BI52","v":24960},{"$f":"'Income - SG'!BJ52","v":27560},{"$f":"'Income - SG'!BK52","v":26000},{"$f":"'Income - SG'!BL52","v":21840},{"$f":"'Income - SG'!BM52","v":20800},{"$f":"'Income - SG'!BN52","v":21840},{"$f":"'Income - SG'!BO52","v":22880},{"$f":"'Income - SG'!BP52","v":17680},{"$f":"'Income - SG'!BQ52","v":22880},{"$f":"'Income - SG'!BR52","v":20800},{"$f":"'Income - SG'!BS52","v":26000},{"$f":"'Income - SG'!BT52","v":21840},{"$f":"'Income - SG'!BU52","v":19760},{"$f":"'Income - SG'!BV52","v":23920},{"$f":"'Income - SG'!BW52","v":23400},{"$f":"'Income - SG'!BX52","v":23920},{"$f":"'Income - SG'!BY52","v":22360},{"$f":"'Income - SG'!BZ52","v":28600},{"$f":"'Income - SG'!CA52","v":23920},{"$f":"'Income - SG'!CB52","v":21840},{"$f":"'Income - SG'!CC52","v":22880},{"$f":"'Income - SG'!CD52","v":20800},{"$f":"'Income - SG'!CE49","v":20280},{"$f":"'Income - SG'!CF49","v":20800},{"$f":"'Income - SG'!CG52","v":20800},{"$f":"'Income - SG'!CH52","v":20800},{"$f":"'Income - SG'!CI52","v":21840},{"$f":"'Income - SG'!CJ52","v":21840},{"$f":"'Income - SG'!CK52","v":23400},{"$f":"'Income - SG'!CL52","v":27560},{"$f":"'Income - SG'!CM52","v":26000},{"$f":"'Income - SG'!CN52","v":27560},{"$f":"'Income - SG'!CO52","v":24440},{"$f":"'Income - SG'!CP52","v":26000},{"$f":"'Income - SG'!CQ52","v":24960},{"$f":"'Income - SG'!CR52","v":23920},{"$f":"'Income - SG'!CS52","v":22880},{"$f":"'Income - SG'!CT52","v":24440},{"$f":"'Income - SG'!CU52","v":20800},{"$f":"'Income - SG'!CV52","v":22880},{"$f":"'Income - SG'!CW52","v":20280},{"$f":"'Income - SG'!CX52","v":25480},{"$f":"'Income - SG'!CY52","v":23400},{"$f":"'Income - SG'!CZ52","v":23920},{"$f":"'Income - SG'!DA52","v":26520},{"$f":"'Income - SG'!DB52","v":24440},{"$f":"'Income - SG'!DC52","v":27040},{"$f":"'Income - SG'!DD52","v":24960},{"$f":"'Income - SG'!DE52","v":24440},{"$f":"'Income - SG'!DF52","v":22360},{"$f":"'Income - SG'!DG52","v":23920},{"$f":"'Income - SG'!DH52","v":21320},{"$f":"'Income - SG'!DI52","v":26000},{"$f":"'Income - SG'!DJ52","v":22880},{"$f":"'Income - SG'!DK52","v":21840},{"$f":"'Income - SG'!DL52","v":26000},{"$f":"'Income - SG'!DM52","v":26520},{"$f":"'Income - SG'!DN52","v":23400},{"$f":"'Income - SG'!DO52","v":23920},{"$f":"'Income - SG'!DP52","v":20800},{"$f":"'Income - SG'!DQ52","v":26520},{"$f":"'Income - SG'!DR52","v":22360},{"$f":"'Income - SG'!DS52","v":21840},{"$f":"'Income - SG'!DT52","v":21320},{"$f":"'Income - SG'!DU52","v":23400},{"$f":"'Income - SG'!DV52","v":24440},{"$f":"'Income - SG'!DW52","v":25480},{"$f":"'Income - SG'!DX52","v":23920},{"$f":"'Income - SG'!DY52","v":20800},{"$f":"'Income - SG'!DZ52","v":24440},{"$f":"'Income - SG'!EA52","v":23920},{"$f":"'Income - SG'!EB52","v":24960},{"$f":"'Income - SG'!EC52","v":21840},{"$f":"'Income - SG'!ED52","v":19159.059005574189},{"$f":"'Income - SG'!EE52","v":18826.145955239364},{"$f":"'Income - SG'!EF52","v":21695.645713338883},{"$f":"'Income - SG'!EG52","v":24191.27927848752},{"$f":"'Income - SG'!EH52","v":30160},{"$f":"'Income - SG'!EI52","v":24960},{"$f":"'Income - SG'!EJ52","v":24960},{"$f":"'Income - SG'!EK52","v":28080},{"$f":"'Income - SG'!EL52","v":30680},{"$f":"'Income - SG'!EM52","v":28080},{"$f":"'Income - SG'!EN52","v":22880},{"$f":"'Income - SG'!EO52","v":20800},{"$f":"'Income - SG'!EP52","v":23920},{"$f":"'Income - SG'!EQ52","v":27300},{"$f":"'Income - SG'!ER52","v":24960},{"$f":"'Income - SG'!ES52","v":29640},{"$f":"'Income - SG'!ET52","v":21320},{"$f":"'Income - SG'!EU52","v":26000},{"$f":"'Income - SG'!EV52","v":17160},{"$f":"'Income - SG'!EW52","v":21840},{"$f":"'Income - SG'!EX52","v":22360},{"$f":"'Income - SG'!EY52","v":19240},{"$f":"'Income - SG'!EZ52","v":28080},{"$f":"'Income - SG'!FA52","v":26520},{"$f":"'Income - SG'!FB52","v":27560},{"$f":"'Income - SG'!FC52","v":24440},{"$f":"'Income - SG'!FD52","v":24960},{"$f":"'Income - SG'!FE52","v":22360},{"$f":"'Income - SG'!FF52","v":23400},{"$f":"'Income - SG'!FG52","v":25480},{"$f":"'Income - SG'!FH52","v":28080},{"$f":"'Income - SG'!FI52","v":27040},{"$f":"'Income - SG'!FJ52","v":21840},{"$f":"'Income - SG'!FK52","v":25480},{"$f":"'Income - SG'!FL52","v":23400},{"$f":"'Income - SG'!FM52","v":19760},{"$f":"'Income - SG'!FN52","v":27560},{"$f":"'Income - SG'!FO52","v":24960},{"$f":"'Income - SG'!FP52","v":28080},{"$f":"'Income - SG'!FQ52","v":26520},{"$f":"'Income - SG'!FR52","v":24440},{"$f":"'Income - SG'!FS52","v":24440},{"$f":"'Income - SG'!FT52","v":21840},{"$f":"'Income - SG'!FU52","v":26000},{"$f":"'Income - SG'!FV52","v":26000},{"$f":"'Income - SG'!FW52","v":26000},{"$f":"'Income - SG'!FX52","v":24440},{"$f":"'Income - SG'!FY52","v":21840},{"$f":"'Income - SG'!FZ52","v":26000},{"$f":"'Income - SG'!GA52","v":22880},{"$f":"'Income - SG'!GB52","v":23920},{"$f":"'Income - SG'!GC52","v":27040},{"$f":"'Income - SG'!GD52","v":30680},{"$f":"'Income - SG'!GE52","v":22360},{"$f":"'Income - SG'!GF52","v":21320},{"$f":"'Income - SG'!GG52","v":28080},{"$f":"'Income - SG'!GH52","v":30160},{"$f":"'Income - SG'!GI52","v":20800}]
[248,41,25480,25480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25480,30160,23400,22880,23920,22360,20280,23400,28080,26520,28080,24960,24440,24440,23400,20800,25480,21320,26520,25480,22360,23920,24960,25480,22360,22880,28080,23400,24440,26520,21320,26520,null,null,null,null,null,null,{"$f":"'Income - SG'!B53","v":25480},{"$f":"'Income - SG'!C53","v":30160},{"$f":"'Income - SG'!D53","v":23400},{"$f":"'Income - SG'!E53","v":22880},{"$f":"'Income - SG'!F53","v":23920},{"$f":"'Income - SG'!G53","v":22360},{"$f":"'Income - SG'!H53","v":20280},{"$f":"'Income - SG'!I53","v":23400},{"$f":"'Income - SG'!J53","v":28080},{"$f":"'Income - SG'!K53","v":26520},{"$f":"'Income - SG'!L53","v":28080},{"$f":"'Income - SG'!M53","v":24960},{"$f":"'Income - SG'!N53","v":24440},{"$f":"'Income - SG'!O53","v":24440},{"$f":"'Income - SG'!P53","v":23400},{"$f":"'Income - SG'!Q53","v":20800},{"$f":"'Income - SG'!R53","v":25480},{"$f":"'Income - SG'!S53","v":21320},{"$f":"'Income - SG'!T53","v":26520},{"$f":"'Income - SG'!U53","v":25480},{"$f":"'Income - SG'!V53","v":22360},{"$f":"'Income - SG'!W53","v":23920},{"$f":"'Income - SG'!X53","v":24960},{"$f":"'Income - SG'!Y53","v":25480},{"$f":"'Income - SG'!Z53","v":22360},{"$f":"'Income - SG'!AA53","v":22880},{"$f":"'Income - SG'!AB53","v":28080},{"$f":"'Income - SG'!AC53","v":23400},{"$f":"'Income - SG'!AD53","v":24440},{"$f":"'Income - SG'!AE53","v":26520},{"$f":"'Income - SG'!AF53","v":21320},{"$f":"'Income - SG'!AG53","v":26520},{"$f":"'Income - SG'!AH53","v":28080},{"$f":"'Income - SG'!AI53","v":26520},{"$f":"'Income - SG'!AJ53","v":28080},{"$f":"'Income - SG'!AK53","v":28080},{"$f":"'Income - SG'!AL53","v":20800},{"$f":"'Income - SG'!AM53","v":21320},{"$f":"'Income - SG'!AN53","v":23920},{"$f":"'Income - SG'!AO53","v":22360},{"$f":"'Income - SG'!AP53","v":24440},{"$f":"'Income - SG'!AQ53","v":21320},{"$f":"'Income - SG'!AR53","v":26520},{"$f":"'Income - SG'!AS53","v":24960},{"$f":"'Income - SG'!AT53","v":23400},{"$f":"'Income - SG'!AU53","v":26520},{"$f":"'Income - SG'!AV53","v":22880},{"$f":"'Income - SG'!AW53","v":26520},{"$f":"'Income - SG'!AX53","v":24960},{"$f":"'Income - SG'!AY53","v":22360},{"$f":"'Income - SG'!AZ53","v":21320},{"$f":"'Income - SG'!BA53","v":24960},{"$f":"'Income - SG'!BB53","v":24440},{"$f":"'Income - SG'!BC53","v":25480},{"$f":"'Income - SG'!BD53","v":22360},{"$f":"'Income - SG'!BE53","v":22880},{"$f":"'Income - SG'!BF53","v":26000},{"$f":"'Income - SG'!BG53","v":23920},{"$f":"'Income - SG'!BH53","v":23400},{"$f":"'Income - SG'!BI53","v":25480},{"$f":"'Income - SG'!BJ53","v":28080},{"$f":"'Income - SG'!BK53","v":26520},{"$f":"'Income - SG'!BL53","v":22360},{"$f":"'Income - SG'!BM53","v":21320},{"$f":"'Income - SG'!BN53","v":22360},{"$f":"'Income - SG'!BO53","v":23400},{"$f":"'Income - SG'!BP53","v":18200},{"$f":"'Income - SG'!BQ53","v":23400},{"$f":"'Income - SG'!BR53","v":20800},{"$f":"'Income - SG'!BS53","v":26520},{"$f":"'Income - SG'!BT53","v":22360},{"$f":"'Income - SG'!BU53","v":19760},{"$f":"'Income - SG'!BV53","v":24440},{"$f":"'Income - SG'!BW53","v":23920},{"$f":"'Income - SG'!BX53","v":24440},{"$f":"'Income - SG'!BY53","v":22880},{"$f":"'Income - SG'!BZ53","v":29640},{"$f":"'Income - SG'!CA53","v":24440},{"$f":"'Income - SG'!CB53","v":21840},{"$f":"'Income - SG'!CC53","v":23400},{"$f":"'Income - SG'!CD53","v":21320},{"$f":"'Income - SG'!CE50","v":20800},{"$f":"'Income - SG'!CF50","v":21320},{"$f":"'Income - SG'!CG53","v":21320},{"$f":"'Income - SG'!CH53","v":21320},{"$f":"'Income - SG'!CI53","v":22360},{"$f":"'Income - SG'!CJ53","v":22360},{"$f":"'Income - SG'!CK53","v":23400},{"$f":"'Income - SG'!CL53","v":28080},{"$f":"'Income - SG'!CM53","v":26520},{"$f":"'Income - SG'!CN53","v":28080},{"$f":"'Income - SG'!CO53","v":24960},{"$f":"'Income - SG'!CP53","v":26520},{"$f":"'Income - SG'!CQ53","v":25480},{"$f":"'Income - SG'!CR53","v":24440},{"$f":"'Income - SG'!CS53","v":23400},{"$f":"'Income - SG'!CT53","v":24960},{"$f":"'Income - SG'!CU53","v":21320},{"$f":"'Income - SG'!CV53","v":22880},{"$f":"'Income - SG'!CW53","v":20800},{"$f":"'Income - SG'!CX53","v":26000},{"$f":"'Income - SG'!CY53","v":23920},{"$f":"'Income - SG'!CZ53","v":24440},{"$f":"'Income - SG'!DA53","v":27040},{"$f":"'Income - SG'!DB53","v":25480},{"$f":"'Income - SG'!DC53","v":27560},{"$f":"'Income - SG'!DD53","v":25480},{"$f":"'Income - SG'!DE53","v":24960},{"$f":"'Income - SG'!DF53","v":22360},{"$f":"'Income - SG'!DG53","v":24440},{"$f":"'Income - SG'!DH53","v":21320},{"$f":"'Income - SG'!DI53","v":26520},{"$f":"'Income - SG'!DJ53","v":23400},{"$f":"'Income - SG'!DK53","v":22360},{"$f":"'Income - SG'!DL53","v":26520},{"$f":"'Income - SG'!DM53","v":27040},{"$f":"'Income - SG'!DN53","v":23920},{"$f":"'Income - SG'!DO53","v":24440},{"$f":"'Income - SG'!DP53","v":21320},{"$f":"'Income - SG'!DQ53","v":27040},{"$f":"'Income - SG'!DR53","v":22880},{"$f":"'Income - SG'!DS53","v":22360},{"$f":"'Income - SG'!DT53","v":21840},{"$f":"'Income - SG'!DU53","v":23920},{"$f":"'Income - SG'!DV53","v":24960},{"$f":"'Income - SG'!DW53","v":26000},{"$f":"'Income - SG'!DX53","v":23920},{"$f":"'Income - SG'!DY53","v":21320},{"$f":"'Income - SG'!DZ53","v":24960},{"$f":"'Income - SG'!EA53","v":24440},{"$f":"'Income - SG'!EB53","v":25480},{"$f":"'Income - SG'!EC53","v":22360},{"$f":"'Income - SG'!ED53","v":19599.573945934633},{"$f":"'Income - SG'!EE53","v":19246.711658894499},{"$f":"'Income - SG'!EF53","v":22350.322703115002},{"$f":"'Income - SG'!EG53","v":24748.794807572842},{"$f":"'Income - SG'!EH53","v":30680},{"$f":"'Income - SG'!EI53","v":25480},{"$f":"'Income - SG'!EJ53","v":24960},{"$f":"'Income - SG'!EK53","v":28600},{"$f":"'Income - SG'!EL53","v":31200},{"$f":"'Income - SG'!EM53","v":28080},{"$f":"'Income - SG'!EN53","v":23400},{"$f":"'Income - SG'!EO53","v":21320},{"$f":"'Income - SG'!EP53","v":24440},{"$f":"'Income - SG'!EQ53","v":27820},{"$f":"'Income - SG'!ER53","v":25480},{"$f":"'Income - SG'!ES53","v":30160},{"$f":"'Income - SG'!ET53","v":21320},{"$f":"'Income - SG'!EU53","v":26520},{"$f":"'Income - SG'!EV53","v":17680},{"$f":"'Income - SG'!EW53","v":22360},{"$f":"'Income - SG'!EX53","v":22880},{"$f":"'Income - SG'!EY53","v":19240},{"$f":"'Income - SG'!EZ53","v":29120},{"$f":"'Income - SG'!FA53","v":27040},{"$f":"'Income - SG'!FB53","v":28080},{"$f":"'Income - SG'!FC53","v":24960},{"$f":"'Income - SG'!FD53","v":25480},{"$f":"'Income - SG'!FE53","v":23400},{"$f":"'Income - SG'!FF53","v":23920},{"$f":"'Income - SG'!FG53","v":26000},{"$f":"'Income - SG'!FH53","v":28600},{"$f":"'Income - SG'!FI53","v":28080},{"$f":"'Income - SG'!FJ53","v":22360},{"$f":"'Income - SG'!FK53","v":26000},{"$f":"'Income - SG'!FL53","v":23400},{"$f":"'Income - SG'!FM53","v":20280},{"$f":"'Income - SG'!FN53","v":28080},{"$f":"'Income - SG'!FO53","v":25480},{"$f":"'Income - SG'!FP53","v":28600},{"$f":"'Income - SG'!FQ53","v":27560},{"$f":"'Income - SG'!FR53","v":24960},{"$f":"'Income - SG'!FS53","v":24960},{"$f":"'Income - SG'!FT53","v":22360},{"$f":"'Income - SG'!FU53","v":26520},{"$f":"'Income - SG'!FV53","v":26520},{"$f":"'Income - SG'!FW53","v":26520},{"$f":"'Income - SG'!FX53","v":24960},{"$f":"'Income - SG'!FY53","v":21840},{"$f":"'Income - SG'!FZ53","v":26520},{"$f":"'Income - SG'!GA53","v":23400},{"$f":"'Income - SG'!GB53","v":24440},{"$f":"'Income - SG'!GC53","v":27560},{"$f":"'Income - SG'!GD53","v":31720},{"$f":"'Income - SG'!GE53","v":22880},{"$f":"'Income - SG'!GF53","v":21840},{"$f":"'Income - SG'!GG53","v":28080},{"$f":"'Income - SG'!GH53","v":30680},{"$f":"'Income - SG'!GI53","v":21320}]
[249,42,{"$f":"SUMPRODUCT(D249:AI249,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":26000},26000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26000,30680,23920,23400,24440,22880,20280,23400,28600,27040,28600,25480,24960,24960,23920,21320,26000,21840,27040,26000,22880,24440,25480,26000,22880,23400,28600,23400,24960,27040,21840,27040,null,null,null,null,null,null,{"$f":"'Income - SG'!B54","v":26000},{"$f":"'Income - SG'!C54","v":30680},{"$f":"'Income - SG'!D54","v":23920},{"$f":"'Income - SG'!E54","v":23400},{"$f":"'Income - SG'!F54","v":24440},{"$f":"'Income - SG'!G54","v":22880},{"$f":"'Income - SG'!H54","v":20280},{"$f":"'Income - SG'!I54","v":23400},{"$f":"'Income - SG'!J54","v":28600},{"$f":"'Income - SG'!K54","v":27040},{"$f":"'Income - SG'!L54","v":28600},{"$f":"'Income - SG'!M54","v":25480},{"$f":"'Income - SG'!N54","v":24960},{"$f":"'Income - SG'!O54","v":24960},{"$f":"'Income - SG'!P54","v":23920},{"$f":"'Income - SG'!Q54","v":21320},{"$f":"'Income - SG'!R54","v":26000},{"$f":"'Income - SG'!S54","v":21840},{"$f":"'Income - SG'!T54","v":27040},{"$f":"'Income - SG'!U54","v":26000},{"$f":"'Income - SG'!V54","v":22880},{"$f":"'Income - SG'!W54","v":24440},{"$f":"'Income - SG'!X54","v":25480},{"$f":"'Income - SG'!Y54","v":26000},{"$f":"'Income - SG'!Z54","v":22880},{"$f":"'Income - SG'!AA54","v":23400},{"$f":"'Income - SG'!AB54","v":28600},{"$f":"'Income - SG'!AC54","v":23400},{"$f":"'Income - SG'!AD54","v":24960},{"$f":"'Income - SG'!AE54","v":27040},{"$f":"'Income - SG'!AF54","v":21840},{"$f":"'Income - SG'!AG54","v":27040},{"$f":"'Income - SG'!AH54","v":28600},{"$f":"'Income - SG'!AI54","v":27040},{"$f":"'Income - SG'!AJ54","v":28600},{"$f":"'Income - SG'!AK54","v":28600},{"$f":"'Income - SG'!AL54","v":21320},{"$f":"'Income - SG'!AM54","v":21840},{"$f":"'Income - SG'!AN54","v":24440},{"$f":"'Income - SG'!AO54","v":22880},{"$f":"'Income - SG'!AP54","v":24960},{"$f":"'Income - SG'!AQ54","v":21840},{"$f":"'Income - SG'!AR54","v":27040},{"$f":"'Income - SG'!AS54","v":25480},{"$f":"'Income - SG'!AT54","v":23920},{"$f":"'Income - SG'!AU54","v":27040},{"$f":"'Income - SG'!AV54","v":23400},{"$f":"'Income - SG'!AW54","v":27040},{"$f":"'Income - SG'!AX54","v":25480},{"$f":"'Income - SG'!AY54","v":22360},{"$f":"'Income - SG'!AZ54","v":21840},{"$f":"'Income - SG'!BA54","v":25480},{"$f":"'Income - SG'!BB54","v":24440},{"$f":"'Income - SG'!BC54","v":26000},{"$f":"'Income - SG'!BD54","v":22880},{"$f":"'Income - SG'!BE54","v":23400},{"$f":"'Income - SG'!BF54","v":26520},{"$f":"'Income - SG'!BG54","v":24440},{"$f":"'Income - SG'!BH54","v":23400},{"$f":"'Income - SG'!BI54","v":26000},{"$f":"'Income - SG'!BJ54","v":28600},{"$f":"'Income - SG'!BK54","v":27040},{"$f":"'Income - SG'!BL54","v":22360},{"$f":"'Income - SG'!BM54","v":21840},{"$f":"'Income - SG'!BN54","v":22880},{"$f":"'Income - SG'!BO54","v":23400},{"$f":"'Income - SG'!BP54","v":18720},{"$f":"'Income - SG'!BQ54","v":24440},{"$f":"'Income - SG'!BR54","v":21320},{"$f":"'Income - SG'!BS54","v":27040},{"$f":"'Income - SG'!BT54","v":22880},{"$f":"'Income - SG'!BU54","v":20280},{"$f":"'Income - SG'!BV54","v":24960},{"$f":"'Income - SG'!BW54","v":24440},{"$f":"'Income - SG'!BX54","v":24960},{"$f":"'Income - SG'!BY54","v":23400},{"$f":"'Income - SG'!BZ54","v":30160},{"$f":"'Income - SG'!CA54","v":24960},{"$f":"'Income - SG'!CB54","v":22360},{"$f":"'Income - SG'!CC54","v":23920},{"$f":"'Income - SG'!CD54","v":21840},{"$f":"'Income - SG'!CE51","v":21320},{"$f":"'Income - SG'!CF51","v":21840},{"$f":"'Income - SG'!CG54","v":21840},{"$f":"'Income - SG'!CH54","v":21840},{"$f":"'Income - SG'!CI54","v":22880},{"$f":"'Income - SG'!CJ54","v":22880},{"$f":"'Income - SG'!CK54","v":23920},{"$f":"'Income - SG'!CL54","v":28600},{"$f":"'Income - SG'!CM54","v":27040},{"$f":"'Income - SG'!CN54","v":28600},{"$f":"'Income - SG'!CO54","v":25480},{"$f":"'Income - SG'!CP54","v":27040},{"$f":"'Income - SG'!CQ54","v":26000},{"$f":"'Income - SG'!CR54","v":24960},{"$f":"'Income - SG'!CS54","v":23920},{"$f":"'Income - SG'!CT54","v":25480},{"$f":"'Income - SG'!CU54","v":21840},{"$f":"'Income - SG'!CV54","v":23400},{"$f":"'Income - SG'!CW54","v":21320},{"$f":"'Income - SG'!CX54","v":26520},{"$f":"'Income - SG'!CY54","v":24440},{"$f":"'Income - SG'!CZ54","v":24960},{"$f":"'Income - SG'!DA54","v":28080},{"$f":"'Income - SG'!DB54","v":25480},{"$f":"'Income - SG'!DC54","v":28080},{"$f":"'Income - SG'!DD54","v":26000},{"$f":"'Income - SG'!DE54","v":25480},{"$f":"'Income - SG'!DF54","v":22880},{"$f":"'Income - SG'!DG54","v":24960},{"$f":"'Income - SG'!DH54","v":21840},{"$f":"'Income - SG'!DI54","v":27040},{"$f":"'Income - SG'!DJ54","v":23400},{"$f":"'Income - SG'!DK54","v":22880},{"$f":"'Income - SG'!DL54","v":27040},{"$f":"'Income - SG'!DM54","v":27560},{"$f":"'Income - SG'!DN54","v":24440},{"$f":"'Income - SG'!DO54","v":24960},{"$f":"'Income - SG'!DP54","v":21840},{"$f":"'Income - SG'!DQ54","v":27560},{"$f":"'Income - SG'!DR54","v":23400},{"$f":"'Income - SG'!DS54","v":22880},{"$f":"'Income - SG'!DT54","v":21840},{"$f":"'Income - SG'!DU54","v":24440},{"$f":"'Income - SG'!DV54","v":25480},{"$f":"'Income - SG'!DW54","v":26520},{"$f":"'Income - SG'!DX54","v":24440},{"$f":"'Income - SG'!DY54","v":21840},{"$f":"'Income - SG'!DZ54","v":25480},{"$f":"'Income - SG'!EA54","v":24440},{"$f":"'Income - SG'!EB54","v":26000},{"$f":"'Income - SG'!EC54","v":22880},{"$f":"'Income - SG'!ED54","v":20040.088886295078},{"$f":"'Income - SG'!EE54","v":19667.277362549634},{"$f":"'Income - SG'!EF54","v":23004.999692891121},{"$f":"'Income - SG'!EG54","v":25306.310336658164},{"$f":"'Income - SG'!EH54","v":31200},{"$f":"'Income - SG'!EI54","v":26000},{"$f":"'Income - SG'!EJ54","v":25480},{"$f":"'Income - SG'!EK54","v":29120},{"$f":"'Income - SG'!EL54","v":32240},{"$f":"'Income - SG'!EM54","v":29120},{"$f":"'Income - SG'!EN54","v":23920},{"$f":"'Income - SG'!EO54","v":21840},{"$f":"'Income - SG'!EP54","v":24960},{"$f":"'Income - SG'!EQ54","v":28340},{"$f":"'Income - SG'!ER54","v":26000},{"$f":"'Income - SG'!ES54","v":30680},{"$f":"'Income - SG'!ET54","v":21840},{"$f":"'Income - SG'!EU54","v":27040},{"$f":"'Income - SG'!EV54","v":18200},{"$f":"'Income - SG'!EW54","v":22360},{"$f":"'Income - SG'!EX54","v":23400},{"$f":"'Income - SG'!EY54","v":19760},{"$f":"'Income - SG'!EZ54","v":29640},{"$f":"'Income - SG'!FA54","v":27560},{"$f":"'Income - SG'!FB54","v":28600},{"$f":"'Income - SG'!FC54","v":25480},{"$f":"'Income - SG'!FD54","v":26000},{"$f":"'Income - SG'!FE54","v":23920},{"$f":"'Income - SG'!FF54","v":24440},{"$f":"'Income - SG'!FG54","v":26520},{"$f":"'Income - SG'!FH54","v":29120},{"$f":"'Income - SG'!FI54","v":28600},{"$f":"'Income - SG'!FJ54","v":22360},{"$f":"'Income - SG'!FK54","v":26520},{"$f":"'Income - SG'!FL54","v":23920},{"$f":"'Income - SG'!FM54","v":20800},{"$f":"'Income - SG'!FN54","v":28600},{"$f":"'Income - SG'!FO54","v":26000},{"$f":"'Income - SG'!FP54","v":29120},{"$f":"'Income - SG'!FQ54","v":28080},{"$f":"'Income - SG'!FR54","v":25480},{"$f":"'Income - SG'!FS54","v":24960},{"$f":"'Income - SG'!FT54","v":22360},{"$f":"'Income - SG'!FU54","v":27040},{"$f":"'Income - SG'!FV54","v":27040},{"$f":"'Income - SG'!FW54","v":27040},{"$f":"'Income - SG'!FX54","v":25480},{"$f":"'Income - SG'!FY54","v":22360},{"$f":"'Income - SG'!FZ54","v":27040},{"$f":"'Income - SG'!GA54","v":23920},{"$f":"'Income - SG'!GB54","v":24960},{"$f":"'Income - SG'!GC54","v":28080},{"$f":"'Income - SG'!GD54","v":32240},{"$f":"'Income - SG'!GE54","v":23400},{"$f":"'Income - SG'!GF54","v":21840},{"$f":"'Income - SG'!GG54","v":29120},{"$f":"'Income - SG'!GH54","v":31200},{"$f":"'Income - SG'!GI54","v":21840}]
[250,43,26520,26520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,26520,31200,24440,23920,24960,23400,20800,23920,29120,27560,29120,26000,25480,25480,24440,21840,26520,22360,27560,26520,23400,24960,26000,26520,22880,23920,29120,23920,25480,27560,22360,27560,null,null,null,null,null,null,{"$f":"'Income - SG'!B55","v":26520},{"$f":"'Income - SG'!C55","v":31200},{"$f":"'Income - SG'!D55","v":24440},{"$f":"'Income - SG'!E55","v":23920},{"$f":"'Income - SG'!F55","v":24960},{"$f":"'Income - SG'!G55","v":23400},{"$f":"'Income - SG'!H55","v":20800},{"$f":"'Income - SG'!I55","v":23920},{"$f":"'Income - SG'!J55","v":29120},{"$f":"'Income - SG'!K55","v":27560},{"$f":"'Income - SG'!L55","v":29120},{"$f":"'Income - SG'!M55","v":26000},{"$f":"'Income - SG'!N55","v":25480},{"$f":"'Income - SG'!O55","v":25480},{"$f":"'Income - SG'!P55","v":24440},{"$f":"'Income - SG'!Q55","v":21840},{"$f":"'Income - SG'!R55","v":26520},{"$f":"'Income - SG'!S55","v":22360},{"$f":"'Income - SG'!T55","v":27560},{"$f":"'Income - SG'!U55","v":26520},{"$f":"'Income - SG'!V55","v":23400},{"$f":"'Income - SG'!W55","v":24960},{"$f":"'Income - SG'!X55","v":26000},{"$f":"'Income - SG'!Y55","v":26520},{"$f":"'Income - SG'!Z55","v":22880},{"$f":"'Income - SG'!AA55","v":23920},{"$f":"'Income - SG'!AB55","v":29120},{"$f":"'Income - SG'!AC55","v":23920},{"$f":"'Income - SG'!AD55","v":25480},{"$f":"'Income - SG'!AE55","v":27560},{"$f":"'Income - SG'!AF55","v":22360},{"$f":"'Income - SG'!AG55","v":27560},{"$f":"'Income - SG'!AH55","v":29120},{"$f":"'Income - SG'!AI55","v":27560},{"$f":"'Income - SG'!AJ55","v":29120},{"$f":"'Income - SG'!AK55","v":29120},{"$f":"'Income - SG'!AL55","v":21840},{"$f":"'Income - SG'!AM55","v":22360},{"$f":"'Income - SG'!AN55","v":24960},{"$f":"'Income - SG'!AO55","v":22880},{"$f":"'Income - SG'!AP55","v":25480},{"$f":"'Income - SG'!AQ55","v":22360},{"$f":"'Income - SG'!AR55","v":27560},{"$f":"'Income - SG'!AS55","v":26000},{"$f":"'Income - SG'!AT55","v":23920},{"$f":"'Income - SG'!AU55","v":27560},{"$f":"'Income - SG'!AV55","v":23920},{"$f":"'Income - SG'!AW55","v":27560},{"$f":"'Income - SG'!AX55","v":26000},{"$f":"'Income - SG'!AY55","v":22880},{"$f":"'Income - SG'!AZ55","v":22360},{"$f":"'Income - SG'!BA55","v":26000},{"$f":"'Income - SG'!BB55","v":24960},{"$f":"'Income - SG'!BC55","v":26520},{"$f":"'Income - SG'!BD55","v":22880},{"$f":"'Income - SG'!BE55","v":23920},{"$f":"'Income - SG'!BF55","v":27040},{"$f":"'Income - SG'!BG55","v":24960},{"$f":"'Income - SG'!BH55","v":23920},{"$f":"'Income - SG'!BI55","v":26520},{"$f":"'Income - SG'!BJ55","v":29120},{"$f":"'Income - SG'!BK55","v":27560},{"$f":"'Income - SG'!BL55","v":22880},{"$f":"'Income - SG'!BM55","v":22360},{"$f":"'Income - SG'!BN55","v":22880},{"$f":"'Income - SG'!BO55","v":23920},{"$f":"'Income - SG'!BP55","v":19240},{"$f":"'Income - SG'!BQ55","v":24960},{"$f":"'Income - SG'!BR55","v":21840},{"$f":"'Income - SG'!BS55","v":27560},{"$f":"'Income - SG'!BT55","v":23400},{"$f":"'Income - SG'!BU55","v":20800},{"$f":"'Income - SG'!BV55","v":25480},{"$f":"'Income - SG'!BW55","v":24960},{"$f":"'Income - SG'!BX55","v":25480},{"$f":"'Income - SG'!BY55","v":23920},{"$f":"'Income - SG'!BZ55","v":31200},{"$f":"'Income - SG'!CA55","v":25480},{"$f":"'Income - SG'!CB55","v":22880},{"$f":"'Income - SG'!CC55","v":23920},{"$f":"'Income - SG'!CD55","v":21840},{"$f":"'Income - SG'!CE52","v":21840},{"$f":"'Income - SG'!CF52","v":22360},{"$f":"'Income - SG'!CG55","v":21840},{"$f":"'Income - SG'!CH55","v":22360},{"$f":"'Income - SG'!CI55","v":23400},{"$f":"'Income - SG'!CJ55","v":22880},{"$f":"'Income - SG'!CK55","v":24440},{"$f":"'Income - SG'!CL55","v":29120},{"$f":"'Income - SG'!CM55","v":27560},{"$f":"'Income - SG'!CN55","v":29120},{"$f":"'Income - SG'!CO55","v":26000},{"$f":"'Income - SG'!CP55","v":27560},{"$f":"'Income - SG'!CQ55","v":26520},{"$f":"'Income - SG'!CR55","v":25480},{"$f":"'Income - SG'!CS55","v":23920},{"$f":"'Income - SG'!CT55","v":26000},{"$f":"'Income - SG'!CU55","v":22360},{"$f":"'Income - SG'!CV55","v":23920},{"$f":"'Income - SG'!CW55","v":21840},{"$f":"'Income - SG'!CX55","v":27040},{"$f":"'Income - SG'!CY55","v":24960},{"$f":"'Income - SG'!CZ55","v":25480},{"$f":"'Income - SG'!DA55","v":28600},{"$f":"'Income - SG'!DB55","v":26000},{"$f":"'Income - SG'!DC55","v":28600},{"$f":"'Income - SG'!DD55","v":26520},{"$f":"'Income - SG'!DE55","v":26000},{"$f":"'Income - SG'!DF55","v":23400},{"$f":"'Income - SG'!DG55","v":25480},{"$f":"'Income - SG'!DH55","v":22360},{"$f":"'Income - SG'!DI55","v":27560},{"$f":"'Income - SG'!DJ55","v":23920},{"$f":"'Income - SG'!DK55","v":23400},{"$f":"'Income - SG'!DL55","v":27560},{"$f":"'Income - SG'!DM55","v":28080},{"$f":"'Income - SG'!DN55","v":24960},{"$f":"'Income - SG'!DO55","v":25480},{"$f":"'Income - SG'!DP55","v":22360},{"$f":"'Income - SG'!DQ55","v":28080},{"$f":"'Income - SG'!DR55","v":23920},{"$f":"'Income - SG'!DS55","v":23400},{"$f":"'Income - SG'!DT55","v":22360},{"$f":"'Income - SG'!DU55","v":24960},{"$f":"'Income - SG'!DV55","v":26000},{"$f":"'Income - SG'!DW55","v":27040},{"$f":"'Income - SG'!DX55","v":24960},{"$f":"'Income - SG'!DY55","v":22360},{"$f":"'Income - SG'!DZ55","v":26000},{"$f":"'Income - SG'!EA55","v":24960},{"$f":"'Income - SG'!EB55","v":26520},{"$f":"'Income - SG'!EC55","v":22880},{"$f":"'Income - SG'!ED55","v":20480.603826655522},{"$f":"'Income - SG'!EE55","v":20087.843066204769},{"$f":"'Income - SG'!EF55","v":23659.676682667239},{"$f":"'Income - SG'!EG55","v":25863.825865743485},{"$f":"'Income - SG'!EH55","v":31720},{"$f":"'Income - SG'!EI55","v":26520},{"$f":"'Income - SG'!EJ55","v":26520},{"$f":"'Income - SG'!EK55","v":29640},{"$f":"'Income - SG'!EL55","v":32240},{"$f":"'Income - SG'!EM55","v":29640},{"$f":"'Income - SG'!EN55","v":24440},{"$f":"'Income - SG'!EO55","v":21840},{"$f":"'Income - SG'!EP55","v":25480},{"$f":"'Income - SG'!EQ55","v":28860},{"$f":"'Income - SG'!ER55","v":26520},{"$f":"'Income - SG'!ES55","v":31200},{"$f":"'Income - SG'!ET55","v":22360},{"$f":"'Income - SG'!EU55","v":27560},{"$f":"'Income - SG'!EV55","v":18200},{"$f":"'Income - SG'!EW55","v":22880},{"$f":"'Income - SG'!EX55","v":23920},{"$f":"'Income - SG'!EY55","v":20280},{"$f":"'Income - SG'!EZ55","v":30160},{"$f":"'Income - SG'!FA55","v":28080},{"$f":"'Income - SG'!FB55","v":29120},{"$f":"'Income - SG'!FC55","v":26520},{"$f":"'Income - SG'!FD55","v":27040},{"$f":"'Income - SG'!FE55","v":23920},{"$f":"'Income - SG'!FF55","v":24960},{"$f":"'Income - SG'!FG55","v":27560},{"$f":"'Income - SG'!FH55","v":30160},{"$f":"'Income - SG'!FI55","v":29120},{"$f":"'Income - SG'!FJ55","v":22880},{"$f":"'Income - SG'!FK55","v":27040},{"$f":"'Income - SG'!FL55","v":24440},{"$f":"'Income - SG'!FM55","v":21320},{"$f":"'Income - SG'!FN55","v":29120},{"$f":"'Income - SG'!FO55","v":26520},{"$f":"'Income - SG'!FP55","v":29640},{"$f":"'Income - SG'!FQ55","v":28600},{"$f":"'Income - SG'!FR55","v":26000},{"$f":"'Income - SG'!FS55","v":25480},{"$f":"'Income - SG'!FT55","v":22880},{"$f":"'Income - SG'!FU55","v":28080},{"$f":"'Income - SG'!FV55","v":27560},{"$f":"'Income - SG'!FW55","v":27560},{"$f":"'Income - SG'!FX55","v":26000},{"$f":"'Income - SG'!FY55","v":22880},{"$f":"'Income - SG'!FZ55","v":27560},{"$f":"'Income - SG'!GA55","v":24440},{"$f":"'Income - SG'!GB55","v":25480},{"$f":"'Income - SG'!GC55","v":28600},{"$f":"'Income - SG'!GD55","v":32760},{"$f":"'Income - SG'!GE55","v":23920},{"$f":"'Income - SG'!GF55","v":22360},{"$f":"'Income - SG'!GG55","v":29640},{"$f":"'Income - SG'!GH55","v":31720},{"$f":"'Income - SG'!GI55","v":22360}]
[251,44,27040,27040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27040,32240,24960,24440,25480,23920,21320,24440,29640,28080,30160,26520,26000,26000,24960,21840,27040,22880,28080,27040,23400,25480,26520,27040,23400,24440,29640,24440,26000,28080,22880,28080,null,null,null,null,null,null,{"$f":"'Income - SG'!B56","v":27040},{"$f":"'Income - SG'!C56","v":32240},{"$f":"'Income - SG'!D56","v":24960},{"$f":"'Income - SG'!E56","v":24440},{"$f":"'Income - SG'!F56","v":25480},{"$f":"'Income - SG'!G56","v":23920},{"$f":"'Income - SG'!H56","v":21320},{"$f":"'Income - SG'!I56","v":24440},{"$f":"'Income - SG'!J56","v":29640},{"$f":"'Income - SG'!K56","v":28080},{"$f":"'Income - SG'!L56","v":30160},{"$f":"'Income - SG'!M56","v":26520},{"$f":"'Income - SG'!N56","v":26000},{"$f":"'Income - SG'!O56","v":26000},{"$f":"'Income - SG'!P56","v":24960},{"$f":"'Income - SG'!Q56","v":21840},{"$f":"'Income - SG'!R56","v":27040},{"$f":"'Income - SG'!S56","v":22880},{"$f":"'Income - SG'!T56","v":28080},{"$f":"'Income - SG'!U56","v":27040},{"$f":"'Income - SG'!V56","v":23400},{"$f":"'Income - SG'!W56","v":25480},{"$f":"'Income - SG'!X56","v":26520},{"$f":"'Income - SG'!Y56","v":27040},{"$f":"'Income - SG'!Z56","v":23400},{"$f":"'Income - SG'!AA56","v":24440},{"$f":"'Income - SG'!AB56","v":29640},{"$f":"'Income - SG'!AC56","v":24440},{"$f":"'Income - SG'!AD56","v":26000},{"$f":"'Income - SG'!AE56","v":28080},{"$f":"'Income - SG'!AF56","v":22880},{"$f":"'Income - SG'!AG56","v":28080},{"$f":"'Income - SG'!AH56","v":29640},{"$f":"'Income - SG'!AI56","v":28080},{"$f":"'Income - SG'!AJ56","v":29640},{"$f":"'Income - SG'!AK56","v":30160},{"$f":"'Income - SG'!AL56","v":21840},{"$f":"'Income - SG'!AM56","v":22880},{"$f":"'Income - SG'!AN56","v":25480},{"$f":"'Income - SG'!AO56","v":23400},{"$f":"'Income - SG'!AP56","v":26000},{"$f":"'Income - SG'!AQ56","v":22880},{"$f":"'Income - SG'!AR56","v":28080},{"$f":"'Income - SG'!AS56","v":26520},{"$f":"'Income - SG'!AT56","v":24440},{"$f":"'Income - SG'!AU56","v":28080},{"$f":"'Income - SG'!AV56","v":24440},{"$f":"'Income - SG'!AW56","v":28080},{"$f":"'Income - SG'!AX56","v":26520},{"$f":"'Income - SG'!AY56","v":23400},{"$f":"'Income - SG'!AZ56","v":22360},{"$f":"'Income - SG'!BA56","v":26520},{"$f":"'Income - SG'!BB56","v":25480},{"$f":"'Income - SG'!BC56","v":27040},{"$f":"'Income - SG'!BD56","v":23400},{"$f":"'Income - SG'!BE56","v":24440},{"$f":"'Income - SG'!BF56","v":28080},{"$f":"'Income - SG'!BG56","v":25480},{"$f":"'Income - SG'!BH56","v":24440},{"$f":"'Income - SG'!BI56","v":27040},{"$f":"'Income - SG'!BJ56","v":29640},{"$f":"'Income - SG'!BK56","v":28080},{"$f":"'Income - SG'!BL56","v":23400},{"$f":"'Income - SG'!BM56","v":22360},{"$f":"'Income - SG'!BN56","v":23400},{"$f":"'Income - SG'!BO56","v":24440},{"$f":"'Income - SG'!BP56","v":19240},{"$f":"'Income - SG'!BQ56","v":25480},{"$f":"'Income - SG'!BR56","v":22360},{"$f":"'Income - SG'!BS56","v":28080},{"$f":"'Income - SG'!BT56","v":23400},{"$f":"'Income - SG'!BU56","v":21320},{"$f":"'Income - SG'!BV56","v":25480},{"$f":"'Income - SG'!BW56","v":25480},{"$f":"'Income - SG'!BX56","v":26000},{"$f":"'Income - SG'!BY56","v":24440},{"$f":"'Income - SG'!BZ56","v":31720},{"$f":"'Income - SG'!CA56","v":26000},{"$f":"'Income - SG'!CB56","v":23400},{"$f":"'Income - SG'!CC56","v":24440},{"$f":"'Income - SG'!CD56","v":22360},{"$f":"'Income - SG'!CE53","v":21840},{"$f":"'Income - SG'!CF53","v":22360},{"$f":"'Income - SG'!CG56","v":22360},{"$f":"'Income - SG'!CH56","v":22360},{"$f":"'Income - SG'!CI56","v":23920},{"$f":"'Income - SG'!CJ56","v":23400},{"$f":"'Income - SG'!CK56","v":24960},{"$f":"'Income - SG'!CL56","v":29640},{"$f":"'Income - SG'!CM56","v":28080},{"$f":"'Income - SG'!CN56","v":30160},{"$f":"'Income - SG'!CO56","v":26520},{"$f":"'Income - SG'!CP56","v":28080},{"$f":"'Income - SG'!CQ56","v":27040},{"$f":"'Income - SG'!CR56","v":26000},{"$f":"'Income - SG'!CS56","v":24440},{"$f":"'Income - SG'!CT56","v":26520},{"$f":"'Income - SG'!CU56","v":22360},{"$f":"'Income - SG'!CV56","v":24440},{"$f":"'Income - SG'!CW56","v":21840},{"$f":"'Income - SG'!CX56","v":27560},{"$f":"'Income - SG'!CY56","v":25480},{"$f":"'Income - SG'!CZ56","v":26000},{"$f":"'Income - SG'!DA56","v":29120},{"$f":"'Income - SG'!DB56","v":26520},{"$f":"'Income - SG'!DC56","v":29120},{"$f":"'Income - SG'!DD56","v":27040},{"$f":"'Income - SG'!DE56","v":26520},{"$f":"'Income - SG'!DF56","v":23920},{"$f":"'Income - SG'!DG56","v":26000},{"$f":"'Income - SG'!DH56","v":22880},{"$f":"'Income - SG'!DI56","v":28080},{"$f":"'Income - SG'!DJ56","v":24440},{"$f":"'Income - SG'!DK56","v":23920},{"$f":"'Income - SG'!DL56","v":27560},{"$f":"'Income - SG'!DM56","v":28600},{"$f":"'Income - SG'!DN56","v":25480},{"$f":"'Income - SG'!DO56","v":25480},{"$f":"'Income - SG'!DP56","v":22880},{"$f":"'Income - SG'!DQ56","v":28600},{"$f":"'Income - SG'!DR56","v":23920},{"$f":"'Income - SG'!DS56","v":23920},{"$f":"'Income - SG'!DT56","v":22880},{"$f":"'Income - SG'!DU56","v":25480},{"$f":"'Income - SG'!DV56","v":26520},{"$f":"'Income - SG'!DW56","v":28080},{"$f":"'Income - SG'!DX56","v":25480},{"$f":"'Income - SG'!DY56","v":22360},{"$f":"'Income - SG'!DZ56","v":26520},{"$f":"'Income - SG'!EA56","v":25480},{"$f":"'Income - SG'!EB56","v":27040},{"$f":"'Income - SG'!EC56","v":23400},{"$f":"'Income - SG'!ED56","v":20921.118767015967},{"$f":"'Income - SG'!EE56","v":20508.408769859903},{"$f":"'Income - SG'!EF56","v":24314.353672443358},{"$f":"'Income - SG'!EG56","v":26421.341394828807},{"$f":"'Income - SG'!EH56","v":32760},{"$f":"'Income - SG'!EI56","v":27040},{"$f":"'Income - SG'!EJ56","v":27040},{"$f":"'Income - SG'!EK56","v":30160},{"$f":"'Income - SG'!EL56","v":32760},{"$f":"'Income - SG'!EM56","v":30160},{"$f":"'Income - SG'!EN56","v":24960},{"$f":"'Income - SG'!EO56","v":22360},{"$f":"'Income - SG'!EP56","v":26000},{"$f":"'Income - SG'!EQ56","v":29640},{"$f":"'Income - SG'!ER56","v":27040},{"$f":"'Income - SG'!ES56","v":32240},{"$f":"'Income - SG'!ET56","v":22880},{"$f":"'Income - SG'!EU56","v":28080},{"$f":"'Income - SG'!EV56","v":18720},{"$f":"'Income - SG'!EW56","v":23400},{"$f":"'Income - SG'!EX56","v":23920},{"$f":"'Income - SG'!EY56","v":20800},{"$f":"'Income - SG'!EZ56","v":30680},{"$f":"'Income - SG'!FA56","v":28600},{"$f":"'Income - SG'!FB56","v":30160},{"$f":"'Income - SG'!FC56","v":27040},{"$f":"'Income - SG'!FD56","v":27560},{"$f":"'Income - SG'!FE56","v":24440},{"$f":"'Income - SG'!FF56","v":25480},{"$f":"'Income - SG'!FG56","v":28080},{"$f":"'Income - SG'!FH56","v":30680},{"$f":"'Income - SG'!FI56","v":29640},{"$f":"'Income - SG'!FJ56","v":23400},{"$f":"'Income - SG'!FK56","v":27560},{"$f":"'Income - SG'!FL56","v":24960},{"$f":"'Income - SG'!FM56","v":21320},{"$f":"'Income - SG'!FN56","v":30160},{"$f":"'Income - SG'!FO56","v":27040},{"$f":"'Income - SG'!FP56","v":30680},{"$f":"'Income - SG'!FQ56","v":29120},{"$f":"'Income - SG'!FR56","v":26520},{"$f":"'Income - SG'!FS56","v":26000},{"$f":"'Income - SG'!FT56","v":23400},{"$f":"'Income - SG'!FU56","v":28600},{"$f":"'Income - SG'!FV56","v":28080},{"$f":"'Income - SG'!FW56","v":28080},{"$f":"'Income - SG'!FX56","v":26520},{"$f":"'Income - SG'!FY56","v":23400},{"$f":"'Income - SG'!FZ56","v":28080},{"$f":"'Income - SG'!GA56","v":24440},{"$f":"'Income - SG'!GB56","v":26000},{"$f":"'Income - SG'!GC56","v":29120},{"$f":"'Income - SG'!GD56","v":33800},{"$f":"'Income - SG'!GE56","v":24440},{"$f":"'Income - SG'!GF56","v":22880},{"$f":"'Income - SG'!GG56","v":30160},{"$f":"'Income - SG'!GH56","v":32240},{"$f":"'Income - SG'!GI56","v":22880}]
[252,45,27560,27560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,27560,32760,25480,24960,26000,24440,21840,24960,30680,28600,30680,27040,26520,26520,25480,22360,27560,23400,28600,27560,23920,26000,27040,27560,23920,24960,30160,24960,26520,28600,23400,28600,null,null,null,null,null,null,{"$f":"'Income - SG'!B57","v":27560},{"$f":"'Income - SG'!C57","v":32760},{"$f":"'Income - SG'!D57","v":25480},{"$f":"'Income - SG'!E57","v":24960},{"$f":"'Income - SG'!F57","v":26000},{"$f":"'Income - SG'!G57","v":24440},{"$f":"'Income - SG'!H57","v":21840},{"$f":"'Income - SG'!I57","v":24960},{"$f":"'Income - SG'!J57","v":30680},{"$f":"'Income - SG'!K57","v":28600},{"$f":"'Income - SG'!L57","v":30680},{"$f":"'Income - SG'!M57","v":27040},{"$f":"'Income - SG'!N57","v":26520},{"$f":"'Income - SG'!O57","v":26520},{"$f":"'Income - SG'!P57","v":25480},{"$f":"'Income - SG'!Q57","v":22360},{"$f":"'Income - SG'!R57","v":27560},{"$f":"'Income - SG'!S57","v":23400},{"$f":"'Income - SG'!T57","v":28600},{"$f":"'Income - SG'!U57","v":27560},{"$f":"'Income - SG'!V57","v":23920},{"$f":"'Income - SG'!W57","v":26000},{"$f":"'Income - SG'!X57","v":27040},{"$f":"'Income - SG'!Y57","v":27560},{"$f":"'Income - SG'!Z57","v":23920},{"$f":"'Income - SG'!AA57","v":24960},{"$f":"'Income - SG'!AB57","v":30160},{"$f":"'Income - SG'!AC57","v":24960},{"$f":"'Income - SG'!AD57","v":26520},{"$f":"'Income - SG'!AE57","v":28600},{"$f":"'Income - SG'!AF57","v":23400},{"$f":"'Income - SG'!AG57","v":28600},{"$f":"'Income - SG'!AH57","v":30680},{"$f":"'Income - SG'!AI57","v":28600},{"$f":"'Income - SG'!AJ57","v":30680},{"$f":"'Income - SG'!AK57","v":30680},{"$f":"'Income - SG'!AL57","v":22360},{"$f":"'Income - SG'!AM57","v":23400},{"$f":"'Income - SG'!AN57","v":26000},{"$f":"'Income - SG'!AO57","v":23920},{"$f":"'Income - SG'!AP57","v":26520},{"$f":"'Income - SG'!AQ57","v":23400},{"$f":"'Income - SG'!AR57","v":28600},{"$f":"'Income - SG'!AS57","v":27040},{"$f":"'Income - SG'!AT57","v":24960},{"$f":"'Income - SG'!AU57","v":28600},{"$f":"'Income - SG'!AV57","v":24960},{"$f":"'Income - SG'!AW57","v":28600},{"$f":"'Income - SG'!AX57","v":27040},{"$f":"'Income - SG'!AY57","v":23920},{"$f":"'Income - SG'!AZ57","v":22880},{"$f":"'Income - SG'!BA57","v":27040},{"$f":"'Income - SG'!BB57","v":26000},{"$f":"'Income - SG'!BC57","v":27560},{"$f":"'Income - SG'!BD57","v":23920},{"$f":"'Income - SG'!BE57","v":24960},{"$f":"'Income - SG'!BF57","v":28600},{"$f":"'Income - SG'!BG57","v":26000},{"$f":"'Income - SG'!BH57","v":24960},{"$f":"'Income - SG'!BI57","v":27560},{"$f":"'Income - SG'!BJ57","v":30680},{"$f":"'Income - SG'!BK57","v":28600},{"$f":"'Income - SG'!BL57","v":23920},{"$f":"'Income - SG'!BM57","v":22880},{"$f":"'Income - SG'!BN57","v":23920},{"$f":"'Income - SG'!BO57","v":24960},{"$f":"'Income - SG'!BP57","v":19760},{"$f":"'Income - SG'!BQ57","v":26000},{"$f":"'Income - SG'!BR57","v":22880},{"$f":"'Income - SG'!BS57","v":28600},{"$f":"'Income - SG'!BT57","v":23920},{"$f":"'Income - SG'!BU57","v":21320},{"$f":"'Income - SG'!BV57","v":26000},{"$f":"'Income - SG'!BW57","v":25480},{"$f":"'Income - SG'!BX57","v":26520},{"$f":"'Income - SG'!BY57","v":24960},{"$f":"'Income - SG'!BZ57","v":32240},{"$f":"'Income - SG'!CA57","v":26520},{"$f":"'Income - SG'!CB57","v":23920},{"$f":"'Income - SG'!CC57","v":24960},{"$f":"'Income - SG'!CD57","v":22880},{"$f":"'Income - SG'!CE54","v":22360},{"$f":"'Income - SG'!CF54","v":22880},{"$f":"'Income - SG'!CG57","v":22880},{"$f":"'Income - SG'!CH57","v":22880},{"$f":"'Income - SG'!CI57","v":24440},{"$f":"'Income - SG'!CJ57","v":23920},{"$f":"'Income - SG'!CK57","v":25480},{"$f":"'Income - SG'!CL57","v":30680},{"$f":"'Income - SG'!CM57","v":28600},{"$f":"'Income - SG'!CN57","v":30680},{"$f":"'Income - SG'!CO57","v":27040},{"$f":"'Income - SG'!CP57","v":28600},{"$f":"'Income - SG'!CQ57","v":27560},{"$f":"'Income - SG'!CR57","v":26520},{"$f":"'Income - SG'!CS57","v":24960},{"$f":"'Income - SG'!CT57","v":27040},{"$f":"'Income - SG'!CU57","v":22880},{"$f":"'Income - SG'!CV57","v":24960},{"$f":"'Income - SG'!CW57","v":22360},{"$f":"'Income - SG'!CX57","v":28080},{"$f":"'Income - SG'!CY57","v":26000},{"$f":"'Income - SG'!CZ57","v":26520},{"$f":"'Income - SG'!DA57","v":29640},{"$f":"'Income - SG'!DB57","v":27040},{"$f":"'Income - SG'!DC57","v":30160},{"$f":"'Income - SG'!DD57","v":27560},{"$f":"'Income - SG'!DE57","v":27040},{"$f":"'Income - SG'!DF57","v":24440},{"$f":"'Income - SG'!DG57","v":26520},{"$f":"'Income - SG'!DH57","v":23400},{"$f":"'Income - SG'!DI57","v":28600},{"$f":"'Income - SG'!DJ57","v":24960},{"$f":"'Income - SG'!DK57","v":24440},{"$f":"'Income - SG'!DL57","v":28600},{"$f":"'Income - SG'!DM57","v":29120},{"$f":"'Income - SG'!DN57","v":26000},{"$f":"'Income - SG'!DO57","v":26520},{"$f":"'Income - SG'!DP57","v":23400},{"$f":"'Income - SG'!DQ57","v":29120},{"$f":"'Income - SG'!DR57","v":24440},{"$f":"'Income - SG'!DS57","v":24440},{"$f":"'Income - SG'!DT57","v":23400},{"$f":"'Income - SG'!DU57","v":26000},{"$f":"'Income - SG'!DV57","v":27040},{"$f":"'Income - SG'!DW57","v":28600},{"$f":"'Income - SG'!DX57","v":26000},{"$f":"'Income - SG'!DY57","v":22880},{"$f":"'Income - SG'!DZ57","v":27040},{"$f":"'Income - SG'!EA57","v":26000},{"$f":"'Income - SG'!EB57","v":27560},{"$f":"'Income - SG'!EC57","v":23920},{"$f":"'Income - SG'!ED57","v":21361.633707376412},{"$f":"'Income - SG'!EE57","v":20928.974473515038},{"$f":"'Income - SG'!EF57","v":24969.030662219477},{"$f":"'Income - SG'!EG57","v":26978.856923914129},{"$f":"'Income - SG'!EH57","v":33280},{"$f":"'Income - SG'!EI57","v":27560},{"$f":"'Income - SG'!EJ57","v":27560},{"$f":"'Income - SG'!EK57","v":30680},{"$f":"'Income - SG'!EL57","v":33800},{"$f":"'Income - SG'!EM57","v":30680},{"$f":"'Income - SG'!EN57","v":25480},{"$f":"'Income - SG'!EO57","v":22880},{"$f":"'Income - SG'!EP57","v":26520},{"$f":"'Income - SG'!EQ57","v":30160},{"$f":"'Income - SG'!ER57","v":27560},{"$f":"'Income - SG'!ES57","v":32760},{"$f":"'Income - SG'!ET57","v":23400},{"$f":"'Income - SG'!EU57","v":28600},{"$f":"'Income - SG'!EV57","v":18720},{"$f":"'Income - SG'!EW57","v":23920},{"$f":"'Income - SG'!EX57","v":24440},{"$f":"'Income - SG'!EY57","v":20800},{"$f":"'Income - SG'!EZ57","v":31200},{"$f":"'Income - SG'!FA57","v":29120},{"$f":"'Income - SG'!FB57","v":30680},{"$f":"'Income - SG'!FC57","v":27560},{"$f":"'Income - SG'!FD57","v":28080},{"$f":"'Income - SG'!FE57","v":24960},{"$f":"'Income - SG'!FF57","v":26000},{"$f":"'Income - SG'!FG57","v":28600},{"$f":"'Income - SG'!FH57","v":31200},{"$f":"'Income - SG'!FI57","v":30160},{"$f":"'Income - SG'!FJ57","v":23920},{"$f":"'Income - SG'!FK57","v":28080},{"$f":"'Income - SG'!FL57","v":25480},{"$f":"'Income - SG'!FM57","v":21840},{"$f":"'Income - SG'!FN57","v":30680},{"$f":"'Income - SG'!FO57","v":27560},{"$f":"'Income - SG'!FP57","v":31200},{"$f":"'Income - SG'!FQ57","v":30160},{"$f":"'Income - SG'!FR57","v":27040},{"$f":"'Income - SG'!FS57","v":26520},{"$f":"'Income - SG'!FT57","v":23920},{"$f":"'Income - SG'!FU57","v":29120},{"$f":"'Income - SG'!FV57","v":28600},{"$f":"'Income - SG'!FW57","v":28600},{"$f":"'Income - SG'!FX57","v":27040},{"$f":"'Income - SG'!FY57","v":23920},{"$f":"'Income - SG'!FZ57","v":28600},{"$f":"'Income - SG'!GA57","v":24960},{"$f":"'Income - SG'!GB57","v":26520},{"$f":"'Income - SG'!GC57","v":29640},{"$f":"'Income - SG'!GD57","v":34320},{"$f":"'Income - SG'!GE57","v":24960},{"$f":"'Income - SG'!GF57","v":23400},{"$f":"'Income - SG'!GG57","v":30680},{"$f":"'Income - SG'!GH57","v":33280},{"$f":"'Income - SG'!GI57","v":22880}]
[253,46,28600,28600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,28600,33280,26000,25480,26000,24960,21840,25480,31200,29120,31200,27560,27040,27040,26000,22880,28080,23920,29120,28080,24440,26520,27560,28080,24440,25480,30680,25480,27040,29120,23920,29120,null,null,null,null,null,null,{"$f":"'Income - SG'!B58","v":28600},{"$f":"'Income - SG'!C58","v":33280},{"$f":"'Income - SG'!D58","v":26000},{"$f":"'Income - SG'!E58","v":25480},{"$f":"'Income - SG'!F58","v":26000},{"$f":"'Income - SG'!G58","v":24960},{"$f":"'Income - SG'!H58","v":21840},{"$f":"'Income - SG'!I58","v":25480},{"$f":"'Income - SG'!J58","v":31200},{"$f":"'Income - SG'!K58","v":29120},{"$f":"'Income - SG'!L58","v":31200},{"$f":"'Income - SG'!M58","v":27560},{"$f":"'Income - SG'!N58","v":27040},{"$f":"'Income - SG'!O58","v":27040},{"$f":"'Income - SG'!P58","v":26000},{"$f":"'Income - SG'!Q58","v":22880},{"$f":"'Income - SG'!R58","v":28080},{"$f":"'Income - SG'!S58","v":23920},{"$f":"'Income - SG'!T58","v":29120},{"$f":"'Income - SG'!U58","v":28080},{"$f":"'Income - SG'!V58","v":24440},{"$f":"'Income - SG'!W58","v":26520},{"$f":"'Income - SG'!X58","v":27560},{"$f":"'Income - SG'!Y58","v":28080},{"$f":"'Income - SG'!Z58","v":24440},{"$f":"'Income - SG'!AA58","v":25480},{"$f":"'Income - SG'!AB58","v":30680},{"$f":"'Income - SG'!AC58","v":25480},{"$f":"'Income - SG'!AD58","v":27040},{"$f":"'Income - SG'!AE58","v":29120},{"$f":"'Income - SG'!AF58","v":23920},{"$f":"'Income - SG'!AG58","v":29120},{"$f":"'Income - SG'!AH58","v":31200},{"$f":"'Income - SG'!AI58","v":29120},{"$f":"'Income - SG'!AJ58","v":31200},{"$f":"'Income - SG'!AK58","v":31200},{"$f":"'Income - SG'!AL58","v":22880},{"$f":"'Income - SG'!AM58","v":23920},{"$f":"'Income - SG'!AN58","v":26520},{"$f":"'Income - SG'!AO58","v":24440},{"$f":"'Income - SG'!AP58","v":27040},{"$f":"'Income - SG'!AQ58","v":23920},{"$f":"'Income - SG'!AR58","v":29120},{"$f":"'Income - SG'!AS58","v":27560},{"$f":"'Income - SG'!AT58","v":25480},{"$f":"'Income - SG'!AU58","v":29120},{"$f":"'Income - SG'!AV58","v":25480},{"$f":"'Income - SG'!AW58","v":29120},{"$f":"'Income - SG'!AX58","v":27560},{"$f":"'Income - SG'!AY58","v":24440},{"$f":"'Income - SG'!AZ58","v":23400},{"$f":"'Income - SG'!BA58","v":27560},{"$f":"'Income - SG'!BB58","v":26520},{"$f":"'Income - SG'!BC58","v":28080},{"$f":"'Income - SG'!BD58","v":24440},{"$f":"'Income - SG'!BE58","v":25480},{"$f":"'Income - SG'!BF58","v":29120},{"$f":"'Income - SG'!BG58","v":26520},{"$f":"'Income - SG'!BH58","v":25480},{"$f":"'Income - SG'!BI58","v":28600},{"$f":"'Income - SG'!BJ58","v":31200},{"$f":"'Income - SG'!BK58","v":29120},{"$f":"'Income - SG'!BL58","v":24440},{"$f":"'Income - SG'!BM58","v":23400},{"$f":"'Income - SG'!BN58","v":24440},{"$f":"'Income - SG'!BO58","v":25480},{"$f":"'Income - SG'!BP58","v":20280},{"$f":"'Income - SG'!BQ58","v":26520},{"$f":"'Income - SG'!BR58","v":22880},{"$f":"'Income - SG'!BS58","v":29640},{"$f":"'Income - SG'!BT58","v":24440},{"$f":"'Income - SG'!BU58","v":21840},{"$f":"'Income - SG'!BV58","v":27040},{"$f":"'Income - SG'!BW58","v":26000},{"$f":"'Income - SG'!BX58","v":27040},{"$f":"'Income - SG'!BY58","v":25480},{"$f":"'Income - SG'!BZ58","v":33280},{"$f":"'Income - SG'!CA58","v":27040},{"$f":"'Income - SG'!CB58","v":23920},{"$f":"'Income - SG'!CC58","v":25480},{"$f":"'Income - SG'!CD58","v":23400},{"$f":"'Income - SG'!CE55","v":22880},{"$f":"'Income - SG'!CF55","v":23400},{"$f":"'Income - SG'!CG58","v":23400},{"$f":"'Income - SG'!CH58","v":23400},{"$f":"'Income - SG'!CI58","v":24440},{"$f":"'Income - SG'!CJ58","v":24440},{"$f":"'Income - SG'!CK58","v":26000},{"$f":"'Income - SG'!CL58","v":31200},{"$f":"'Income - SG'!CM58","v":29120},{"$f":"'Income - SG'!CN58","v":31200},{"$f":"'Income - SG'!CO58","v":27560},{"$f":"'Income - SG'!CP58","v":29120},{"$f":"'Income - SG'!CQ58","v":28080},{"$f":"'Income - SG'!CR58","v":27040},{"$f":"'Income - SG'!CS58","v":25480},{"$f":"'Income - SG'!CT58","v":27560},{"$f":"'Income - SG'!CU58","v":23400},{"$f":"'Income - SG'!CV58","v":25480},{"$f":"'Income - SG'!CW58","v":22880},{"$f":"'Income - SG'!CX58","v":28600},{"$f":"'Income - SG'!CY58","v":26520},{"$f":"'Income - SG'!CZ58","v":27040},{"$f":"'Income - SG'!DA58","v":30160},{"$f":"'Income - SG'!DB58","v":27560},{"$f":"'Income - SG'!DC58","v":30680},{"$f":"'Income - SG'!DD58","v":28080},{"$f":"'Income - SG'!DE58","v":27560},{"$f":"'Income - SG'!DF58","v":24960},{"$f":"'Income - SG'!DG58","v":27040},{"$f":"'Income - SG'!DH58","v":23920},{"$f":"'Income - SG'!DI58","v":29120},{"$f":"'Income - SG'!DJ58","v":25480},{"$f":"'Income - SG'!DK58","v":24960},{"$f":"'Income - SG'!DL58","v":29120},{"$f":"'Income - SG'!DM58","v":29640},{"$f":"'Income - SG'!DN58","v":26520},{"$f":"'Income - SG'!DO58","v":26520},{"$f":"'Income - SG'!DP58","v":23400},{"$f":"'Income - SG'!DQ58","v":29640},{"$f":"'Income - SG'!DR58","v":24960},{"$f":"'Income - SG'!DS58","v":24960},{"$f":"'Income - SG'!DT58","v":23400},{"$f":"'Income - SG'!DU58","v":26520},{"$f":"'Income - SG'!DV58","v":27560},{"$f":"'Income - SG'!DW58","v":29120},{"$f":"'Income - SG'!DX58","v":26520},{"$f":"'Income - SG'!DY58","v":23400},{"$f":"'Income - SG'!DZ58","v":27560},{"$f":"'Income - SG'!EA58","v":26520},{"$f":"'Income - SG'!EB58","v":28080},{"$f":"'Income - SG'!EC58","v":24440},{"$f":"'Income - SG'!ED58","v":21802.148647736856},{"$f":"'Income - SG'!EE58","v":21349.540177170173},{"$f":"'Income - SG'!EF58","v":25623.707651995595},{"$f":"'Income - SG'!EG58","v":27536.372452999451},{"$f":"'Income - SG'!EH58","v":33800},{"$f":"'Income - SG'!EI58","v":28080},{"$f":"'Income - SG'!EJ58","v":28080},{"$f":"'Income - SG'!EK58","v":31200},{"$f":"'Income - SG'!EL58","v":34320},{"$f":"'Income - SG'!EM58","v":31200},{"$f":"'Income - SG'!EN58","v":26000},{"$f":"'Income - SG'!EO58","v":22880},{"$f":"'Income - SG'!EP58","v":27040},{"$f":"'Income - SG'!EQ58","v":30680},{"$f":"'Income - SG'!ER58","v":28080},{"$f":"'Income - SG'!ES58","v":33280},{"$f":"'Income - SG'!ET58","v":23920},{"$f":"'Income - SG'!EU58","v":29120},{"$f":"'Income - SG'!EV58","v":19240},{"$f":"'Income - SG'!EW58","v":24440},{"$f":"'Income - SG'!EX58","v":24960},{"$f":"'Income - SG'!EY58","v":21320},{"$f":"'Income - SG'!EZ58","v":32240},{"$f":"'Income - SG'!FA58","v":29640},{"$f":"'Income - SG'!FB58","v":31200},{"$f":"'Income - SG'!FC58","v":28080},{"$f":"'Income - SG'!FD58","v":28600},{"$f":"'Income - SG'!FE58","v":25480},{"$f":"'Income - SG'!FF58","v":26520},{"$f":"'Income - SG'!FG58","v":29120},{"$f":"'Income - SG'!FH58","v":31720},{"$f":"'Income - SG'!FI58","v":30680},{"$f":"'Income - SG'!FJ58","v":24440},{"$f":"'Income - SG'!FK58","v":29120},{"$f":"'Income - SG'!FL58","v":26000},{"$f":"'Income - SG'!FM58","v":22360},{"$f":"'Income - SG'!FN58","v":31200},{"$f":"'Income - SG'!FO58","v":28080},{"$f":"'Income - SG'!FP58","v":31720},{"$f":"'Income - SG'!FQ58","v":30680},{"$f":"'Income - SG'!FR58","v":27560},{"$f":"'Income - SG'!FS58","v":27040},{"$f":"'Income - SG'!FT58","v":24440},{"$f":"'Income - SG'!FU58","v":29640},{"$f":"'Income - SG'!FV58","v":29120},{"$f":"'Income - SG'!FW58","v":29120},{"$f":"'Income - SG'!FX58","v":27560},{"$f":"'Income - SG'!FY58","v":23920},{"$f":"'Income - SG'!FZ58","v":29120},{"$f":"'Income - SG'!GA58","v":25480},{"$f":"'Income - SG'!GB58","v":27040},{"$f":"'Income - SG'!GC58","v":30160},{"$f":"'Income - SG'!GD58","v":34840},{"$f":"'Income - SG'!GE58","v":25480},{"$f":"'Income - SG'!GF58","v":23920},{"$f":"'Income - SG'!GG58","v":31200},{"$f":"'Income - SG'!GH58","v":33800},{"$f":"'Income - SG'!GI58","v":23400}]
[254,47,29120,29120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29120,34320,26520,26000,26520,24960,22360,26000,31720,29640,32240,28080,27560,27560,26520,23400,29120,24440,30160,28600,24960,27040,28080,28600,24960,26000,31200,26000,27560,29640,23920,29640,null,null,null,null,null,null,{"$f":"'Income - SG'!B59","v":29120},{"$f":"'Income - SG'!C59","v":34320},{"$f":"'Income - SG'!D59","v":26520},{"$f":"'Income - SG'!E59","v":26000},{"$f":"'Income - SG'!F59","v":26520},{"$f":"'Income - SG'!G59","v":24960},{"$f":"'Income - SG'!H59","v":22360},{"$f":"'Income - SG'!I59","v":26000},{"$f":"'Income - SG'!J59","v":31720},{"$f":"'Income - SG'!K59","v":29640},{"$f":"'Income - SG'!L59","v":32240},{"$f":"'Income - SG'!M59","v":28080},{"$f":"'Income - SG'!N59","v":27560},{"$f":"'Income - SG'!O59","v":27560},{"$f":"'Income - SG'!P59","v":26520},{"$f":"'Income - SG'!Q59","v":23400},{"$f":"'Income - SG'!R59","v":29120},{"$f":"'Income - SG'!S59","v":24440},{"$f":"'Income - SG'!T59","v":30160},{"$f":"'Income - SG'!U59","v":28600},{"$f":"'Income - SG'!V59","v":24960},{"$f":"'Income - SG'!W59","v":27040},{"$f":"'Income - SG'!X59","v":28080},{"$f":"'Income - SG'!Y59","v":28600},{"$f":"'Income - SG'!Z59","v":24960},{"$f":"'Income - SG'!AA59","v":26000},{"$f":"'Income - SG'!AB59","v":31200},{"$f":"'Income - SG'!AC59","v":26000},{"$f":"'Income - SG'!AD59","v":27560},{"$f":"'Income - SG'!AE59","v":29640},{"$f":"'Income - SG'!AF59","v":23920},{"$f":"'Income - SG'!AG59","v":29640},{"$f":"'Income - SG'!AH59","v":31720},{"$f":"'Income - SG'!AI59","v":30160},{"$f":"'Income - SG'!AJ59","v":31720},{"$f":"'Income - SG'!AK59","v":32240},{"$f":"'Income - SG'!AL59","v":23400},{"$f":"'Income - SG'!AM59","v":24440},{"$f":"'Income - SG'!AN59","v":27040},{"$f":"'Income - SG'!AO59","v":24960},{"$f":"'Income - SG'!AP59","v":27560},{"$f":"'Income - SG'!AQ59","v":23920},{"$f":"'Income - SG'!AR59","v":29640},{"$f":"'Income - SG'!AS59","v":28080},{"$f":"'Income - SG'!AT59","v":26000},{"$f":"'Income - SG'!AU59","v":30160},{"$f":"'Income - SG'!AV59","v":26000},{"$f":"'Income - SG'!AW59","v":29640},{"$f":"'Income - SG'!AX59","v":28080},{"$f":"'Income - SG'!AY59","v":24960},{"$f":"'Income - SG'!AZ59","v":23920},{"$f":"'Income - SG'!BA59","v":28080},{"$f":"'Income - SG'!BB59","v":27040},{"$f":"'Income - SG'!BC59","v":28600},{"$f":"'Income - SG'!BD59","v":24960},{"$f":"'Income - SG'!BE59","v":26000},{"$f":"'Income - SG'!BF59","v":29640},{"$f":"'Income - SG'!BG59","v":27040},{"$f":"'Income - SG'!BH59","v":26000},{"$f":"'Income - SG'!BI59","v":29120},{"$f":"'Income - SG'!BJ59","v":31720},{"$f":"'Income - SG'!BK59","v":30160},{"$f":"'Income - SG'!BL59","v":24960},{"$f":"'Income - SG'!BM59","v":23920},{"$f":"'Income - SG'!BN59","v":24960},{"$f":"'Income - SG'!BO59","v":26000},{"$f":"'Income - SG'!BP59","v":20280},{"$f":"'Income - SG'!BQ59","v":27040},{"$f":"'Income - SG'!BR59","v":23400},{"$f":"'Income - SG'!BS59","v":30160},{"$f":"'Income - SG'!BT59","v":24960},{"$f":"'Income - SG'!BU59","v":22360},{"$f":"'Income - SG'!BV59","v":27040},{"$f":"'Income - SG'!BW59","v":26520},{"$f":"'Income - SG'!BX59","v":27560},{"$f":"'Income - SG'!BY59","v":26000},{"$f":"'Income - SG'!BZ59","v":33800},{"$f":"'Income - SG'!CA59","v":27560},{"$f":"'Income - SG'!CB59","v":24440},{"$f":"'Income - SG'!CC59","v":26000},{"$f":"'Income - SG'!CD59","v":23920},{"$f":"'Income - SG'!CE56","v":23400},{"$f":"'Income - SG'!CF56","v":23920},{"$f":"'Income - SG'!CG59","v":23920},{"$f":"'Income - SG'!CH59","v":23920},{"$f":"'Income - SG'!CI59","v":24960},{"$f":"'Income - SG'!CJ59","v":24960},{"$f":"'Income - SG'!CK59","v":26520},{"$f":"'Income - SG'!CL59","v":31720},{"$f":"'Income - SG'!CM59","v":29640},{"$f":"'Income - SG'!CN59","v":32240},{"$f":"'Income - SG'!CO59","v":28080},{"$f":"'Income - SG'!CP59","v":30160},{"$f":"'Income - SG'!CQ59","v":28600},{"$f":"'Income - SG'!CR59","v":27560},{"$f":"'Income - SG'!CS59","v":26000},{"$f":"'Income - SG'!CT59","v":28080},{"$f":"'Income - SG'!CU59","v":23920},{"$f":"'Income - SG'!CV59","v":26000},{"$f":"'Income - SG'!CW59","v":23400},{"$f":"'Income - SG'!CX59","v":29120},{"$f":"'Income - SG'!CY59","v":27040},{"$f":"'Income - SG'!CZ59","v":27040},{"$f":"'Income - SG'!DA59","v":30680},{"$f":"'Income - SG'!DB59","v":28080},{"$f":"'Income - SG'!DC59","v":31200},{"$f":"'Income - SG'!DD59","v":28600},{"$f":"'Income - SG'!DE59","v":28080},{"$f":"'Income - SG'!DF59","v":25480},{"$f":"'Income - SG'!DG59","v":27560},{"$f":"'Income - SG'!DH59","v":24440},{"$f":"'Income - SG'!DI59","v":30160},{"$f":"'Income - SG'!DJ59","v":26000},{"$f":"'Income - SG'!DK59","v":25480},{"$f":"'Income - SG'!DL59","v":29640},{"$f":"'Income - SG'!DM59","v":30160},{"$f":"'Income - SG'!DN59","v":27040},{"$f":"'Income - SG'!DO59","v":27040},{"$f":"'Income - SG'!DP59","v":23920},{"$f":"'Income - SG'!DQ59","v":30160},{"$f":"'Income - SG'!DR59","v":25480},{"$f":"'Income - SG'!DS59","v":25480},{"$f":"'Income - SG'!DT59","v":23920},{"$f":"'Income - SG'!DU59","v":27040},{"$f":"'Income - SG'!DV59","v":28080},{"$f":"'Income - SG'!DW59","v":29640},{"$f":"'Income - SG'!DX59","v":27040},{"$f":"'Income - SG'!DY59","v":23920},{"$f":"'Income - SG'!DZ59","v":28080},{"$f":"'Income - SG'!EA59","v":27040},{"$f":"'Income - SG'!EB59","v":28600},{"$f":"'Income - SG'!EC59","v":24960},{"$f":"'Income - SG'!ED59","v":22242.663588097301},{"$f":"'Income - SG'!EE59","v":21770.105880825307},{"$f":"'Income - SG'!EF59","v":26278.384641771714},{"$f":"'Income - SG'!EG59","v":28093.887982084772},{"$f":"'Income - SG'!EH59","v":34840},{"$f":"'Income - SG'!EI59","v":29120},{"$f":"'Income - SG'!EJ59","v":28600},{"$f":"'Income - SG'!EK59","v":31720},{"$f":"'Income - SG'!EL59","v":34840},{"$f":"'Income - SG'!EM59","v":31720},{"$f":"'Income - SG'!EN59","v":26520},{"$f":"'Income - SG'!EO59","v":23400},{"$f":"'Income - SG'!EP59","v":27560},{"$f":"'Income - SG'!EQ59","v":31720},{"$f":"'Income - SG'!ER59","v":29120},{"$f":"'Income - SG'!ES59","v":34320},{"$f":"'Income - SG'!ET59","v":23920},{"$f":"'Income - SG'!EU59","v":29640},{"$f":"'Income - SG'!EV59","v":19760},{"$f":"'Income - SG'!EW59","v":24960},{"$f":"'Income - SG'!EX59","v":25480},{"$f":"'Income - SG'!EY59","v":21840},{"$f":"'Income - SG'!EZ59","v":32760},{"$f":"'Income - SG'!FA59","v":30680},{"$f":"'Income - SG'!FB59","v":31720},{"$f":"'Income - SG'!FC59","v":28600},{"$f":"'Income - SG'!FD59","v":29120},{"$f":"'Income - SG'!FE59","v":26000},{"$f":"'Income - SG'!FF59","v":27040},{"$f":"'Income - SG'!FG59","v":29640},{"$f":"'Income - SG'!FH59","v":32240},{"$f":"'Income - SG'!FI59","v":31200},{"$f":"'Income - SG'!FJ59","v":24960},{"$f":"'Income - SG'!FK59","v":29640},{"$f":"'Income - SG'!FL59","v":26520},{"$f":"'Income - SG'!FM59","v":22880},{"$f":"'Income - SG'!FN59","v":31720},{"$f":"'Income - SG'!FO59","v":28600},{"$f":"'Income - SG'!FP59","v":32240},{"$f":"'Income - SG'!FQ59","v":31200},{"$f":"'Income - SG'!FR59","v":28080},{"$f":"'Income - SG'!FS59","v":27560},{"$f":"'Income - SG'!FT59","v":24960},{"$f":"'Income - SG'!FU59","v":30160},{"$f":"'Income - SG'!FV59","v":29640},{"$f":"'Income - SG'!FW59","v":29640},{"$f":"'Income - SG'!FX59","v":28080},{"$f":"'Income - SG'!FY59","v":24440},{"$f":"'Income - SG'!FZ59","v":29640},{"$f":"'Income - SG'!GA59","v":26000},{"$f":"'Income - SG'!GB59","v":27560},{"$f":"'Income - SG'!GC59","v":30680},{"$f":"'Income - SG'!GD59","v":35880},{"$f":"'Income - SG'!GE59","v":26000},{"$f":"'Income - SG'!GF59","v":24440},{"$f":"'Income - SG'!GG59","v":31720},{"$f":"'Income - SG'!GH59","v":34320},{"$f":"'Income - SG'!GI59","v":23920}]
[255,48,29640,29640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,29640,34840,27040,26520,27040,25480,22880,26520,32760,30680,32760,28600,28080,28080,27040,23920,29640,24960,30680,29120,25480,27560,28600,29120,25480,26520,31720,26520,28080,30680,24440,30680,null,null,null,null,null,null,{"$f":"'Income - SG'!B60","v":29640},{"$f":"'Income - SG'!C60","v":34840},{"$f":"'Income - SG'!D60","v":27040},{"$f":"'Income - SG'!E60","v":26520},{"$f":"'Income - SG'!F60","v":27040},{"$f":"'Income - SG'!G60","v":25480},{"$f":"'Income - SG'!H60","v":22880},{"$f":"'Income - SG'!I60","v":26520},{"$f":"'Income - SG'!J60","v":32760},{"$f":"'Income - SG'!K60","v":30680},{"$f":"'Income - SG'!L60","v":32760},{"$f":"'Income - SG'!M60","v":28600},{"$f":"'Income - SG'!N60","v":28080},{"$f":"'Income - SG'!O60","v":28080},{"$f":"'Income - SG'!P60","v":27040},{"$f":"'Income - SG'!Q60","v":23920},{"$f":"'Income - SG'!R60","v":29640},{"$f":"'Income - SG'!S60","v":24960},{"$f":"'Income - SG'!T60","v":30680},{"$f":"'Income - SG'!U60","v":29120},{"$f":"'Income - SG'!V60","v":25480},{"$f":"'Income - SG'!W60","v":27560},{"$f":"'Income - SG'!X60","v":28600},{"$f":"'Income - SG'!Y60","v":29120},{"$f":"'Income - SG'!Z60","v":25480},{"$f":"'Income - SG'!AA60","v":26520},{"$f":"'Income - SG'!AB60","v":31720},{"$f":"'Income - SG'!AC60","v":26520},{"$f":"'Income - SG'!AD60","v":28080},{"$f":"'Income - SG'!AE60","v":30680},{"$f":"'Income - SG'!AF60","v":24440},{"$f":"'Income - SG'!AG60","v":30680},{"$f":"'Income - SG'!AH60","v":32240},{"$f":"'Income - SG'!AI60","v":30680},{"$f":"'Income - SG'!AJ60","v":32760},{"$f":"'Income - SG'!AK60","v":32760},{"$f":"'Income - SG'!AL60","v":23920},{"$f":"'Income - SG'!AM60","v":24960},{"$f":"'Income - SG'!AN60","v":27560},{"$f":"'Income - SG'!AO60","v":25480},{"$f":"'Income - SG'!AP60","v":28080},{"$f":"'Income - SG'!AQ60","v":24440},{"$f":"'Income - SG'!AR60","v":30680},{"$f":"'Income - SG'!AS60","v":28600},{"$f":"'Income - SG'!AT60","v":26520},{"$f":"'Income - SG'!AU60","v":30680},{"$f":"'Income - SG'!AV60","v":26520},{"$f":"'Income - SG'!AW60","v":30680},{"$f":"'Income - SG'!AX60","v":28600},{"$f":"'Income - SG'!AY60","v":25480},{"$f":"'Income - SG'!AZ60","v":24440},{"$f":"'Income - SG'!BA60","v":28600},{"$f":"'Income - SG'!BB60","v":27560},{"$f":"'Income - SG'!BC60","v":29120},{"$f":"'Income - SG'!BD60","v":25480},{"$f":"'Income - SG'!BE60","v":26520},{"$f":"'Income - SG'!BF60","v":30160},{"$f":"'Income - SG'!BG60","v":27560},{"$f":"'Income - SG'!BH60","v":26520},{"$f":"'Income - SG'!BI60","v":29640},{"$f":"'Income - SG'!BJ60","v":32240},{"$f":"'Income - SG'!BK60","v":30680},{"$f":"'Income - SG'!BL60","v":25480},{"$f":"'Income - SG'!BM60","v":24440},{"$f":"'Income - SG'!BN60","v":25480},{"$f":"'Income - SG'!BO60","v":26520},{"$f":"'Income - SG'!BP60","v":20800},{"$f":"'Income - SG'!BQ60","v":27560},{"$f":"'Income - SG'!BR60","v":23920},{"$f":"'Income - SG'!BS60","v":30680},{"$f":"'Income - SG'!BT60","v":25480},{"$f":"'Income - SG'!BU60","v":22880},{"$f":"'Income - SG'!BV60","v":28080},{"$f":"'Income - SG'!BW60","v":27040},{"$f":"'Income - SG'!BX60","v":28080},{"$f":"'Income - SG'!BY60","v":26000},{"$f":"'Income - SG'!BZ60","v":34320},{"$f":"'Income - SG'!CA60","v":28080},{"$f":"'Income - SG'!CB60","v":24960},{"$f":"'Income - SG'!CC60","v":26520},{"$f":"'Income - SG'!CD60","v":24440},{"$f":"'Income - SG'!CE57","v":23920},{"$f":"'Income - SG'!CF57","v":24440},{"$f":"'Income - SG'!CG60","v":23920},{"$f":"'Income - SG'!CH60","v":24440},{"$f":"'Income - SG'!CI60","v":25480},{"$f":"'Income - SG'!CJ60","v":24960},{"$f":"'Income - SG'!CK60","v":27040},{"$f":"'Income - SG'!CL60","v":32760},{"$f":"'Income - SG'!CM60","v":30680},{"$f":"'Income - SG'!CN60","v":32760},{"$f":"'Income - SG'!CO60","v":28600},{"$f":"'Income - SG'!CP60","v":30680},{"$f":"'Income - SG'!CQ60","v":29120},{"$f":"'Income - SG'!CR60","v":28080},{"$f":"'Income - SG'!CS60","v":26520},{"$f":"'Income - SG'!CT60","v":28600},{"$f":"'Income - SG'!CU60","v":24440},{"$f":"'Income - SG'!CV60","v":26520},{"$f":"'Income - SG'!CW60","v":23920},{"$f":"'Income - SG'!CX60","v":30160},{"$f":"'Income - SG'!CY60","v":27560},{"$f":"'Income - SG'!CZ60","v":27560},{"$f":"'Income - SG'!DA60","v":31200},{"$f":"'Income - SG'!DB60","v":28600},{"$f":"'Income - SG'!DC60","v":31720},{"$f":"'Income - SG'!DD60","v":29120},{"$f":"'Income - SG'!DE60","v":28600},{"$f":"'Income - SG'!DF60","v":26000},{"$f":"'Income - SG'!DG60","v":28080},{"$f":"'Income - SG'!DH60","v":24960},{"$f":"'Income - SG'!DI60","v":30680},{"$f":"'Income - SG'!DJ60","v":26520},{"$f":"'Income - SG'!DK60","v":26000},{"$f":"'Income - SG'!DL60","v":30160},{"$f":"'Income - SG'!DM60","v":30680},{"$f":"'Income - SG'!DN60","v":27560},{"$f":"'Income - SG'!DO60","v":27560},{"$f":"'Income - SG'!DP60","v":24440},{"$f":"'Income - SG'!DQ60","v":30680},{"$f":"'Income - SG'!DR60","v":26000},{"$f":"'Income - SG'!DS60","v":26000},{"$f":"'Income - SG'!DT60","v":24440},{"$f":"'Income - SG'!DU60","v":27560},{"$f":"'Income - SG'!DV60","v":28600},{"$f":"'Income - SG'!DW60","v":30160},{"$f":"'Income - SG'!DX60","v":27560},{"$f":"'Income - SG'!DY60","v":24440},{"$f":"'Income - SG'!DZ60","v":28600},{"$f":"'Income - SG'!EA60","v":27560},{"$f":"'Income - SG'!EB60","v":29120},{"$f":"'Income - SG'!EC60","v":25480},{"$f":"'Income - SG'!ED60","v":22683.178528457745},{"$f":"'Income - SG'!EE60","v":22190.671584480442},{"$f":"'Income - SG'!EF60","v":26933.061631547833},{"$f":"'Income - SG'!EG60","v":28651.403511170094},{"$f":"'Income - SG'!EH60","v":35360},{"$f":"'Income - SG'!EI60","v":29640},{"$f":"'Income - SG'!EJ60","v":29120},{"$f":"'Income - SG'!EK60","v":32760},{"$f":"'Income - SG'!EL60","v":35360},{"$f":"'Income - SG'!EM60","v":32240},{"$f":"'Income - SG'!EN60","v":27040},{"$f":"'Income - SG'!EO60","v":23920},{"$f":"'Income - SG'!EP60","v":28080},{"$f":"'Income - SG'!EQ60","v":32240},{"$f":"'Income - SG'!ER60","v":29640},{"$f":"'Income - SG'!ES60","v":34840},{"$f":"'Income - SG'!ET60","v":24440},{"$f":"'Income - SG'!EU60","v":30680},{"$f":"'Income - SG'!EV60","v":19760},{"$f":"'Income - SG'!EW60","v":25480},{"$f":"'Income - SG'!EX60","v":26000},{"$f":"'Income - SG'!EY60","v":22360},{"$f":"'Income - SG'!EZ60","v":33280},{"$f":"'Income - SG'!FA60","v":31200},{"$f":"'Income - SG'!FB60","v":32240},{"$f":"'Income - SG'!FC60","v":29120},{"$f":"'Income - SG'!FD60","v":29640},{"$f":"'Income - SG'!FE60","v":26520},{"$f":"'Income - SG'!FF60","v":27560},{"$f":"'Income - SG'!FG60","v":30160},{"$f":"'Income - SG'!FH60","v":33280},{"$f":"'Income - SG'!FI60","v":31720},{"$f":"'Income - SG'!FJ60","v":25480},{"$f":"'Income - SG'!FK60","v":30160},{"$f":"'Income - SG'!FL60","v":27040},{"$f":"'Income - SG'!FM60","v":22880},{"$f":"'Income - SG'!FN60","v":32240},{"$f":"'Income - SG'!FO60","v":29120},{"$f":"'Income - SG'!FP60","v":33280},{"$f":"'Income - SG'!FQ60","v":32240},{"$f":"'Income - SG'!FR60","v":28600},{"$f":"'Income - SG'!FS60","v":28600},{"$f":"'Income - SG'!FT60","v":24960},{"$f":"'Income - SG'!FU60","v":30680},{"$f":"'Income - SG'!FV60","v":30160},{"$f":"'Income - SG'!FW60","v":30160},{"$f":"'Income - SG'!FX60","v":28600},{"$f":"'Income - SG'!FY60","v":24960},{"$f":"'Income - SG'!FZ60","v":30160},{"$f":"'Income - SG'!GA60","v":26520},{"$f":"'Income - SG'!GB60","v":28600},{"$f":"'Income - SG'!GC60","v":31200},{"$f":"'Income - SG'!GD60","v":36920},{"$f":"'Income - SG'!GE60","v":26520},{"$f":"'Income - SG'!GF60","v":24960},{"$f":"'Income - SG'!GG60","v":32240},{"$f":"'Income - SG'!GH60","v":34840},{"$f":"'Income - SG'!GI60","v":24440}]
[256,49,30160,30160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30160,35360,27560,27040,27560,26000,23400,27040,33280,31200,33800,29120,28600,28600,27560,23920,30160,25480,31200,29640,26000,28080,29120,29640,26000,27040,32760,27040,28600,31200,24960,31200,null,null,null,null,null,null,{"$f":"'Income - SG'!B61","v":30160},{"$f":"'Income - SG'!C61","v":35360},{"$f":"'Income - SG'!D61","v":27560},{"$f":"'Income - SG'!E61","v":27040},{"$f":"'Income - SG'!F61","v":27560},{"$f":"'Income - SG'!G61","v":26000},{"$f":"'Income - SG'!H61","v":23400},{"$f":"'Income - SG'!I61","v":27040},{"$f":"'Income - SG'!J61","v":33280},{"$f":"'Income - SG'!K61","v":31200},{"$f":"'Income - SG'!L61","v":33800},{"$f":"'Income - SG'!M61","v":29120},{"$f":"'Income - SG'!N61","v":28600},{"$f":"'Income - SG'!O61","v":28600},{"$f":"'Income - SG'!P61","v":27560},{"$f":"'Income - SG'!Q61","v":23920},{"$f":"'Income - SG'!R61","v":30160},{"$f":"'Income - SG'!S61","v":25480},{"$f":"'Income - SG'!T61","v":31200},{"$f":"'Income - SG'!U61","v":29640},{"$f":"'Income - SG'!V61","v":26000},{"$f":"'Income - SG'!W61","v":28080},{"$f":"'Income - SG'!X61","v":29120},{"$f":"'Income - SG'!Y61","v":29640},{"$f":"'Income - SG'!Z61","v":26000},{"$f":"'Income - SG'!AA61","v":27040},{"$f":"'Income - SG'!AB61","v":32760},{"$f":"'Income - SG'!AC61","v":27040},{"$f":"'Income - SG'!AD61","v":28600},{"$f":"'Income - SG'!AE61","v":31200},{"$f":"'Income - SG'!AF61","v":24960},{"$f":"'Income - SG'!AG61","v":31200},{"$f":"'Income - SG'!AH61","v":33280},{"$f":"'Income - SG'!AI61","v":31200},{"$f":"'Income - SG'!AJ61","v":33280},{"$f":"'Income - SG'!AK61","v":33800},{"$f":"'Income - SG'!AL61","v":24440},{"$f":"'Income - SG'!AM61","v":25480},{"$f":"'Income - SG'!AN61","v":28080},{"$f":"'Income - SG'!AO61","v":26000},{"$f":"'Income - SG'!AP61","v":28600},{"$f":"'Income - SG'!AQ61","v":24960},{"$f":"'Income - SG'!AR61","v":31200},{"$f":"'Income - SG'!AS61","v":29120},{"$f":"'Income - SG'!AT61","v":27040},{"$f":"'Income - SG'!AU61","v":31200},{"$f":"'Income - SG'!AV61","v":27040},{"$f":"'Income - SG'!AW61","v":31200},{"$f":"'Income - SG'!AX61","v":29120},{"$f":"'Income - SG'!AY61","v":25480},{"$f":"'Income - SG'!AZ61","v":24960},{"$f":"'Income - SG'!BA61","v":29120},{"$f":"'Income - SG'!BB61","v":28080},{"$f":"'Income - SG'!BC61","v":29640},{"$f":"'Income - SG'!BD61","v":26000},{"$f":"'Income - SG'!BE61","v":27040},{"$f":"'Income - SG'!BF61","v":30680},{"$f":"'Income - SG'!BG61","v":28080},{"$f":"'Income - SG'!BH61","v":27040},{"$f":"'Income - SG'!BI61","v":30160},{"$f":"'Income - SG'!BJ61","v":33280},{"$f":"'Income - SG'!BK61","v":31200},{"$f":"'Income - SG'!BL61","v":25480},{"$f":"'Income - SG'!BM61","v":24960},{"$f":"'Income - SG'!BN61","v":26000},{"$f":"'Income - SG'!BO61","v":27040},{"$f":"'Income - SG'!BP61","v":21320},{"$f":"'Income - SG'!BQ61","v":28600},{"$f":"'Income - SG'!BR61","v":24440},{"$f":"'Income - SG'!BS61","v":31200},{"$f":"'Income - SG'!BT61","v":26000},{"$f":"'Income - SG'!BU61","v":23400},{"$f":"'Income - SG'!BV61","v":28600},{"$f":"'Income - SG'!BW61","v":27560},{"$f":"'Income - SG'!BX61","v":28080},{"$f":"'Income - SG'!BY61","v":26520},{"$f":"'Income - SG'!BZ61","v":35360},{"$f":"'Income - SG'!CA61","v":29120},{"$f":"'Income - SG'!CB61","v":25480},{"$f":"'Income - SG'!CC61","v":27040},{"$f":"'Income - SG'!CD61","v":24960},{"$f":"'Income - SG'!CE58","v":24440},{"$f":"'Income - SG'!CF58","v":24960},{"$f":"'Income - SG'!CG61","v":24440},{"$f":"'Income - SG'!CH61","v":24960},{"$f":"'Income - SG'!CI61","v":26000},{"$f":"'Income - SG'!CJ61","v":25480},{"$f":"'Income - SG'!CK61","v":27560},{"$f":"'Income - SG'!CL61","v":33280},{"$f":"'Income - SG'!CM61","v":31200},{"$f":"'Income - SG'!CN61","v":33800},{"$f":"'Income - SG'!CO61","v":29120},{"$f":"'Income - SG'!CP61","v":31200},{"$f":"'Income - SG'!CQ61","v":29640},{"$f":"'Income - SG'!CR61","v":28600},{"$f":"'Income - SG'!CS61","v":27040},{"$f":"'Income - SG'!CT61","v":29120},{"$f":"'Income - SG'!CU61","v":24960},{"$f":"'Income - SG'!CV61","v":27040},{"$f":"'Income - SG'!CW61","v":24440},{"$f":"'Income - SG'!CX61","v":30680},{"$f":"'Income - SG'!CY61","v":28080},{"$f":"'Income - SG'!CZ61","v":28080},{"$f":"'Income - SG'!DA61","v":31720},{"$f":"'Income - SG'!DB61","v":29120},{"$f":"'Income - SG'!DC61","v":32240},{"$f":"'Income - SG'!DD61","v":29640},{"$f":"'Income - SG'!DE61","v":29120},{"$f":"'Income - SG'!DF61","v":26520},{"$f":"'Income - SG'!DG61","v":28600},{"$f":"'Income - SG'!DH61","v":25480},{"$f":"'Income - SG'!DI61","v":31200},{"$f":"'Income - SG'!DJ61","v":27040},{"$f":"'Income - SG'!DK61","v":26520},{"$f":"'Income - SG'!DL61","v":30680},{"$f":"'Income - SG'!DM61","v":31200},{"$f":"'Income - SG'!DN61","v":28080},{"$f":"'Income - SG'!DO61","v":28080},{"$f":"'Income - SG'!DP61","v":24960},{"$f":"'Income - SG'!DQ61","v":31200},{"$f":"'Income - SG'!DR61","v":26520},{"$f":"'Income - SG'!DS61","v":26520},{"$f":"'Income - SG'!DT61","v":24960},{"$f":"'Income - SG'!DU61","v":28080},{"$f":"'Income - SG'!DV61","v":29120},{"$f":"'Income - SG'!DW61","v":30680},{"$f":"'Income - SG'!DX61","v":28080},{"$f":"'Income - SG'!DY61","v":24960},{"$f":"'Income - SG'!DZ61","v":29120},{"$f":"'Income - SG'!EA61","v":28080},{"$f":"'Income - SG'!EB61","v":29640},{"$f":"'Income - SG'!EC61","v":26000},{"$f":"'Income - SG'!ED61","v":23123.69346881819},{"$f":"'Income - SG'!EE61","v":22611.237288135577},{"$f":"'Income - SG'!EF61","v":27587.738621323952},{"$f":"'Income - SG'!EG61","v":29208.919040255416},{"$f":"'Income - SG'!EH61","v":35880},{"$f":"'Income - SG'!EI61","v":30160},{"$f":"'Income - SG'!EJ61","v":29640},{"$f":"'Income - SG'!EK61","v":33280},{"$f":"'Income - SG'!EL61","v":36400},{"$f":"'Income - SG'!EM61","v":33280},{"$f":"'Income - SG'!EN61","v":27560},{"$f":"'Income - SG'!EO61","v":24440},{"$f":"'Income - SG'!EP61","v":28600},{"$f":"'Income - SG'!EQ61","v":33020},{"$f":"'Income - SG'!ER61","v":30160},{"$f":"'Income - SG'!ES61","v":35880},{"$f":"'Income - SG'!ET61","v":24960},{"$f":"'Income - SG'!EU61","v":31200},{"$f":"'Income - SG'!EV61","v":20280},{"$f":"'Income - SG'!EW61","v":26000},{"$f":"'Income - SG'!EX61","v":26520},{"$f":"'Income - SG'!EY61","v":22880},{"$f":"'Income - SG'!EZ61","v":33800},{"$f":"'Income - SG'!FA61","v":31720},{"$f":"'Income - SG'!FB61","v":33280},{"$f":"'Income - SG'!FC61","v":29640},{"$f":"'Income - SG'!FD61","v":30160},{"$f":"'Income - SG'!FE61","v":27040},{"$f":"'Income - SG'!FF61","v":28080},{"$f":"'Income - SG'!FG61","v":31200},{"$f":"'Income - SG'!FH61","v":33800},{"$f":"'Income - SG'!FI61","v":32760},{"$f":"'Income - SG'!FJ61","v":26000},{"$f":"'Income - SG'!FK61","v":30680},{"$f":"'Income - SG'!FL61","v":27560},{"$f":"'Income - SG'!FM61","v":23400},{"$f":"'Income - SG'!FN61","v":33280},{"$f":"'Income - SG'!FO61","v":30160},{"$f":"'Income - SG'!FP61","v":33800},{"$f":"'Income - SG'!FQ61","v":32760},{"$f":"'Income - SG'!FR61","v":29120},{"$f":"'Income - SG'!FS61","v":29120},{"$f":"'Income - SG'!FT61","v":25480},{"$f":"'Income - SG'!FU61","v":31200},{"$f":"'Income - SG'!FV61","v":30680},{"$f":"'Income - SG'!FW61","v":30680},{"$f":"'Income - SG'!FX61","v":29120},{"$f":"'Income - SG'!FY61","v":25480},{"$f":"'Income - SG'!FZ61","v":31200},{"$f":"'Income - SG'!GA61","v":27040},{"$f":"'Income - SG'!GB61","v":29120},{"$f":"'Income - SG'!GC61","v":31720},{"$f":"'Income - SG'!GD61","v":37440},{"$f":"'Income - SG'!GE61","v":27040},{"$f":"'Income - SG'!GF61","v":24960},{"$f":"'Income - SG'!GG61","v":33280},{"$f":"'Income - SG'!GH61","v":35360},{"$f":"'Income - SG'!GI61","v":25480}]
[257,50,30680,30680,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A257,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A257,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A257,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,30680,36400,28080,27560,28080,26520,23920,27560,33800,31720,34320,30160,29120,29120,28080,24440,30680,25480,31720,30160,26520,28600,29640,30160,26520,27560,33280,27560,29120,31720,25480,31720,null,null,null,null,null,null,{"$f":"'Income - SG'!B62","v":30680},{"$f":"'Income - SG'!C62","v":36400},{"$f":"'Income - SG'!D62","v":28080},{"$f":"'Income - SG'!E62","v":27560},{"$f":"'Income - SG'!F62","v":28080},{"$f":"'Income - SG'!G62","v":26520},{"$f":"'Income - SG'!H62","v":23920},{"$f":"'Income - SG'!I62","v":27560},{"$f":"'Income - SG'!J62","v":33800},{"$f":"'Income - SG'!K62","v":31720},{"$f":"'Income - SG'!L62","v":34320},{"$f":"'Income - SG'!M62","v":30160},{"$f":"'Income - SG'!N62","v":29120},{"$f":"'Income - SG'!O62","v":29120},{"$f":"'Income - SG'!P62","v":28080},{"$f":"'Income - SG'!Q62","v":24440},{"$f":"'Income - SG'!R62","v":30680},{"$f":"'Income - SG'!S62","v":25480},{"$f":"'Income - SG'!T62","v":31720},{"$f":"'Income - SG'!U62","v":30160},{"$f":"'Income - SG'!V62","v":26520},{"$f":"'Income - SG'!W62","v":28600},{"$f":"'Income - SG'!X62","v":29640},{"$f":"'Income - SG'!Y62","v":30160},{"$f":"'Income - SG'!Z62","v":26520},{"$f":"'Income - SG'!AA62","v":27560},{"$f":"'Income - SG'!AB62","v":33280},{"$f":"'Income - SG'!AC62","v":27560},{"$f":"'Income - SG'!AD62","v":29120},{"$f":"'Income - SG'!AE62","v":31720},{"$f":"'Income - SG'!AF62","v":25480},{"$f":"'Income - SG'!AG62","v":31720},{"$f":"'Income - SG'!AH62","v":33800},{"$f":"'Income - SG'!AI62","v":31720},{"$f":"'Income - SG'!AJ62","v":33800},{"$f":"'Income - SG'!AK62","v":34320},{"$f":"'Income - SG'!AL62","v":24440},{"$f":"'Income - SG'!AM62","v":25480},{"$f":"'Income - SG'!AN62","v":28600},{"$f":"'Income - SG'!AO62","v":26520},{"$f":"'Income - SG'!AP62","v":29120},{"$f":"'Income - SG'!AQ62","v":25480},{"$f":"'Income - SG'!AR62","v":31720},{"$f":"'Income - SG'!AS62","v":30160},{"$f":"'Income - SG'!AT62","v":27560},{"$f":"'Income - SG'!AU62","v":31720},{"$f":"'Income - SG'!AV62","v":27560},{"$f":"'Income - SG'!AW62","v":31720},{"$f":"'Income - SG'!AX62","v":29640},{"$f":"'Income - SG'!AY62","v":26000},{"$f":"'Income - SG'!AZ62","v":25480},{"$f":"'Income - SG'!BA62","v":29640},{"$f":"'Income - SG'!BB62","v":28600},{"$f":"'Income - SG'!BC62","v":30160},{"$f":"'Income - SG'!BD62","v":26520},{"$f":"'Income - SG'!BE62","v":27560},{"$f":"'Income - SG'!BF62","v":31200},{"$f":"'Income - SG'!BG62","v":28600},{"$f":"'Income - SG'!BH62","v":27560},{"$f":"'Income - SG'!BI62","v":30680},{"$f":"'Income - SG'!BJ62","v":33800},{"$f":"'Income - SG'!BK62","v":31720},{"$f":"'Income - SG'!BL62","v":26000},{"$f":"'Income - SG'!BM62","v":25480},{"$f":"'Income - SG'!BN62","v":26520},{"$f":"'Income - SG'!BO62","v":27560},{"$f":"'Income - SG'!BP62","v":21320},{"$f":"'Income - SG'!BQ62","v":28600},{"$f":"'Income - SG'!BR62","v":24960},{"$f":"'Income - SG'!BS62","v":31720},{"$f":"'Income - SG'!BT62","v":26000},{"$f":"'Income - SG'!BU62","v":23400},{"$f":"'Income - SG'!BV62","v":29120},{"$f":"'Income - SG'!BW62","v":28080},{"$f":"'Income - SG'!BX62","v":29120},{"$f":"'Income - SG'!BY62","v":27040},{"$f":"'Income - SG'!BZ62","v":35880},{"$f":"'Income - SG'!CA62","v":29640},{"$f":"'Income - SG'!CB62","v":26000},{"$f":"'Income - SG'!CC62","v":27560},{"$f":"'Income - SG'!CD62","v":25480},{"$f":"'Income - SG'!CE59","v":24440},{"$f":"'Income - SG'!CF59","v":25480},{"$f":"'Income - SG'!CG62","v":24960},{"$f":"'Income - SG'!CH62","v":25480},{"$f":"'Income - SG'!CI62","v":26520},{"$f":"'Income - SG'!CJ62","v":26000},{"$f":"'Income - SG'!CK62","v":28080},{"$f":"'Income - SG'!CL62","v":33800},{"$f":"'Income - SG'!CM62","v":31720},{"$f":"'Income - SG'!CN62","v":34320},{"$f":"'Income - SG'!CO62","v":30160},{"$f":"'Income - SG'!CP62","v":31720},{"$f":"'Income - SG'!CQ62","v":30160},{"$f":"'Income - SG'!CR62","v":29120},{"$f":"'Income - SG'!CS62","v":27560},{"$f":"'Income - SG'!CT62","v":29640},{"$f":"'Income - SG'!CU62","v":25480},{"$f":"'Income - SG'!CV62","v":27560},{"$f":"'Income - SG'!CW62","v":24440},{"$f":"'Income - SG'!CX62","v":31200},{"$f":"'Income - SG'!CY62","v":28600},{"$f":"'Income - SG'!CZ62","v":28600},{"$f":"'Income - SG'!DA62","v":32240},{"$f":"'Income - SG'!DB62","v":29640},{"$f":"'Income - SG'!DC62","v":32760},{"$f":"'Income - SG'!DD62","v":30160},{"$f":"'Income - SG'!DE62","v":29640},{"$f":"'Income - SG'!DF62","v":27040},{"$f":"'Income - SG'!DG62","v":29120},{"$f":"'Income - SG'!DH62","v":25480},{"$f":"'Income - SG'!DI62","v":31720},{"$f":"'Income - SG'!DJ62","v":27560},{"$f":"'Income - SG'!DK62","v":27040},{"$f":"'Income - SG'!DL62","v":31200},{"$f":"'Income - SG'!DM62","v":31720},{"$f":"'Income - SG'!DN62","v":28600},{"$f":"'Income - SG'!DO62","v":28600},{"$f":"'Income - SG'!DP62","v":25480},{"$f":"'Income - SG'!DQ62","v":31720},{"$f":"'Income - SG'!DR62","v":27040},{"$f":"'Income - SG'!DS62","v":27040},{"$f":"'Income - SG'!DT62","v":25480},{"$f":"'Income - SG'!DU62","v":28600},{"$f":"'Income - SG'!DV62","v":29640},{"$f":"'Income - SG'!DW62","v":31200},{"$f":"'Income - SG'!DX62","v":28600},{"$f":"'Income - SG'!DY62","v":25480},{"$f":"'Income - SG'!DZ62","v":29640},{"$f":"'Income - SG'!EA62","v":28600},{"$f":"'Income - SG'!EB62","v":30160},{"$f":"'Income - SG'!EC62","v":26520},{"$f":"'Income - SG'!ED62","v":23654.851084074631},{"$f":"'Income - SG'!EE62","v":23146.491606035481},{"$f":"'Income - SG'!EF62","v":28612.197514612431},{"$f":"'Income - SG'!EG62","v":30105.97858679232},{"$f":"'Income - SG'!EH62","v":36920},{"$f":"'Income - SG'!EI62","v":30680},{"$f":"'Income - SG'!EJ62","v":30680},{"$f":"'Income - SG'!EK62","v":33800},{"$f":"'Income - SG'!EL62","v":36920},{"$f":"'Income - SG'!EM62","v":33800},{"$f":"'Income - SG'!EN62","v":28080},{"$f":"'Income - SG'!EO62","v":24960},{"$f":"'Income - SG'!EP62","v":29120},{"$f":"'Income - SG'!EQ62","v":33540},{"$f":"'Income - SG'!ER62","v":30680},{"$f":"'Income - SG'!ES62","v":36400},{"$f":"'Income - SG'!ET62","v":25480},{"$f":"'Income - SG'!EU62","v":31720},{"$f":"'Income - SG'!EV62","v":20800},{"$f":"'Income - SG'!EW62","v":26000},{"$f":"'Income - SG'!EX62","v":27040},{"$f":"'Income - SG'!EY62","v":22880},{"$f":"'Income - SG'!EZ62","v":34320},{"$f":"'Income - SG'!FA62","v":32240},{"$f":"'Income - SG'!FB62","v":33800},{"$f":"'Income - SG'!FC62","v":30160},{"$f":"'Income - SG'!FD62","v":30680},{"$f":"'Income - SG'!FE62","v":27560},{"$f":"'Income - SG'!FF62","v":28600},{"$f":"'Income - SG'!FG62","v":31720},{"$f":"'Income - SG'!FH62","v":34840},{"$f":"'Income - SG'!FI62","v":33280},{"$f":"'Income - SG'!FJ62","v":26520},{"$f":"'Income - SG'!FK62","v":31200},{"$f":"'Income - SG'!FL62","v":28080},{"$f":"'Income - SG'!FM62","v":23920},{"$f":"'Income - SG'!FN62","v":33800},{"$f":"'Income - SG'!FO62","v":30680},{"$f":"'Income - SG'!FP62","v":34320},{"$f":"'Income - SG'!FQ62","v":33800},{"$f":"'Income - SG'!FR62","v":30160},{"$f":"'Income - SG'!FS62","v":29640},{"$f":"'Income - SG'!FT62","v":26000},{"$f":"'Income - SG'!FU62","v":31720},{"$f":"'Income - SG'!FV62","v":31720},{"$f":"'Income - SG'!FW62","v":31720},{"$f":"'Income - SG'!FX62","v":29640},{"$f":"'Income - SG'!FY62","v":26000},{"$f":"'Income - SG'!FZ62","v":31720},{"$f":"'Income - SG'!GA62","v":27560},{"$f":"'Income - SG'!GB62","v":29640},{"$f":"'Income - SG'!GC62","v":32760},{"$f":"'Income - SG'!GD62","v":37960},{"$f":"'Income - SG'!GE62","v":27560},{"$f":"'Income - SG'!GF62","v":26000},{"$f":"'Income - SG'!GG62","v":33800},{"$f":"'Income - SG'!GH62","v":36400},{"$f":"'Income - SG'!GI62","v":26000}]
[258,51,31200,31200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31200,36920,28600,28080,28600,27040,23920,28080,34840,32240,34840,30680,29640,29640,28600,24960,31200,26000,32240,30680,26520,29120,30160,30680,27040,28080,33800,28080,29640,32240,26000,32240,null,null,null,null,null,null,{"$f":"'Income - SG'!B63","v":31200},{"$f":"'Income - SG'!C63","v":36920},{"$f":"'Income - SG'!D63","v":28600},{"$f":"'Income - SG'!E63","v":28080},{"$f":"'Income - SG'!F63","v":28600},{"$f":"'Income - SG'!G63","v":27040},{"$f":"'Income - SG'!H63","v":23920},{"$f":"'Income - SG'!I63","v":28080},{"$f":"'Income - SG'!J63","v":34840},{"$f":"'Income - SG'!K63","v":32240},{"$f":"'Income - SG'!L63","v":34840},{"$f":"'Income - SG'!M63","v":30680},{"$f":"'Income - SG'!N63","v":29640},{"$f":"'Income - SG'!O63","v":29640},{"$f":"'Income - SG'!P63","v":28600},{"$f":"'Income - SG'!Q63","v":24960},{"$f":"'Income - SG'!R63","v":31200},{"$f":"'Income - SG'!S63","v":26000},{"$f":"'Income - SG'!T63","v":32240},{"$f":"'Income - SG'!U63","v":30680},{"$f":"'Income - SG'!V63","v":26520},{"$f":"'Income - SG'!W63","v":29120},{"$f":"'Income - SG'!X63","v":30160},{"$f":"'Income - SG'!Y63","v":30680},{"$f":"'Income - SG'!Z63","v":27040},{"$f":"'Income - SG'!AA63","v":28080},{"$f":"'Income - SG'!AB63","v":33800},{"$f":"'Income - SG'!AC63","v":28080},{"$f":"'Income - SG'!AD63","v":29640},{"$f":"'Income - SG'!AE63","v":32240},{"$f":"'Income - SG'!AF63","v":26000},{"$f":"'Income - SG'!AG63","v":32240},{"$f":"'Income - SG'!AH63","v":34320},{"$f":"'Income - SG'!AI63","v":32240},{"$f":"'Income - SG'!AJ63","v":34840},{"$f":"'Income - SG'!AK63","v":34840},{"$f":"'Income - SG'!AL63","v":24960},{"$f":"'Income - SG'!AM63","v":26000},{"$f":"'Income - SG'!AN63","v":29120},{"$f":"'Income - SG'!AO63","v":27040},{"$f":"'Income - SG'!AP63","v":29640},{"$f":"'Income - SG'!AQ63","v":26000},{"$f":"'Income - SG'!AR63","v":32240},{"$f":"'Income - SG'!AS63","v":30680},{"$f":"'Income - SG'!AT63","v":28080},{"$f":"'Income - SG'!AU63","v":32240},{"$f":"'Income - SG'!AV63","v":28080},{"$f":"'Income - SG'!AW63","v":32240},{"$f":"'Income - SG'!AX63","v":30160},{"$f":"'Income - SG'!AY63","v":26520},{"$f":"'Income - SG'!AZ63","v":26000},{"$f":"'Income - SG'!BA63","v":30160},{"$f":"'Income - SG'!BB63","v":29640},{"$f":"'Income - SG'!BC63","v":30680},{"$f":"'Income - SG'!BD63","v":27040},{"$f":"'Income - SG'!BE63","v":28080},{"$f":"'Income - SG'!BF63","v":32240},{"$f":"'Income - SG'!BG63","v":29120},{"$f":"'Income - SG'!BH63","v":28080},{"$f":"'Income - SG'!BI63","v":31200},{"$f":"'Income - SG'!BJ63","v":34320},{"$f":"'Income - SG'!BK63","v":32240},{"$f":"'Income - SG'!BL63","v":26520},{"$f":"'Income - SG'!BM63","v":26000},{"$f":"'Income - SG'!BN63","v":27040},{"$f":"'Income - SG'!BO63","v":28080},{"$f":"'Income - SG'!BP63","v":21840},{"$f":"'Income - SG'!BQ63","v":29120},{"$f":"'Income - SG'!BR63","v":25480},{"$f":"'Income - SG'!BS63","v":32240},{"$f":"'Income - SG'!BT63","v":26520},{"$f":"'Income - SG'!BU63","v":23920},{"$f":"'Income - SG'!BV63","v":29640},{"$f":"'Income - SG'!BW63","v":28600},{"$f":"'Income - SG'!BX63","v":29640},{"$f":"'Income - SG'!BY63","v":27560},{"$f":"'Income - SG'!BZ63","v":36400},{"$f":"'Income - SG'!CA63","v":29640},{"$f":"'Income - SG'!CB63","v":26520},{"$f":"'Income - SG'!CC63","v":28080},{"$f":"'Income - SG'!CD63","v":25480},{"$f":"'Income - SG'!CE60","v":24960},{"$f":"'Income - SG'!CF60","v":26000},{"$f":"'Income - SG'!CG63","v":25480},{"$f":"'Income - SG'!CH63","v":26000},{"$f":"'Income - SG'!CI63","v":27040},{"$f":"'Income - SG'!CJ63","v":26520},{"$f":"'Income - SG'!CK63","v":28600},{"$f":"'Income - SG'!CL63","v":34840},{"$f":"'Income - SG'!CM63","v":32240},{"$f":"'Income - SG'!CN63","v":34840},{"$f":"'Income - SG'!CO63","v":30680},{"$f":"'Income - SG'!CP63","v":32240},{"$f":"'Income - SG'!CQ63","v":30680},{"$f":"'Income - SG'!CR63","v":29640},{"$f":"'Income - SG'!CS63","v":28080},{"$f":"'Income - SG'!CT63","v":30160},{"$f":"'Income - SG'!CU63","v":26000},{"$f":"'Income - SG'!CV63","v":28080},{"$f":"'Income - SG'!CW63","v":24960},{"$f":"'Income - SG'!CX63","v":31720},{"$f":"'Income - SG'!CY63","v":29120},{"$f":"'Income - SG'!CZ63","v":29120},{"$f":"'Income - SG'!DA63","v":32760},{"$f":"'Income - SG'!DB63","v":30680},{"$f":"'Income - SG'!DC63","v":33800},{"$f":"'Income - SG'!DD63","v":30680},{"$f":"'Income - SG'!DE63","v":30160},{"$f":"'Income - SG'!DF63","v":27560},{"$f":"'Income - SG'!DG63","v":29640},{"$f":"'Income - SG'!DH63","v":26000},{"$f":"'Income - SG'!DI63","v":32240},{"$f":"'Income - SG'!DJ63","v":28080},{"$f":"'Income - SG'!DK63","v":27560},{"$f":"'Income - SG'!DL63","v":31720},{"$f":"'Income - SG'!DM63","v":32240},{"$f":"'Income - SG'!DN63","v":29640},{"$f":"'Income - SG'!DO63","v":29120},{"$f":"'Income - SG'!DP63","v":26000},{"$f":"'Income - SG'!DQ63","v":32240},{"$f":"'Income - SG'!DR63","v":27560},{"$f":"'Income - SG'!DS63","v":27560},{"$f":"'Income - SG'!DT63","v":26000},{"$f":"'Income - SG'!DU63","v":29120},{"$f":"'Income - SG'!DV63","v":30160},{"$f":"'Income - SG'!DW63","v":32240},{"$f":"'Income - SG'!DX63","v":29120},{"$f":"'Income - SG'!DY63","v":26000},{"$f":"'Income - SG'!DZ63","v":30160},{"$f":"'Income - SG'!EA63","v":29640},{"$f":"'Income - SG'!EB63","v":30680},{"$f":"'Income - SG'!EC63","v":27040},{"$f":"'Income - SG'!ED63","v":24186.008699331087},{"$f":"'Income - SG'!EE63","v":23681.74592393537},{"$f":"'Income - SG'!EF63","v":29636.656407900919},{"$f":"'Income - SG'!EG63","v":31003.038133329243},{"$f":"'Income - SG'!EH63","v":37440},{"$f":"'Income - SG'!EI63","v":31200},{"$f":"'Income - SG'!EJ63","v":31200},{"$f":"'Income - SG'!EK63","v":34320},{"$f":"'Income - SG'!EL63","v":37440},{"$f":"'Income - SG'!EM63","v":34320},{"$f":"'Income - SG'!EN63","v":28600},{"$f":"'Income - SG'!EO63","v":25480},{"$f":"'Income - SG'!EP63","v":29640},{"$f":"'Income - SG'!EQ63","v":34320},{"$f":"'Income - SG'!ER63","v":31200},{"$f":"'Income - SG'!ES63","v":37440},{"$f":"'Income - SG'!ET63","v":26000},{"$f":"'Income - SG'!EU63","v":32240},{"$f":"'Income - SG'!EV63","v":20800},{"$f":"'Income - SG'!EW63","v":26520},{"$f":"'Income - SG'!EX63","v":27560},{"$f":"'Income - SG'!EY63","v":23400},{"$f":"'Income - SG'!EZ63","v":35360},{"$f":"'Income - SG'!FA63","v":32760},{"$f":"'Income - SG'!FB63","v":34320},{"$f":"'Income - SG'!FC63","v":30680},{"$f":"'Income - SG'!FD63","v":31200},{"$f":"'Income - SG'!FE63","v":28080},{"$f":"'Income - SG'!FF63","v":29120},{"$f":"'Income - SG'!FG63","v":32240},{"$f":"'Income - SG'!FH63","v":35360},{"$f":"'Income - SG'!FI63","v":33800},{"$f":"'Income - SG'!FJ63","v":27040},{"$f":"'Income - SG'!FK63","v":31720},{"$f":"'Income - SG'!FL63","v":28600},{"$f":"'Income - SG'!FM63","v":24440},{"$f":"'Income - SG'!FN63","v":34320},{"$f":"'Income - SG'!FO63","v":31200},{"$f":"'Income - SG'!FP63","v":35360},{"$f":"'Income - SG'!FQ63","v":34320},{"$f":"'Income - SG'!FR63","v":30680},{"$f":"'Income - SG'!FS63","v":30160},{"$f":"'Income - SG'!FT63","v":26520},{"$f":"'Income - SG'!FU63","v":32240},{"$f":"'Income - SG'!FV63","v":32240},{"$f":"'Income - SG'!FW63","v":31720},{"$f":"'Income - SG'!FX63","v":30160},{"$f":"'Income - SG'!FY63","v":26520},{"$f":"'Income - SG'!FZ63","v":32240},{"$f":"'Income - SG'!GA63","v":28080},{"$f":"'Income - SG'!GB63","v":30160},{"$f":"'Income - SG'!GC63","v":33280},{"$f":"'Income - SG'!GD63","v":39000},{"$f":"'Income - SG'!GE63","v":28080},{"$f":"'Income - SG'!GF63","v":26520},{"$f":"'Income - SG'!GG63","v":34320},{"$f":"'Income - SG'!GH63","v":36920},{"$f":"'Income - SG'!GI63","v":26000}]
[259,52,31720,31720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31720,37440,29120,28600,29120,27560,24440,28600,35360,32760,35880,31200,30160,30680,29120,25480,31720,26520,32760,31200,27040,29640,30680,31720,27560,28600,34320,28600,30160,32760,26520,32760,null,null,null,null,null,null,{"$f":"'Income - SG'!B64","v":31720},{"$f":"'Income - SG'!C64","v":37440},{"$f":"'Income - SG'!D64","v":29120},{"$f":"'Income - SG'!E64","v":28600},{"$f":"'Income - SG'!F64","v":29120},{"$f":"'Income - SG'!G64","v":27560},{"$f":"'Income - SG'!H64","v":24440},{"$f":"'Income - SG'!I64","v":28600},{"$f":"'Income - SG'!J64","v":35360},{"$f":"'Income - SG'!K64","v":32760},{"$f":"'Income - SG'!L64","v":35880},{"$f":"'Income - SG'!M64","v":31200},{"$f":"'Income - SG'!N64","v":30160},{"$f":"'Income - SG'!O64","v":30680},{"$f":"'Income - SG'!P64","v":29120},{"$f":"'Income - SG'!Q64","v":25480},{"$f":"'Income - SG'!R64","v":31720},{"$f":"'Income - SG'!S64","v":26520},{"$f":"'Income - SG'!T64","v":32760},{"$f":"'Income - SG'!U64","v":31200},{"$f":"'Income - SG'!V64","v":27040},{"$f":"'Income - SG'!W64","v":29640},{"$f":"'Income - SG'!X64","v":30680},{"$f":"'Income - SG'!Y64","v":31720},{"$f":"'Income - SG'!Z64","v":27560},{"$f":"'Income - SG'!AA64","v":28600},{"$f":"'Income - SG'!AB64","v":34320},{"$f":"'Income - SG'!AC64","v":28600},{"$f":"'Income - SG'!AD64","v":30160},{"$f":"'Income - SG'!AE64","v":32760},{"$f":"'Income - SG'!AF64","v":26520},{"$f":"'Income - SG'!AG64","v":32760},{"$f":"'Income - SG'!AH64","v":34840},{"$f":"'Income - SG'!AI64","v":32760},{"$f":"'Income - SG'!AJ64","v":35360},{"$f":"'Income - SG'!AK64","v":35880},{"$f":"'Income - SG'!AL64","v":25480},{"$f":"'Income - SG'!AM64","v":26520},{"$f":"'Income - SG'!AN64","v":29640},{"$f":"'Income - SG'!AO64","v":27560},{"$f":"'Income - SG'!AP64","v":30160},{"$f":"'Income - SG'!AQ64","v":26520},{"$f":"'Income - SG'!AR64","v":32760},{"$f":"'Income - SG'!AS64","v":31200},{"$f":"'Income - SG'!AT64","v":28600},{"$f":"'Income - SG'!AU64","v":32760},{"$f":"'Income - SG'!AV64","v":28600},{"$f":"'Income - SG'!AW64","v":32760},{"$f":"'Income - SG'!AX64","v":31200},{"$f":"'Income - SG'!AY64","v":27040},{"$f":"'Income - SG'!AZ64","v":26520},{"$f":"'Income - SG'!BA64","v":30680},{"$f":"'Income - SG'!BB64","v":30160},{"$f":"'Income - SG'!BC64","v":31720},{"$f":"'Income - SG'!BD64","v":27560},{"$f":"'Income - SG'!BE64","v":28600},{"$f":"'Income - SG'!BF64","v":32760},{"$f":"'Income - SG'!BG64","v":29640},{"$f":"'Income - SG'!BH64","v":28600},{"$f":"'Income - SG'!BI64","v":31720},{"$f":"'Income - SG'!BJ64","v":34840},{"$f":"'Income - SG'!BK64","v":32760},{"$f":"'Income - SG'!BL64","v":27040},{"$f":"'Income - SG'!BM64","v":26520},{"$f":"'Income - SG'!BN64","v":27560},{"$f":"'Income - SG'!BO64","v":28600},{"$f":"'Income - SG'!BP64","v":22360},{"$f":"'Income - SG'!BQ64","v":30160},{"$f":"'Income - SG'!BR64","v":26000},{"$f":"'Income - SG'!BS64","v":32760},{"$f":"'Income - SG'!BT64","v":27040},{"$f":"'Income - SG'!BU64","v":24440},{"$f":"'Income - SG'!BV64","v":30160},{"$f":"'Income - SG'!BW64","v":29120},{"$f":"'Income - SG'!BX64","v":29640},{"$f":"'Income - SG'!BY64","v":28080},{"$f":"'Income - SG'!BZ64","v":36920},{"$f":"'Income - SG'!CA64","v":30680},{"$f":"'Income - SG'!CB64","v":27040},{"$f":"'Income - SG'!CC64","v":28600},{"$f":"'Income - SG'!CD64","v":26000},{"$f":"'Income - SG'!CE61","v":25480},{"$f":"'Income - SG'!CF61","v":26000},{"$f":"'Income - SG'!CG64","v":26000},{"$f":"'Income - SG'!CH64","v":26520},{"$f":"'Income - SG'!CI64","v":27560},{"$f":"'Income - SG'!CJ64","v":27040},{"$f":"'Income - SG'!CK64","v":29120},{"$f":"'Income - SG'!CL64","v":35360},{"$f":"'Income - SG'!CM64","v":32760},{"$f":"'Income - SG'!CN64","v":35880},{"$f":"'Income - SG'!CO64","v":31200},{"$f":"'Income - SG'!CP64","v":32760},{"$f":"'Income - SG'!CQ64","v":31200},{"$f":"'Income - SG'!CR64","v":30680},{"$f":"'Income - SG'!CS64","v":28600},{"$f":"'Income - SG'!CT64","v":31200},{"$f":"'Income - SG'!CU64","v":26520},{"$f":"'Income - SG'!CV64","v":28600},{"$f":"'Income - SG'!CW64","v":25480},{"$f":"'Income - SG'!CX64","v":32240},{"$f":"'Income - SG'!CY64","v":29640},{"$f":"'Income - SG'!CZ64","v":29640},{"$f":"'Income - SG'!DA64","v":33280},{"$f":"'Income - SG'!DB64","v":31200},{"$f":"'Income - SG'!DC64","v":34320},{"$f":"'Income - SG'!DD64","v":31720},{"$f":"'Income - SG'!DE64","v":30680},{"$f":"'Income - SG'!DF64","v":28080},{"$f":"'Income - SG'!DG64","v":30160},{"$f":"'Income - SG'!DH64","v":26520},{"$f":"'Income - SG'!DI64","v":32760},{"$f":"'Income - SG'!DJ64","v":28600},{"$f":"'Income - SG'!DK64","v":28600},{"$f":"'Income - SG'!DL64","v":32240},{"$f":"'Income - SG'!DM64","v":33280},{"$f":"'Income - SG'!DN64","v":30160},{"$f":"'Income - SG'!DO64","v":29640},{"$f":"'Income - SG'!DP64","v":26000},{"$f":"'Income - SG'!DQ64","v":33280},{"$f":"'Income - SG'!DR64","v":27560},{"$f":"'Income - SG'!DS64","v":28080},{"$f":"'Income - SG'!DT64","v":26520},{"$f":"'Income - SG'!DU64","v":29640},{"$f":"'Income - SG'!DV64","v":30680},{"$f":"'Income - SG'!DW64","v":32760},{"$f":"'Income - SG'!DX64","v":29640},{"$f":"'Income - SG'!DY64","v":26520},{"$f":"'Income - SG'!DZ64","v":30680},{"$f":"'Income - SG'!EA64","v":30160},{"$f":"'Income - SG'!EB64","v":31720},{"$f":"'Income - SG'!EC64","v":27560},{"$f":"'Income - SG'!ED64","v":24717.166314587543},{"$f":"'Income - SG'!EE64","v":24217.00024183526},{"$f":"'Income - SG'!EF64","v":30661.115301189406},{"$f":"'Income - SG'!EG64","v":31900.097679866165},{"$f":"'Income - SG'!EH64","v":37960},{"$f":"'Income - SG'!EI64","v":31720},{"$f":"'Income - SG'!EJ64","v":31720},{"$f":"'Income - SG'!EK64","v":35360},{"$f":"'Income - SG'!EL64","v":37960},{"$f":"'Income - SG'!EM64","v":34840},{"$f":"'Income - SG'!EN64","v":29120},{"$f":"'Income - SG'!EO64","v":26000},{"$f":"'Income - SG'!EP64","v":30160},{"$f":"'Income - SG'!EQ64","v":34840},{"$f":"'Income - SG'!ER64","v":31720},{"$f":"'Income - SG'!ES64","v":37960},{"$f":"'Income - SG'!ET64","v":26520},{"$f":"'Income - SG'!EU64","v":32760},{"$f":"'Income - SG'!EV64","v":21320},{"$f":"'Income - SG'!EW64","v":27040},{"$f":"'Income - SG'!EX64","v":28080},{"$f":"'Income - SG'!EY64","v":23920},{"$f":"'Income - SG'!EZ64","v":35880},{"$f":"'Income - SG'!FA64","v":33280},{"$f":"'Income - SG'!FB64","v":34840},{"$f":"'Income - SG'!FC64","v":31200},{"$f":"'Income - SG'!FD64","v":31720},{"$f":"'Income - SG'!FE64","v":28600},{"$f":"'Income - SG'!FF64","v":29640},{"$f":"'Income - SG'!FG64","v":32760},{"$f":"'Income - SG'!FH64","v":35880},{"$f":"'Income - SG'!FI64","v":34320},{"$f":"'Income - SG'!FJ64","v":27560},{"$f":"'Income - SG'!FK64","v":32240},{"$f":"'Income - SG'!FL64","v":29120},{"$f":"'Income - SG'!FM64","v":24960},{"$f":"'Income - SG'!FN64","v":34840},{"$f":"'Income - SG'!FO64","v":31720},{"$f":"'Income - SG'!FP64","v":35880},{"$f":"'Income - SG'!FQ64","v":34840},{"$f":"'Income - SG'!FR64","v":31200},{"$f":"'Income - SG'!FS64","v":30680},{"$f":"'Income - SG'!FT64","v":27040},{"$f":"'Income - SG'!FU64","v":33280},{"$f":"'Income - SG'!FV64","v":32760},{"$f":"'Income - SG'!FW64","v":32240},{"$f":"'Income - SG'!FX64","v":31200},{"$f":"'Income - SG'!FY64","v":27040},{"$f":"'Income - SG'!FZ64","v":32760},{"$f":"'Income - SG'!GA64","v":28600},{"$f":"'Income - SG'!GB64","v":30680},{"$f":"'Income - SG'!GC64","v":33800},{"$f":"'Income - SG'!GD64","v":39520},{"$f":"'Income - SG'!GE64","v":28600},{"$f":"'Income - SG'!GF64","v":26520},{"$f":"'Income - SG'!GG64","v":34840},{"$f":"'Income - SG'!GH64","v":37440},{"$f":"'Income - SG'!GI64","v":26520}]
[260,53,32240,32240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,32240,38480,29640,29120,29640,28080,24960,29120,36400,33800,36400,31720,30680,31200,29640,26000,32240,27040,33280,31720,27560,30160,31200,32240,28080,29120,34840,29120,30680,33800,27040,33280,null,null,null,null,null,null,{"$f":"'Income - SG'!B65","v":32240},{"$f":"'Income - SG'!C65","v":38480},{"$f":"'Income - SG'!D65","v":29640},{"$f":"'Income - SG'!E65","v":29120},{"$f":"'Income - SG'!F65","v":29640},{"$f":"'Income - SG'!G65","v":28080},{"$f":"'Income - SG'!H65","v":24960},{"$f":"'Income - SG'!I65","v":29120},{"$f":"'Income - SG'!J65","v":36400},{"$f":"'Income - SG'!K65","v":33800},{"$f":"'Income - SG'!L65","v":36400},{"$f":"'Income - SG'!M65","v":31720},{"$f":"'Income - SG'!N65","v":30680},{"$f":"'Income - SG'!O65","v":31200},{"$f":"'Income - SG'!P65","v":29640},{"$f":"'Income - SG'!Q65","v":26000},{"$f":"'Income - SG'!R65","v":32240},{"$f":"'Income - SG'!S65","v":27040},{"$f":"'Income - SG'!T65","v":33280},{"$f":"'Income - SG'!U65","v":31720},{"$f":"'Income - SG'!V65","v":27560},{"$f":"'Income - SG'!W65","v":30160},{"$f":"'Income - SG'!X65","v":31200},{"$f":"'Income - SG'!Y65","v":32240},{"$f":"'Income - SG'!Z65","v":28080},{"$f":"'Income - SG'!AA65","v":29120},{"$f":"'Income - SG'!AB65","v":34840},{"$f":"'Income - SG'!AC65","v":29120},{"$f":"'Income - SG'!AD65","v":30680},{"$f":"'Income - SG'!AE65","v":33800},{"$f":"'Income - SG'!AF65","v":27040},{"$f":"'Income - SG'!AG65","v":33280},{"$f":"'Income - SG'!AH65","v":35880},{"$f":"'Income - SG'!AI65","v":33800},{"$f":"'Income - SG'!AJ65","v":36400},{"$f":"'Income - SG'!AK65","v":36400},{"$f":"'Income - SG'!AL65","v":26000},{"$f":"'Income - SG'!AM65","v":27040},{"$f":"'Income - SG'!AN65","v":30160},{"$f":"'Income - SG'!AO65","v":28080},{"$f":"'Income - SG'!AP65","v":30680},{"$f":"'Income - SG'!AQ65","v":27040},{"$f":"'Income - SG'!AR65","v":33800},{"$f":"'Income - SG'!AS65","v":31720},{"$f":"'Income - SG'!AT65","v":29120},{"$f":"'Income - SG'!AU65","v":33280},{"$f":"'Income - SG'!AV65","v":29120},{"$f":"'Income - SG'!AW65","v":33280},{"$f":"'Income - SG'!AX65","v":31720},{"$f":"'Income - SG'!AY65","v":27560},{"$f":"'Income - SG'!AZ65","v":27040},{"$f":"'Income - SG'!BA65","v":31200},{"$f":"'Income - SG'!BB65","v":30680},{"$f":"'Income - SG'!BC65","v":32240},{"$f":"'Income - SG'!BD65","v":28080},{"$f":"'Income - SG'!BE65","v":29120},{"$f":"'Income - SG'!BF65","v":33280},{"$f":"'Income - SG'!BG65","v":30160},{"$f":"'Income - SG'!BH65","v":29120},{"$f":"'Income - SG'!BI65","v":32240},{"$f":"'Income - SG'!BJ65","v":35880},{"$f":"'Income - SG'!BK65","v":33800},{"$f":"'Income - SG'!BL65","v":27560},{"$f":"'Income - SG'!BM65","v":27040},{"$f":"'Income - SG'!BN65","v":28080},{"$f":"'Income - SG'!BO65","v":29120},{"$f":"'Income - SG'!BP65","v":22880},{"$f":"'Income - SG'!BQ65","v":30680},{"$f":"'Income - SG'!BR65","v":26000},{"$f":"'Income - SG'!BS65","v":33800},{"$f":"'Income - SG'!BT65","v":27560},{"$f":"'Income - SG'!BU65","v":24960},{"$f":"'Income - SG'!BV65","v":30680},{"$f":"'Income - SG'!BW65","v":29640},{"$f":"'Income - SG'!BX65","v":30680},{"$f":"'Income - SG'!BY65","v":28600},{"$f":"'Income - SG'!BZ65","v":37440},{"$f":"'Income - SG'!CA65","v":31200},{"$f":"'Income - SG'!CB65","v":27560},{"$f":"'Income - SG'!CC65","v":29120},{"$f":"'Income - SG'!CD65","v":26520},{"$f":"'Income - SG'!CE62","v":26000},{"$f":"'Income - SG'!CF62","v":26520},{"$f":"'Income - SG'!CG65","v":26520},{"$f":"'Income - SG'!CH65","v":27040},{"$f":"'Income - SG'!CI65","v":28080},{"$f":"'Income - SG'!CJ65","v":27560},{"$f":"'Income - SG'!CK65","v":29640},{"$f":"'Income - SG'!CL65","v":36400},{"$f":"'Income - SG'!CM65","v":33800},{"$f":"'Income - SG'!CN65","v":36400},{"$f":"'Income - SG'!CO65","v":31720},{"$f":"'Income - SG'!CP65","v":33800},{"$f":"'Income - SG'!CQ65","v":31720},{"$f":"'Income - SG'!CR65","v":31200},{"$f":"'Income - SG'!CS65","v":29120},{"$f":"'Income - SG'!CT65","v":31720},{"$f":"'Income - SG'!CU65","v":27040},{"$f":"'Income - SG'!CV65","v":29120},{"$f":"'Income - SG'!CW65","v":26000},{"$f":"'Income - SG'!CX65","v":32760},{"$f":"'Income - SG'!CY65","v":30680},{"$f":"'Income - SG'!CZ65","v":30160},{"$f":"'Income - SG'!DA65","v":33800},{"$f":"'Income - SG'!DB65","v":31720},{"$f":"'Income - SG'!DC65","v":34840},{"$f":"'Income - SG'!DD65","v":32240},{"$f":"'Income - SG'!DE65","v":31200},{"$f":"'Income - SG'!DF65","v":28080},{"$f":"'Income - SG'!DG65","v":30680},{"$f":"'Income - SG'!DH65","v":27040},{"$f":"'Income - SG'!DI65","v":33280},{"$f":"'Income - SG'!DJ65","v":29640},{"$f":"'Income - SG'!DK65","v":28600},{"$f":"'Income - SG'!DL65","v":32760},{"$f":"'Income - SG'!DM65","v":33800},{"$f":"'Income - SG'!DN65","v":30680},{"$f":"'Income - SG'!DO65","v":30160},{"$f":"'Income - SG'!DP65","v":27040},{"$f":"'Income - SG'!DQ65","v":33800},{"$f":"'Income - SG'!DR65","v":28080},{"$f":"'Income - SG'!DS65","v":28600},{"$f":"'Income - SG'!DT65","v":26520},{"$f":"'Income - SG'!DU65","v":30160},{"$f":"'Income - SG'!DV65","v":31200},{"$f":"'Income - SG'!DW65","v":33280},{"$f":"'Income - SG'!DX65","v":30160},{"$f":"'Income - SG'!DY65","v":27040},{"$f":"'Income - SG'!DZ65","v":31200},{"$f":"'Income - SG'!EA65","v":30680},{"$f":"'Income - SG'!EB65","v":32240},{"$f":"'Income - SG'!EC65","v":28080},{"$f":"'Income - SG'!ED65","v":25248.323929843998},{"$f":"'Income - SG'!EE65","v":24752.254559735149},{"$f":"'Income - SG'!EF65","v":31685.574194477893},{"$f":"'Income - SG'!EG65","v":32797.157226403091},{"$f":"'Income - SG'!EH65","v":39000},{"$f":"'Income - SG'!EI65","v":32240},{"$f":"'Income - SG'!EJ65","v":32240},{"$f":"'Income - SG'!EK65","v":35880},{"$f":"'Income - SG'!EL65","v":38480},{"$f":"'Income - SG'!EM65","v":35360},{"$f":"'Income - SG'!EN65","v":29640},{"$f":"'Income - SG'!EO65","v":26520},{"$f":"'Income - SG'!EP65","v":30680},{"$f":"'Income - SG'!EQ65","v":35620},{"$f":"'Income - SG'!ER65","v":32760},{"$f":"'Income - SG'!ES65","v":38480},{"$f":"'Income - SG'!ET65","v":27040},{"$f":"'Income - SG'!EU65","v":33280},{"$f":"'Income - SG'!EV65","v":21840},{"$f":"'Income - SG'!EW65","v":27560},{"$f":"'Income - SG'!EX65","v":28080},{"$f":"'Income - SG'!EY65","v":24440},{"$f":"'Income - SG'!EZ65","v":36400},{"$f":"'Income - SG'!FA65","v":34320},{"$f":"'Income - SG'!FB65","v":35880},{"$f":"'Income - SG'!FC65","v":31720},{"$f":"'Income - SG'!FD65","v":32240},{"$f":"'Income - SG'!FE65","v":29120},{"$f":"'Income - SG'!FF65","v":30160},{"$f":"'Income - SG'!FG65","v":33800},{"$f":"'Income - SG'!FH65","v":36920},{"$f":"'Income - SG'!FI65","v":34840},{"$f":"'Income - SG'!FJ65","v":28080},{"$f":"'Income - SG'!FK65","v":32760},{"$f":"'Income - SG'!FL65","v":29640},{"$f":"'Income - SG'!FM65","v":24960},{"$f":"'Income - SG'!FN65","v":35360},{"$f":"'Income - SG'!FO65","v":32240},{"$f":"'Income - SG'!FP65","v":36400},{"$f":"'Income - SG'!FQ65","v":35880},{"$f":"'Income - SG'!FR65","v":31720},{"$f":"'Income - SG'!FS65","v":31200},{"$f":"'Income - SG'!FT65","v":27560},{"$f":"'Income - SG'!FU65","v":33800},{"$f":"'Income - SG'!FV65","v":33280},{"$f":"'Income - SG'!FW65","v":33280},{"$f":"'Income - SG'!FX65","v":31720},{"$f":"'Income - SG'!FY65","v":27560},{"$f":"'Income - SG'!FZ65","v":33280},{"$f":"'Income - SG'!GA65","v":29120},{"$f":"'Income - SG'!GB65","v":31200},{"$f":"'Income - SG'!GC65","v":34320},{"$f":"'Income - SG'!GD65","v":40560},{"$f":"'Income - SG'!GE65","v":29120},{"$f":"'Income - SG'!GF65","v":27560},{"$f":"'Income - SG'!GG65","v":35360},{"$f":"'Income - SG'!GH65","v":37960},{"$f":"'Income - SG'!GI65","v":27040}]
[261,54,33280,33280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33280,39000,30160,29640,30680,28600,25480,29640,36920,34320,37440,32240,31200,31720,30160,26520,32760,28080,34320,32240,28080,30680,32240,32760,28600,29640,35880,29640,31720,34320,27560,34320,null,null,null,null,null,null,{"$f":"'Income - SG'!B66","v":33280},{"$f":"'Income - SG'!C66","v":39000},{"$f":"'Income - SG'!D66","v":30160},{"$f":"'Income - SG'!E66","v":29640},{"$f":"'Income - SG'!F66","v":30680},{"$f":"'Income - SG'!G66","v":28600},{"$f":"'Income - SG'!H66","v":25480},{"$f":"'Income - SG'!I66","v":29640},{"$f":"'Income - SG'!J66","v":36920},{"$f":"'Income - SG'!K66","v":34320},{"$f":"'Income - SG'!L66","v":37440},{"$f":"'Income - SG'!M66","v":32240},{"$f":"'Income - SG'!N66","v":31200},{"$f":"'Income - SG'!O66","v":31720},{"$f":"'Income - SG'!P66","v":30160},{"$f":"'Income - SG'!Q66","v":26520},{"$f":"'Income - SG'!R66","v":32760},{"$f":"'Income - SG'!S66","v":28080},{"$f":"'Income - SG'!T66","v":34320},{"$f":"'Income - SG'!U66","v":32240},{"$f":"'Income - SG'!V66","v":28080},{"$f":"'Income - SG'!W66","v":30680},{"$f":"'Income - SG'!X66","v":32240},{"$f":"'Income - SG'!Y66","v":32760},{"$f":"'Income - SG'!Z66","v":28600},{"$f":"'Income - SG'!AA66","v":29640},{"$f":"'Income - SG'!AB66","v":35880},{"$f":"'Income - SG'!AC66","v":29640},{"$f":"'Income - SG'!AD66","v":31720},{"$f":"'Income - SG'!AE66","v":34320},{"$f":"'Income - SG'!AF66","v":27560},{"$f":"'Income - SG'!AG66","v":34320},{"$f":"'Income - SG'!AH66","v":36400},{"$f":"'Income - SG'!AI66","v":34320},{"$f":"'Income - SG'!AJ66","v":36920},{"$f":"'Income - SG'!AK66","v":37440},{"$f":"'Income - SG'!AL66","v":26520},{"$f":"'Income - SG'!AM66","v":28080},{"$f":"'Income - SG'!AN66","v":30680},{"$f":"'Income - SG'!AO66","v":28600},{"$f":"'Income - SG'!AP66","v":31720},{"$f":"'Income - SG'!AQ66","v":27560},{"$f":"'Income - SG'!AR66","v":34320},{"$f":"'Income - SG'!AS66","v":32240},{"$f":"'Income - SG'!AT66","v":29640},{"$f":"'Income - SG'!AU66","v":34320},{"$f":"'Income - SG'!AV66","v":29640},{"$f":"'Income - SG'!AW66","v":34320},{"$f":"'Income - SG'!AX66","v":32240},{"$f":"'Income - SG'!AY66","v":28080},{"$f":"'Income - SG'!AZ66","v":27560},{"$f":"'Income - SG'!BA66","v":32240},{"$f":"'Income - SG'!BB66","v":31200},{"$f":"'Income - SG'!BC66","v":32760},{"$f":"'Income - SG'!BD66","v":28600},{"$f":"'Income - SG'!BE66","v":29640},{"$f":"'Income - SG'!BF66","v":33800},{"$f":"'Income - SG'!BG66","v":30680},{"$f":"'Income - SG'!BH66","v":29640},{"$f":"'Income - SG'!BI66","v":33280},{"$f":"'Income - SG'!BJ66","v":36400},{"$f":"'Income - SG'!BK66","v":34320},{"$f":"'Income - SG'!BL66","v":28080},{"$f":"'Income - SG'!BM66","v":27560},{"$f":"'Income - SG'!BN66","v":28600},{"$f":"'Income - SG'!BO66","v":29640},{"$f":"'Income - SG'!BP66","v":22880},{"$f":"'Income - SG'!BQ66","v":31200},{"$f":"'Income - SG'!BR66","v":26520},{"$f":"'Income - SG'!BS66","v":34320},{"$f":"'Income - SG'!BT66","v":28080},{"$f":"'Income - SG'!BU66","v":25480},{"$f":"'Income - SG'!BV66","v":31200},{"$f":"'Income - SG'!BW66","v":30160},{"$f":"'Income - SG'!BX66","v":31200},{"$f":"'Income - SG'!BY66","v":29120},{"$f":"'Income - SG'!BZ66","v":38480},{"$f":"'Income - SG'!CA66","v":31720},{"$f":"'Income - SG'!CB66","v":28080},{"$f":"'Income - SG'!CC66","v":29640},{"$f":"'Income - SG'!CD66","v":27040},{"$f":"'Income - SG'!CE63","v":26520},{"$f":"'Income - SG'!CF63","v":27040},{"$f":"'Income - SG'!CG66","v":27040},{"$f":"'Income - SG'!CH66","v":27560},{"$f":"'Income - SG'!CI66","v":28600},{"$f":"'Income - SG'!CJ66","v":28080},{"$f":"'Income - SG'!CK66","v":30160},{"$f":"'Income - SG'!CL66","v":36920},{"$f":"'Income - SG'!CM66","v":34320},{"$f":"'Income - SG'!CN66","v":37440},{"$f":"'Income - SG'!CO66","v":32240},{"$f":"'Income - SG'!CP66","v":34320},{"$f":"'Income - SG'!CQ66","v":32240},{"$f":"'Income - SG'!CR66","v":31720},{"$f":"'Income - SG'!CS66","v":29640},{"$f":"'Income - SG'!CT66","v":32240},{"$f":"'Income - SG'!CU66","v":27560},{"$f":"'Income - SG'!CV66","v":29640},{"$f":"'Income - SG'!CW66","v":26520},{"$f":"'Income - SG'!CX66","v":33280},{"$f":"'Income - SG'!CY66","v":31200},{"$f":"'Income - SG'!CZ66","v":30680},{"$f":"'Income - SG'!DA66","v":34840},{"$f":"'Income - SG'!DB66","v":32240},{"$f":"'Income - SG'!DC66","v":35360},{"$f":"'Income - SG'!DD66","v":32760},{"$f":"'Income - SG'!DE66","v":32240},{"$f":"'Income - SG'!DF66","v":29120},{"$f":"'Income - SG'!DG66","v":31200},{"$f":"'Income - SG'!DH66","v":28080},{"$f":"'Income - SG'!DI66","v":34320},{"$f":"'Income - SG'!DJ66","v":30160},{"$f":"'Income - SG'!DK66","v":29120},{"$f":"'Income - SG'!DL66","v":33280},{"$f":"'Income - SG'!DM66","v":34320},{"$f":"'Income - SG'!DN66","v":31200},{"$f":"'Income - SG'!DO66","v":30680},{"$f":"'Income - SG'!DP66","v":27560},{"$f":"'Income - SG'!DQ66","v":34320},{"$f":"'Income - SG'!DR66","v":28600},{"$f":"'Income - SG'!DS66","v":29120},{"$f":"'Income - SG'!DT66","v":27040},{"$f":"'Income - SG'!DU66","v":30680},{"$f":"'Income - SG'!DV66","v":32240},{"$f":"'Income - SG'!DW66","v":33800},{"$f":"'Income - SG'!DX66","v":30680},{"$f":"'Income - SG'!DY66","v":27560},{"$f":"'Income - SG'!DZ66","v":32240},{"$f":"'Income - SG'!EA66","v":31200},{"$f":"'Income - SG'!EB66","v":32760},{"$f":"'Income - SG'!EC66","v":28600},{"$f":"'Income - SG'!ED66","v":25779.481545100454},{"$f":"'Income - SG'!EE66","v":25287.508877635039},{"$f":"'Income - SG'!EF66","v":32710.03308776638},{"$f":"'Income - SG'!EG66","v":33694.216772940017},{"$f":"'Income - SG'!EH66","v":40040},{"$f":"'Income - SG'!EI66","v":32760},{"$f":"'Income - SG'!EJ66","v":32760},{"$f":"'Income - SG'!EK66","v":36400},{"$f":"'Income - SG'!EL66","v":39000},{"$f":"'Income - SG'!EM66","v":35880},{"$f":"'Income - SG'!EN66","v":30160},{"$f":"'Income - SG'!EO66","v":27040},{"$f":"'Income - SG'!EP66","v":31720},{"$f":"'Income - SG'!EQ66","v":36400},{"$f":"'Income - SG'!ER66","v":33280},{"$f":"'Income - SG'!ES66","v":39520},{"$f":"'Income - SG'!ET66","v":27560},{"$f":"'Income - SG'!EU66","v":34320},{"$f":"'Income - SG'!EV66","v":21840},{"$f":"'Income - SG'!EW66","v":28080},{"$f":"'Income - SG'!EX66","v":28600},{"$f":"'Income - SG'!EY66","v":24960},{"$f":"'Income - SG'!EZ66","v":37440},{"$f":"'Income - SG'!FA66","v":34840},{"$f":"'Income - SG'!FB66","v":36400},{"$f":"'Income - SG'!FC66","v":32240},{"$f":"'Income - SG'!FD66","v":33280},{"$f":"'Income - SG'!FE66","v":29640},{"$f":"'Income - SG'!FF66","v":30680},{"$f":"'Income - SG'!FG66","v":34320},{"$f":"'Income - SG'!FH66","v":37440},{"$f":"'Income - SG'!FI66","v":35880},{"$f":"'Income - SG'!FJ66","v":28600},{"$f":"'Income - SG'!FK66","v":33800},{"$f":"'Income - SG'!FL66","v":30160},{"$f":"'Income - SG'!FM66","v":25480},{"$f":"'Income - SG'!FN66","v":36400},{"$f":"'Income - SG'!FO66","v":32760},{"$f":"'Income - SG'!FP66","v":37440},{"$f":"'Income - SG'!FQ66","v":36400},{"$f":"'Income - SG'!FR66","v":32240},{"$f":"'Income - SG'!FS66","v":31720},{"$f":"'Income - SG'!FT66","v":28080},{"$f":"'Income - SG'!FU66","v":34320},{"$f":"'Income - SG'!FV66","v":33800},{"$f":"'Income - SG'!FW66","v":33800},{"$f":"'Income - SG'!FX66","v":32240},{"$f":"'Income - SG'!FY66","v":28080},{"$f":"'Income - SG'!FZ66","v":34320},{"$f":"'Income - SG'!GA66","v":29640},{"$f":"'Income - SG'!GB66","v":31720},{"$f":"'Income - SG'!GC66","v":34840},{"$f":"'Income - SG'!GD66","v":41080},{"$f":"'Income - SG'!GE66","v":29640},{"$f":"'Income - SG'!GF66","v":27560},{"$f":"'Income - SG'!GG66","v":35880},{"$f":"'Income - SG'!GH66","v":39000},{"$f":"'Income - SG'!GI66","v":28080}]
[262,55,33800,33800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33800,40040,30680,30160,31200,29120,26000,30160,37960,34840,37960,32760,32240,32240,30680,27040,33280,28600,34840,32760,28600,31200,32760,33280,29640,30160,36400,30160,32240,34840,28080,34840,null,null,null,null,null,null,{"$f":"'Income - SG'!B67","v":33800},{"$f":"'Income - SG'!C67","v":40040},{"$f":"'Income - SG'!D67","v":30680},{"$f":"'Income - SG'!E67","v":30160},{"$f":"'Income - SG'!F67","v":31200},{"$f":"'Income - SG'!G67","v":29120},{"$f":"'Income - SG'!H67","v":26000},{"$f":"'Income - SG'!I67","v":30160},{"$f":"'Income - SG'!J67","v":37960},{"$f":"'Income - SG'!K67","v":34840},{"$f":"'Income - SG'!L67","v":37960},{"$f":"'Income - SG'!M67","v":32760},{"$f":"'Income - SG'!N67","v":32240},{"$f":"'Income - SG'!O67","v":32240},{"$f":"'Income - SG'!P67","v":30680},{"$f":"'Income - SG'!Q67","v":27040},{"$f":"'Income - SG'!R67","v":33280},{"$f":"'Income - SG'!S67","v":28600},{"$f":"'Income - SG'!T67","v":34840},{"$f":"'Income - SG'!U67","v":32760},{"$f":"'Income - SG'!V67","v":28600},{"$f":"'Income - SG'!W67","v":31200},{"$f":"'Income - SG'!X67","v":32760},{"$f":"'Income - SG'!Y67","v":33280},{"$f":"'Income - SG'!Z67","v":29640},{"$f":"'Income - SG'!AA67","v":30160},{"$f":"'Income - SG'!AB67","v":36400},{"$f":"'Income - SG'!AC67","v":30160},{"$f":"'Income - SG'!AD67","v":32240},{"$f":"'Income - SG'!AE67","v":34840},{"$f":"'Income - SG'!AF67","v":28080},{"$f":"'Income - SG'!AG67","v":34840},{"$f":"'Income - SG'!AH67","v":36920},{"$f":"'Income - SG'!AI67","v":34840},{"$f":"'Income - SG'!AJ67","v":37960},{"$f":"'Income - SG'!AK67","v":37960},{"$f":"'Income - SG'!AL67","v":27040},{"$f":"'Income - SG'!AM67","v":28600},{"$f":"'Income - SG'!AN67","v":31200},{"$f":"'Income - SG'!AO67","v":29640},{"$f":"'Income - SG'!AP67","v":32240},{"$f":"'Income - SG'!AQ67","v":28080},{"$f":"'Income - SG'!AR67","v":34840},{"$f":"'Income - SG'!AS67","v":32760},{"$f":"'Income - SG'!AT67","v":30160},{"$f":"'Income - SG'!AU67","v":34840},{"$f":"'Income - SG'!AV67","v":30160},{"$f":"'Income - SG'!AW67","v":34840},{"$f":"'Income - SG'!AX67","v":32760},{"$f":"'Income - SG'!AY67","v":28600},{"$f":"'Income - SG'!AZ67","v":28080},{"$f":"'Income - SG'!BA67","v":32760},{"$f":"'Income - SG'!BB67","v":31720},{"$f":"'Income - SG'!BC67","v":33280},{"$f":"'Income - SG'!BD67","v":29120},{"$f":"'Income - SG'!BE67","v":30680},{"$f":"'Income - SG'!BF67","v":34840},{"$f":"'Income - SG'!BG67","v":31720},{"$f":"'Income - SG'!BH67","v":30160},{"$f":"'Income - SG'!BI67","v":33800},{"$f":"'Income - SG'!BJ67","v":36920},{"$f":"'Income - SG'!BK67","v":34840},{"$f":"'Income - SG'!BL67","v":28600},{"$f":"'Income - SG'!BM67","v":28080},{"$f":"'Income - SG'!BN67","v":29120},{"$f":"'Income - SG'!BO67","v":30160},{"$f":"'Income - SG'!BP67","v":23400},{"$f":"'Income - SG'!BQ67","v":31720},{"$f":"'Income - SG'!BR67","v":27040},{"$f":"'Income - SG'!BS67","v":34840},{"$f":"'Income - SG'!BT67","v":28600},{"$f":"'Income - SG'!BU67","v":26000},{"$f":"'Income - SG'!BV67","v":31720},{"$f":"'Income - SG'!BW67","v":30680},{"$f":"'Income - SG'!BX67","v":31720},{"$f":"'Income - SG'!BY67","v":29640},{"$f":"'Income - SG'!BZ67","v":39000},{"$f":"'Income - SG'!CA67","v":32240},{"$f":"'Income - SG'!CB67","v":28600},{"$f":"'Income - SG'!CC67","v":30160},{"$f":"'Income - SG'!CD67","v":27560},{"$f":"'Income - SG'!CE64","v":27040},{"$f":"'Income - SG'!CF64","v":27560},{"$f":"'Income - SG'!CG67","v":27560},{"$f":"'Income - SG'!CH67","v":28080},{"$f":"'Income - SG'!CI67","v":29120},{"$f":"'Income - SG'!CJ67","v":28080},{"$f":"'Income - SG'!CK67","v":30680},{"$f":"'Income - SG'!CL67","v":37960},{"$f":"'Income - SG'!CM67","v":34840},{"$f":"'Income - SG'!CN67","v":37960},{"$f":"'Income - SG'!CO67","v":32760},{"$f":"'Income - SG'!CP67","v":34840},{"$f":"'Income - SG'!CQ67","v":33280},{"$f":"'Income - SG'!CR67","v":32240},{"$f":"'Income - SG'!CS67","v":30160},{"$f":"'Income - SG'!CT67","v":32760},{"$f":"'Income - SG'!CU67","v":28080},{"$f":"'Income - SG'!CV67","v":30680},{"$f":"'Income - SG'!CW67","v":27040},{"$f":"'Income - SG'!CX67","v":33800},{"$f":"'Income - SG'!CY67","v":31720},{"$f":"'Income - SG'!CZ67","v":31200},{"$f":"'Income - SG'!DA67","v":35360},{"$f":"'Income - SG'!DB67","v":32760},{"$f":"'Income - SG'!DC67","v":35880},{"$f":"'Income - SG'!DD67","v":33280},{"$f":"'Income - SG'!DE67","v":32760},{"$f":"'Income - SG'!DF67","v":29640},{"$f":"'Income - SG'!DG67","v":31720},{"$f":"'Income - SG'!DH67","v":28600},{"$f":"'Income - SG'!DI67","v":34840},{"$f":"'Income - SG'!DJ67","v":30680},{"$f":"'Income - SG'!DK67","v":29640},{"$f":"'Income - SG'!DL67","v":33800},{"$f":"'Income - SG'!DM67","v":34840},{"$f":"'Income - SG'!DN67","v":31720},{"$f":"'Income - SG'!DO67","v":31200},{"$f":"'Income - SG'!DP67","v":28080},{"$f":"'Income - SG'!DQ67","v":34840},{"$f":"'Income - SG'!DR67","v":29120},{"$f":"'Income - SG'!DS67","v":29640},{"$f":"'Income - SG'!DT67","v":27560},{"$f":"'Income - SG'!DU67","v":31200},{"$f":"'Income - SG'!DV67","v":32760},{"$f":"'Income - SG'!DW67","v":34840},{"$f":"'Income - SG'!DX67","v":31720},{"$f":"'Income - SG'!DY67","v":28080},{"$f":"'Income - SG'!DZ67","v":32760},{"$f":"'Income - SG'!EA67","v":31720},{"$f":"'Income - SG'!EB67","v":33280},{"$f":"'Income - SG'!EC67","v":29640},{"$f":"'Income - SG'!ED67","v":26310.63916035691},{"$f":"'Income - SG'!EE67","v":25822.763195534928},{"$f":"'Income - SG'!EF67","v":33734.491981054867},{"$f":"'Income - SG'!EG67","v":34591.276319476943},{"$f":"'Income - SG'!EH67","v":40560},{"$f":"'Income - SG'!EI67","v":33280},{"$f":"'Income - SG'!EJ67","v":33280},{"$f":"'Income - SG'!EK67","v":36920},{"$f":"'Income - SG'!EL67","v":39520},{"$f":"'Income - SG'!EM67","v":36400},{"$f":"'Income - SG'!EN67","v":30680},{"$f":"'Income - SG'!EO67","v":27040},{"$f":"'Income - SG'!EP67","v":32240},{"$f":"'Income - SG'!EQ67","v":36920},{"$f":"'Income - SG'!ER67","v":33800},{"$f":"'Income - SG'!ES67","v":40040},{"$f":"'Income - SG'!ET67","v":28080},{"$f":"'Income - SG'!EU67","v":34840},{"$f":"'Income - SG'!EV67","v":22360},{"$f":"'Income - SG'!EW67","v":29120},{"$f":"'Income - SG'!EX67","v":29120},{"$f":"'Income - SG'!EY67","v":25480},{"$f":"'Income - SG'!EZ67","v":37960},{"$f":"'Income - SG'!FA67","v":35360},{"$f":"'Income - SG'!FB67","v":36920},{"$f":"'Income - SG'!FC67","v":32760},{"$f":"'Income - SG'!FD67","v":33800},{"$f":"'Income - SG'!FE67","v":30160},{"$f":"'Income - SG'!FF67","v":31720},{"$f":"'Income - SG'!FG67","v":35360},{"$f":"'Income - SG'!FH67","v":37960},{"$f":"'Income - SG'!FI67","v":36400},{"$f":"'Income - SG'!FJ67","v":29120},{"$f":"'Income - SG'!FK67","v":34320},{"$f":"'Income - SG'!FL67","v":30680},{"$f":"'Income - SG'!FM67","v":26000},{"$f":"'Income - SG'!FN67","v":36920},{"$f":"'Income - SG'!FO67","v":33280},{"$f":"'Income - SG'!FP67","v":37960},{"$f":"'Income - SG'!FQ67","v":37440},{"$f":"'Income - SG'!FR67","v":32760},{"$f":"'Income - SG'!FS67","v":32240},{"$f":"'Income - SG'!FT67","v":28600},{"$f":"'Income - SG'!FU67","v":34840},{"$f":"'Income - SG'!FV67","v":34840},{"$f":"'Income - SG'!FW67","v":34320},{"$f":"'Income - SG'!FX67","v":32760},{"$f":"'Income - SG'!FY67","v":28600},{"$f":"'Income - SG'!FZ67","v":34840},{"$f":"'Income - SG'!GA67","v":30160},{"$f":"'Income - SG'!GB67","v":32240},{"$f":"'Income - SG'!GC67","v":35360},{"$f":"'Income - SG'!GD67","v":42120},{"$f":"'Income - SG'!GE67","v":30160},{"$f":"'Income - SG'!GF67","v":28600},{"$f":"'Income - SG'!GG67","v":36400},{"$f":"'Income - SG'!GH67","v":39520},{"$f":"'Income - SG'!GI67","v":28080}]
[263,56,34320,34320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34320,40560,31200,30680,31720,29640,26520,30680,38480,35360,39000,33800,32760,32760,31200,27560,33800,29120,35360,33800,29120,31720,33280,33800,30160,30680,36920,30680,32760,35880,28600,35360,null,null,null,null,null,null,{"$f":"'Income - SG'!B68","v":34320},{"$f":"'Income - SG'!C68","v":40560},{"$f":"'Income - SG'!D68","v":31200},{"$f":"'Income - SG'!E68","v":30680},{"$f":"'Income - SG'!F68","v":31720},{"$f":"'Income - SG'!G68","v":29640},{"$f":"'Income - SG'!H68","v":26520},{"$f":"'Income - SG'!I68","v":30680},{"$f":"'Income - SG'!J68","v":38480},{"$f":"'Income - SG'!K68","v":35360},{"$f":"'Income - SG'!L68","v":39000},{"$f":"'Income - SG'!M68","v":33800},{"$f":"'Income - SG'!N68","v":32760},{"$f":"'Income - SG'!O68","v":32760},{"$f":"'Income - SG'!P68","v":31200},{"$f":"'Income - SG'!Q68","v":27560},{"$f":"'Income - SG'!R68","v":33800},{"$f":"'Income - SG'!S68","v":29120},{"$f":"'Income - SG'!T68","v":35360},{"$f":"'Income - SG'!U68","v":33800},{"$f":"'Income - SG'!V68","v":29120},{"$f":"'Income - SG'!W68","v":31720},{"$f":"'Income - SG'!X68","v":33280},{"$f":"'Income - SG'!Y68","v":33800},{"$f":"'Income - SG'!Z68","v":30160},{"$f":"'Income - SG'!AA68","v":30680},{"$f":"'Income - SG'!AB68","v":36920},{"$f":"'Income - SG'!AC68","v":30680},{"$f":"'Income - SG'!AD68","v":32760},{"$f":"'Income - SG'!AE68","v":35880},{"$f":"'Income - SG'!AF68","v":28600},{"$f":"'Income - SG'!AG68","v":35360},{"$f":"'Income - SG'!AH68","v":37960},{"$f":"'Income - SG'!AI68","v":35360},{"$f":"'Income - SG'!AJ68","v":38480},{"$f":"'Income - SG'!AK68","v":39000},{"$f":"'Income - SG'!AL68","v":27560},{"$f":"'Income - SG'!AM68","v":29120},{"$f":"'Income - SG'!AN68","v":31720},{"$f":"'Income - SG'!AO68","v":30160},{"$f":"'Income - SG'!AP68","v":32760},{"$f":"'Income - SG'!AQ68","v":28600},{"$f":"'Income - SG'!AR68","v":35360},{"$f":"'Income - SG'!AS68","v":33800},{"$f":"'Income - SG'!AT68","v":30680},{"$f":"'Income - SG'!AU68","v":35360},{"$f":"'Income - SG'!AV68","v":30680},{"$f":"'Income - SG'!AW68","v":35360},{"$f":"'Income - SG'!AX68","v":33280},{"$f":"'Income - SG'!AY68","v":29120},{"$f":"'Income - SG'!AZ68","v":28600},{"$f":"'Income - SG'!BA68","v":33280},{"$f":"'Income - SG'!BB68","v":32240},{"$f":"'Income - SG'!BC68","v":33800},{"$f":"'Income - SG'!BD68","v":29640},{"$f":"'Income - SG'!BE68","v":31200},{"$f":"'Income - SG'!BF68","v":35360},{"$f":"'Income - SG'!BG68","v":32240},{"$f":"'Income - SG'!BH68","v":30680},{"$f":"'Income - SG'!BI68","v":34320},{"$f":"'Income - SG'!BJ68","v":37960},{"$f":"'Income - SG'!BK68","v":35360},{"$f":"'Income - SG'!BL68","v":29120},{"$f":"'Income - SG'!BM68","v":28600},{"$f":"'Income - SG'!BN68","v":29640},{"$f":"'Income - SG'!BO68","v":30680},{"$f":"'Income - SG'!BP68","v":23920},{"$f":"'Income - SG'!BQ68","v":32760},{"$f":"'Income - SG'!BR68","v":27560},{"$f":"'Income - SG'!BS68","v":35360},{"$f":"'Income - SG'!BT68","v":29120},{"$f":"'Income - SG'!BU68","v":26520},{"$f":"'Income - SG'!BV68","v":32240},{"$f":"'Income - SG'!BW68","v":31200},{"$f":"'Income - SG'!BX68","v":32240},{"$f":"'Income - SG'!BY68","v":30160},{"$f":"'Income - SG'!BZ68","v":40040},{"$f":"'Income - SG'!CA68","v":32760},{"$f":"'Income - SG'!CB68","v":29120},{"$f":"'Income - SG'!CC68","v":30680},{"$f":"'Income - SG'!CD68","v":28080},{"$f":"'Income - SG'!CE65","v":27560},{"$f":"'Income - SG'!CF65","v":28080},{"$f":"'Income - SG'!CG68","v":28080},{"$f":"'Income - SG'!CH68","v":28600},{"$f":"'Income - SG'!CI68","v":29640},{"$f":"'Income - SG'!CJ68","v":28600},{"$f":"'Income - SG'!CK68","v":31200},{"$f":"'Income - SG'!CL68","v":38480},{"$f":"'Income - SG'!CM68","v":35360},{"$f":"'Income - SG'!CN68","v":39000},{"$f":"'Income - SG'!CO68","v":33800},{"$f":"'Income - SG'!CP68","v":35360},{"$f":"'Income - SG'!CQ68","v":33800},{"$f":"'Income - SG'!CR68","v":32760},{"$f":"'Income - SG'!CS68","v":30680},{"$f":"'Income - SG'!CT68","v":33280},{"$f":"'Income - SG'!CU68","v":28600},{"$f":"'Income - SG'!CV68","v":31200},{"$f":"'Income - SG'!CW68","v":27560},{"$f":"'Income - SG'!CX68","v":34840},{"$f":"'Income - SG'!CY68","v":32240},{"$f":"'Income - SG'!CZ68","v":31720},{"$f":"'Income - SG'!DA68","v":35880},{"$f":"'Income - SG'!DB68","v":33280},{"$f":"'Income - SG'!DC68","v":36920},{"$f":"'Income - SG'!DD68","v":34320},{"$f":"'Income - SG'!DE68","v":33280},{"$f":"'Income - SG'!DF68","v":30160},{"$f":"'Income - SG'!DG68","v":32760},{"$f":"'Income - SG'!DH68","v":29120},{"$f":"'Income - SG'!DI68","v":35360},{"$f":"'Income - SG'!DJ68","v":31200},{"$f":"'Income - SG'!DK68","v":30680},{"$f":"'Income - SG'!DL68","v":34320},{"$f":"'Income - SG'!DM68","v":35360},{"$f":"'Income - SG'!DN68","v":32240},{"$f":"'Income - SG'!DO68","v":31720},{"$f":"'Income - SG'!DP68","v":28600},{"$f":"'Income - SG'!DQ68","v":35360},{"$f":"'Income - SG'!DR68","v":29640},{"$f":"'Income - SG'!DS68","v":30160},{"$f":"'Income - SG'!DT68","v":28080},{"$f":"'Income - SG'!DU68","v":31720},{"$f":"'Income - SG'!DV68","v":33280},{"$f":"'Income - SG'!DW68","v":35360},{"$f":"'Income - SG'!DX68","v":32240},{"$f":"'Income - SG'!DY68","v":28600},{"$f":"'Income - SG'!DZ68","v":33280},{"$f":"'Income - SG'!EA68","v":32240},{"$f":"'Income - SG'!EB68","v":33800},{"$f":"'Income - SG'!EC68","v":30160},{"$f":"'Income - SG'!ED68","v":26841.796775613366},{"$f":"'Income - SG'!EE68","v":26358.017513434817},{"$f":"'Income - SG'!EF68","v":34758.950874343354},{"$f":"'Income - SG'!EG68","v":35488.335866013869},{"$f":"'Income - SG'!EH68","v":41080},{"$f":"'Income - SG'!EI68","v":34320},{"$f":"'Income - SG'!EJ68","v":34320},{"$f":"'Income - SG'!EK68","v":37440},{"$f":"'Income - SG'!EL68","v":40560},{"$f":"'Income - SG'!EM68","v":37440},{"$f":"'Income - SG'!EN68","v":31200},{"$f":"'Income - SG'!EO68","v":27560},{"$f":"'Income - SG'!EP68","v":32760},{"$f":"'Income - SG'!EQ68","v":37700},{"$f":"'Income - SG'!ER68","v":34320},{"$f":"'Income - SG'!ES68","v":41080},{"$f":"'Income - SG'!ET68","v":28600},{"$f":"'Income - SG'!EU68","v":35360},{"$f":"'Income - SG'!EV68","v":22880},{"$f":"'Income - SG'!EW68","v":29640},{"$f":"'Income - SG'!EX68","v":30160},{"$f":"'Income - SG'!EY68","v":26000},{"$f":"'Income - SG'!EZ68","v":38480},{"$f":"'Income - SG'!FA68","v":36400},{"$f":"'Income - SG'!FB68","v":37440},{"$f":"'Income - SG'!FC68","v":33800},{"$f":"'Income - SG'!FD68","v":34320},{"$f":"'Income - SG'!FE68","v":30680},{"$f":"'Income - SG'!FF68","v":32240},{"$f":"'Income - SG'!FG68","v":35880},{"$f":"'Income - SG'!FH68","v":39000},{"$f":"'Income - SG'!FI68","v":36920},{"$f":"'Income - SG'!FJ68","v":29640},{"$f":"'Income - SG'!FK68","v":34840},{"$f":"'Income - SG'!FL68","v":31200},{"$f":"'Income - SG'!FM68","v":26520},{"$f":"'Income - SG'!FN68","v":37440},{"$f":"'Income - SG'!FO68","v":34320},{"$f":"'Income - SG'!FP68","v":38480},{"$f":"'Income - SG'!FQ68","v":37960},{"$f":"'Income - SG'!FR68","v":33800},{"$f":"'Income - SG'!FS68","v":32760},{"$f":"'Income - SG'!FT68","v":29120},{"$f":"'Income - SG'!FU68","v":35360},{"$f":"'Income - SG'!FV68","v":35360},{"$f":"'Income - SG'!FW68","v":34840},{"$f":"'Income - SG'!FX68","v":33280},{"$f":"'Income - SG'!FY68","v":29120},{"$f":"'Income - SG'!FZ68","v":35360},{"$f":"'Income - SG'!GA68","v":30680},{"$f":"'Income - SG'!GB68","v":33280},{"$f":"'Income - SG'!GC68","v":36400},{"$f":"'Income - SG'!GD68","v":42640},{"$f":"'Income - SG'!GE68","v":30680},{"$f":"'Income - SG'!GF68","v":29120},{"$f":"'Income - SG'!GG68","v":37440},{"$f":"'Income - SG'!GH68","v":40040},{"$f":"'Income - SG'!GI68","v":28600}]
[264,57,34840,34840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34840,41080,31720,31200,32240,30160,27040,31200,39520,36400,40040,34320,33280,33280,31720,28080,34840,29640,35880,34320,29640,32240,33800,34840,30680,31200,37440,31200,33280,36400,29120,35880,null,null,null,null,null,null,{"$f":"'Income - SG'!B69","v":34840},{"$f":"'Income - SG'!C69","v":41080},{"$f":"'Income - SG'!D69","v":31720},{"$f":"'Income - SG'!E69","v":31200},{"$f":"'Income - SG'!F69","v":32240},{"$f":"'Income - SG'!G69","v":30160},{"$f":"'Income - SG'!H69","v":27040},{"$f":"'Income - SG'!I69","v":31200},{"$f":"'Income - SG'!J69","v":39520},{"$f":"'Income - SG'!K69","v":36400},{"$f":"'Income - SG'!L69","v":40040},{"$f":"'Income - SG'!M69","v":34320},{"$f":"'Income - SG'!N69","v":33280},{"$f":"'Income - SG'!O69","v":33280},{"$f":"'Income - SG'!P69","v":31720},{"$f":"'Income - SG'!Q69","v":28080},{"$f":"'Income - SG'!R69","v":34840},{"$f":"'Income - SG'!S69","v":29640},{"$f":"'Income - SG'!T69","v":35880},{"$f":"'Income - SG'!U69","v":34320},{"$f":"'Income - SG'!V69","v":29640},{"$f":"'Income - SG'!W69","v":32240},{"$f":"'Income - SG'!X69","v":33800},{"$f":"'Income - SG'!Y69","v":34840},{"$f":"'Income - SG'!Z69","v":30680},{"$f":"'Income - SG'!AA69","v":31200},{"$f":"'Income - SG'!AB69","v":37440},{"$f":"'Income - SG'!AC69","v":31200},{"$f":"'Income - SG'!AD69","v":33280},{"$f":"'Income - SG'!AE69","v":36400},{"$f":"'Income - SG'!AF69","v":29120},{"$f":"'Income - SG'!AG69","v":35880},{"$f":"'Income - SG'!AH69","v":38480},{"$f":"'Income - SG'!AI69","v":36400},{"$f":"'Income - SG'!AJ69","v":39520},{"$f":"'Income - SG'!AK69","v":40040},{"$f":"'Income - SG'!AL69","v":28080},{"$f":"'Income - SG'!AM69","v":29640},{"$f":"'Income - SG'!AN69","v":32240},{"$f":"'Income - SG'!AO69","v":30680},{"$f":"'Income - SG'!AP69","v":33280},{"$f":"'Income - SG'!AQ69","v":29120},{"$f":"'Income - SG'!AR69","v":36400},{"$f":"'Income - SG'!AS69","v":34320},{"$f":"'Income - SG'!AT69","v":31200},{"$f":"'Income - SG'!AU69","v":35880},{"$f":"'Income - SG'!AV69","v":31200},{"$f":"'Income - SG'!AW69","v":35880},{"$f":"'Income - SG'!AX69","v":33800},{"$f":"'Income - SG'!AY69","v":29640},{"$f":"'Income - SG'!AZ69","v":29120},{"$f":"'Income - SG'!BA69","v":33800},{"$f":"'Income - SG'!BB69","v":32760},{"$f":"'Income - SG'!BC69","v":34840},{"$f":"'Income - SG'!BD69","v":30160},{"$f":"'Income - SG'!BE69","v":31720},{"$f":"'Income - SG'!BF69","v":36400},{"$f":"'Income - SG'!BG69","v":32760},{"$f":"'Income - SG'!BH69","v":31200},{"$f":"'Income - SG'!BI69","v":34840},{"$f":"'Income - SG'!BJ69","v":38480},{"$f":"'Income - SG'!BK69","v":36400},{"$f":"'Income - SG'!BL69","v":29640},{"$f":"'Income - SG'!BM69","v":29120},{"$f":"'Income - SG'!BN69","v":30160},{"$f":"'Income - SG'!BO69","v":31200},{"$f":"'Income - SG'!BP69","v":24440},{"$f":"'Income - SG'!BQ69","v":33280},{"$f":"'Income - SG'!BR69","v":28080},{"$f":"'Income - SG'!BS69","v":35880},{"$f":"'Income - SG'!BT69","v":29640},{"$f":"'Income - SG'!BU69","v":27040},{"$f":"'Income - SG'!BV69","v":32760},{"$f":"'Income - SG'!BW69","v":31720},{"$f":"'Income - SG'!BX69","v":32760},{"$f":"'Income - SG'!BY69","v":30680},{"$f":"'Income - SG'!BZ69","v":40560},{"$f":"'Income - SG'!CA69","v":33280},{"$f":"'Income - SG'!CB69","v":29640},{"$f":"'Income - SG'!CC69","v":31200},{"$f":"'Income - SG'!CD69","v":28600},{"$f":"'Income - SG'!CE66","v":28080},{"$f":"'Income - SG'!CF66","v":28600},{"$f":"'Income - SG'!CG69","v":28600},{"$f":"'Income - SG'!CH69","v":29120},{"$f":"'Income - SG'!CI69","v":30160},{"$f":"'Income - SG'!CJ69","v":29120},{"$f":"'Income - SG'!CK69","v":32240},{"$f":"'Income - SG'!CL69","v":39520},{"$f":"'Income - SG'!CM69","v":36400},{"$f":"'Income - SG'!CN69","v":40040},{"$f":"'Income - SG'!CO69","v":34320},{"$f":"'Income - SG'!CP69","v":36400},{"$f":"'Income - SG'!CQ69","v":34320},{"$f":"'Income - SG'!CR69","v":33280},{"$f":"'Income - SG'!CS69","v":31200},{"$f":"'Income - SG'!CT69","v":33800},{"$f":"'Income - SG'!CU69","v":29120},{"$f":"'Income - SG'!CV69","v":31720},{"$f":"'Income - SG'!CW69","v":28080},{"$f":"'Income - SG'!CX69","v":35360},{"$f":"'Income - SG'!CY69","v":32760},{"$f":"'Income - SG'!CZ69","v":32240},{"$f":"'Income - SG'!DA69","v":36400},{"$f":"'Income - SG'!DB69","v":33800},{"$f":"'Income - SG'!DC69","v":37440},{"$f":"'Income - SG'!DD69","v":34840},{"$f":"'Income - SG'!DE69","v":33800},{"$f":"'Income - SG'!DF69","v":30680},{"$f":"'Income - SG'!DG69","v":33280},{"$f":"'Income - SG'!DH69","v":29640},{"$f":"'Income - SG'!DI69","v":35880},{"$f":"'Income - SG'!DJ69","v":31720},{"$f":"'Income - SG'!DK69","v":31200},{"$f":"'Income - SG'!DL69","v":34840},{"$f":"'Income - SG'!DM69","v":35880},{"$f":"'Income - SG'!DN69","v":32760},{"$f":"'Income - SG'!DO69","v":32240},{"$f":"'Income - SG'!DP69","v":29120},{"$f":"'Income - SG'!DQ69","v":35880},{"$f":"'Income - SG'!DR69","v":30160},{"$f":"'Income - SG'!DS69","v":30680},{"$f":"'Income - SG'!DT69","v":28600},{"$f":"'Income - SG'!DU69","v":32240},{"$f":"'Income - SG'!DV69","v":33800},{"$f":"'Income - SG'!DW69","v":36400},{"$f":"'Income - SG'!DX69","v":32760},{"$f":"'Income - SG'!DY69","v":29120},{"$f":"'Income - SG'!DZ69","v":33800},{"$f":"'Income - SG'!EA69","v":32760},{"$f":"'Income - SG'!EB69","v":34840},{"$f":"'Income - SG'!EC69","v":30680},{"$f":"'Income - SG'!ED69","v":27372.954390869822},{"$f":"'Income - SG'!EE69","v":26893.271831334707},{"$f":"'Income - SG'!EF69","v":35783.409767631842},{"$f":"'Income - SG'!EG69","v":36385.395412550795},{"$f":"'Income - SG'!EH69","v":41600},{"$f":"'Income - SG'!EI69","v":34840},{"$f":"'Income - SG'!EJ69","v":34840},{"$f":"'Income - SG'!EK69","v":37960},{"$f":"'Income - SG'!EL69","v":41080},{"$f":"'Income - SG'!EM69","v":37960},{"$f":"'Income - SG'!EN69","v":31720},{"$f":"'Income - SG'!EO69","v":28080},{"$f":"'Income - SG'!EP69","v":33280},{"$f":"'Income - SG'!EQ69","v":38220},{"$f":"'Income - SG'!ER69","v":34840},{"$f":"'Income - SG'!ES69","v":41600},{"$f":"'Income - SG'!ET69","v":29120},{"$f":"'Income - SG'!EU69","v":35880},{"$f":"'Income - SG'!EV69","v":23400},{"$f":"'Income - SG'!EW69","v":30160},{"$f":"'Income - SG'!EX69","v":30680},{"$f":"'Income - SG'!EY69","v":26520},{"$f":"'Income - SG'!EZ69","v":39520},{"$f":"'Income - SG'!FA69","v":36920},{"$f":"'Income - SG'!FB69","v":38480},{"$f":"'Income - SG'!FC69","v":34320},{"$f":"'Income - SG'!FD69","v":34840},{"$f":"'Income - SG'!FE69","v":31200},{"$f":"'Income - SG'!FF69","v":32760},{"$f":"'Income - SG'!FG69","v":36400},{"$f":"'Income - SG'!FH69","v":39520},{"$f":"'Income - SG'!FI69","v":37440},{"$f":"'Income - SG'!FJ69","v":30160},{"$f":"'Income - SG'!FK69","v":35360},{"$f":"'Income - SG'!FL69","v":32240},{"$f":"'Income - SG'!FM69","v":27040},{"$f":"'Income - SG'!FN69","v":38480},{"$f":"'Income - SG'!FO69","v":34840},{"$f":"'Income - SG'!FP69","v":39520},{"$f":"'Income - SG'!FQ69","v":39000},{"$f":"'Income - SG'!FR69","v":34320},{"$f":"'Income - SG'!FS69","v":33800},{"$f":"'Income - SG'!FT69","v":29640},{"$f":"'Income - SG'!FU69","v":36400},{"$f":"'Income - SG'!FV69","v":35880},{"$f":"'Income - SG'!FW69","v":35360},{"$f":"'Income - SG'!FX69","v":33800},{"$f":"'Income - SG'!FY69","v":29640},{"$f":"'Income - SG'!FZ69","v":35880},{"$f":"'Income - SG'!GA69","v":31200},{"$f":"'Income - SG'!GB69","v":33800},{"$f":"'Income - SG'!GC69","v":36920},{"$f":"'Income - SG'!GD69","v":43680},{"$f":"'Income - SG'!GE69","v":31200},{"$f":"'Income - SG'!GF69","v":29640},{"$f":"'Income - SG'!GG69","v":37960},{"$f":"'Income - SG'!GH69","v":40560},{"$f":"'Income - SG'!GI69","v":29120}]
[265,58,35880,35880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35880,42120,32240,31720,32760,30680,27560,31720,40040,36920,40560,34840,33800,34320,32240,28600,35360,30160,36920,34840,30160,33280,34320,35360,31200,31720,38480,32240,33800,36920,29640,36920,null,null,null,null,null,null,{"$f":"'Income - SG'!B70","v":35880},{"$f":"'Income - SG'!C70","v":42120},{"$f":"'Income - SG'!D70","v":32240},{"$f":"'Income - SG'!E70","v":31720},{"$f":"'Income - SG'!F70","v":32760},{"$f":"'Income - SG'!G70","v":30680},{"$f":"'Income - SG'!H70","v":27560},{"$f":"'Income - SG'!I70","v":31720},{"$f":"'Income - SG'!J70","v":40040},{"$f":"'Income - SG'!K70","v":36920},{"$f":"'Income - SG'!L70","v":40560},{"$f":"'Income - SG'!M70","v":34840},{"$f":"'Income - SG'!N70","v":33800},{"$f":"'Income - SG'!O70","v":34320},{"$f":"'Income - SG'!P70","v":32240},{"$f":"'Income - SG'!Q70","v":28600},{"$f":"'Income - SG'!R70","v":35360},{"$f":"'Income - SG'!S70","v":30160},{"$f":"'Income - SG'!T70","v":36920},{"$f":"'Income - SG'!U70","v":34840},{"$f":"'Income - SG'!V70","v":30160},{"$f":"'Income - SG'!W70","v":33280},{"$f":"'Income - SG'!X70","v":34320},{"$f":"'Income - SG'!Y70","v":35360},{"$f":"'Income - SG'!Z70","v":31200},{"$f":"'Income - SG'!AA70","v":31720},{"$f":"'Income - SG'!AB70","v":38480},{"$f":"'Income - SG'!AC70","v":32240},{"$f":"'Income - SG'!AD70","v":33800},{"$f":"'Income - SG'!AE70","v":36920},{"$f":"'Income - SG'!AF70","v":29640},{"$f":"'Income - SG'!AG70","v":36920},{"$f":"'Income - SG'!AH70","v":39520},{"$f":"'Income - SG'!AI70","v":36920},{"$f":"'Income - SG'!AJ70","v":40040},{"$f":"'Income - SG'!AK70","v":40560},{"$f":"'Income - SG'!AL70","v":28600},{"$f":"'Income - SG'!AM70","v":30160},{"$f":"'Income - SG'!AN70","v":32760},{"$f":"'Income - SG'!AO70","v":31200},{"$f":"'Income - SG'!AP70","v":33800},{"$f":"'Income - SG'!AQ70","v":29640},{"$f":"'Income - SG'!AR70","v":36920},{"$f":"'Income - SG'!AS70","v":34840},{"$f":"'Income - SG'!AT70","v":31720},{"$f":"'Income - SG'!AU70","v":36920},{"$f":"'Income - SG'!AV70","v":31720},{"$f":"'Income - SG'!AW70","v":36920},{"$f":"'Income - SG'!AX70","v":34840},{"$f":"'Income - SG'!AY70","v":30160},{"$f":"'Income - SG'!AZ70","v":29640},{"$f":"'Income - SG'!BA70","v":34320},{"$f":"'Income - SG'!BB70","v":33800},{"$f":"'Income - SG'!BC70","v":35360},{"$f":"'Income - SG'!BD70","v":30680},{"$f":"'Income - SG'!BE70","v":32240},{"$f":"'Income - SG'!BF70","v":36920},{"$f":"'Income - SG'!BG70","v":33280},{"$f":"'Income - SG'!BH70","v":31720},{"$f":"'Income - SG'!BI70","v":35880},{"$f":"'Income - SG'!BJ70","v":39520},{"$f":"'Income - SG'!BK70","v":36920},{"$f":"'Income - SG'!BL70","v":30160},{"$f":"'Income - SG'!BM70","v":29640},{"$f":"'Income - SG'!BN70","v":30680},{"$f":"'Income - SG'!BO70","v":31720},{"$f":"'Income - SG'!BP70","v":24960},{"$f":"'Income - SG'!BQ70","v":33800},{"$f":"'Income - SG'!BR70","v":28600},{"$f":"'Income - SG'!BS70","v":36920},{"$f":"'Income - SG'!BT70","v":30160},{"$f":"'Income - SG'!BU70","v":27560},{"$f":"'Income - SG'!BV70","v":33280},{"$f":"'Income - SG'!BW70","v":32240},{"$f":"'Income - SG'!BX70","v":33280},{"$f":"'Income - SG'!BY70","v":31200},{"$f":"'Income - SG'!BZ70","v":41600},{"$f":"'Income - SG'!CA70","v":34320},{"$f":"'Income - SG'!CB70","v":30160},{"$f":"'Income - SG'!CC70","v":31720},{"$f":"'Income - SG'!CD70","v":29120},{"$f":"'Income - SG'!CE67","v":28600},{"$f":"'Income - SG'!CF67","v":29120},{"$f":"'Income - SG'!CG70","v":29120},{"$f":"'Income - SG'!CH70","v":29640},{"$f":"'Income - SG'!CI70","v":30680},{"$f":"'Income - SG'!CJ70","v":29640},{"$f":"'Income - SG'!CK70","v":32760},{"$f":"'Income - SG'!CL70","v":40040},{"$f":"'Income - SG'!CM70","v":36920},{"$f":"'Income - SG'!CN70","v":40560},{"$f":"'Income - SG'!CO70","v":34840},{"$f":"'Income - SG'!CP70","v":36920},{"$f":"'Income - SG'!CQ70","v":34840},{"$f":"'Income - SG'!CR70","v":34320},{"$f":"'Income - SG'!CS70","v":31720},{"$f":"'Income - SG'!CT70","v":34840},{"$f":"'Income - SG'!CU70","v":29640},{"$f":"'Income - SG'!CV70","v":32240},{"$f":"'Income - SG'!CW70","v":28600},{"$f":"'Income - SG'!CX70","v":35880},{"$f":"'Income - SG'!CY70","v":33280},{"$f":"'Income - SG'!CZ70","v":33280},{"$f":"'Income - SG'!DA70","v":37440},{"$f":"'Income - SG'!DB70","v":34320},{"$f":"'Income - SG'!DC70","v":37960},{"$f":"'Income - SG'!DD70","v":35360},{"$f":"'Income - SG'!DE70","v":34320},{"$f":"'Income - SG'!DF70","v":31200},{"$f":"'Income - SG'!DG70","v":33800},{"$f":"'Income - SG'!DH70","v":30160},{"$f":"'Income - SG'!DI70","v":36920},{"$f":"'Income - SG'!DJ70","v":32240},{"$f":"'Income - SG'!DK70","v":31720},{"$f":"'Income - SG'!DL70","v":35360},{"$f":"'Income - SG'!DM70","v":36400},{"$f":"'Income - SG'!DN70","v":33280},{"$f":"'Income - SG'!DO70","v":32760},{"$f":"'Income - SG'!DP70","v":29640},{"$f":"'Income - SG'!DQ70","v":36400},{"$f":"'Income - SG'!DR70","v":30680},{"$f":"'Income - SG'!DS70","v":31200},{"$f":"'Income - SG'!DT70","v":29120},{"$f":"'Income - SG'!DU70","v":32760},{"$f":"'Income - SG'!DV70","v":34320},{"$f":"'Income - SG'!DW70","v":36920},{"$f":"'Income - SG'!DX70","v":33280},{"$f":"'Income - SG'!DY70","v":29640},{"$f":"'Income - SG'!DZ70","v":34320},{"$f":"'Income - SG'!EA70","v":33800},{"$f":"'Income - SG'!EB70","v":35360},{"$f":"'Income - SG'!EC70","v":31200},{"$f":"'Income - SG'!ED70","v":27904.112006126277},{"$f":"'Income - SG'!EE70","v":27428.526149234596},{"$f":"'Income - SG'!EF70","v":36807.868660920329},{"$f":"'Income - SG'!EG70","v":37282.454959087721},{"$f":"'Income - SG'!EH70","v":42120},{"$f":"'Income - SG'!EI70","v":35360},{"$f":"'Income - SG'!EJ70","v":35360},{"$f":"'Income - SG'!EK70","v":39000},{"$f":"'Income - SG'!EL70","v":41600},{"$f":"'Income - SG'!EM70","v":38480},{"$f":"'Income - SG'!EN70","v":32240},{"$f":"'Income - SG'!EO70","v":28600},{"$f":"'Income - SG'!EP70","v":33800},{"$f":"'Income - SG'!EQ70","v":39260},{"$f":"'Income - SG'!ER70","v":35880},{"$f":"'Income - SG'!ES70","v":42640},{"$f":"'Income - SG'!ET70","v":29640},{"$f":"'Income - SG'!EU70","v":36920},{"$f":"'Income - SG'!EV70","v":23400},{"$f":"'Income - SG'!EW70","v":30680},{"$f":"'Income - SG'!EX70","v":31200},{"$f":"'Income - SG'!EY70","v":27040},{"$f":"'Income - SG'!EZ70","v":40040},{"$f":"'Income - SG'!FA70","v":37440},{"$f":"'Income - SG'!FB70","v":39000},{"$f":"'Income - SG'!FC70","v":34840},{"$f":"'Income - SG'!FD70","v":35360},{"$f":"'Income - SG'!FE70","v":31720},{"$f":"'Income - SG'!FF70","v":33280},{"$f":"'Income - SG'!FG70","v":37440},{"$f":"'Income - SG'!FH70","v":40560},{"$f":"'Income - SG'!FI70","v":38480},{"$f":"'Income - SG'!FJ70","v":30680},{"$f":"'Income - SG'!FK70","v":35880},{"$f":"'Income - SG'!FL70","v":32760},{"$f":"'Income - SG'!FM70","v":27560},{"$f":"'Income - SG'!FN70","v":39000},{"$f":"'Income - SG'!FO70","v":35360},{"$f":"'Income - SG'!FP70","v":40040},{"$f":"'Income - SG'!FQ70","v":40040},{"$f":"'Income - SG'!FR70","v":34840},{"$f":"'Income - SG'!FS70","v":34320},{"$f":"'Income - SG'!FT70","v":30160},{"$f":"'Income - SG'!FU70","v":36920},{"$f":"'Income - SG'!FV70","v":36920},{"$f":"'Income - SG'!FW70","v":35880},{"$f":"'Income - SG'!FX70","v":34840},{"$f":"'Income - SG'!FY70","v":30160},{"$f":"'Income - SG'!FZ70","v":36920},{"$f":"'Income - SG'!GA70","v":31720},{"$f":"'Income - SG'!GB70","v":34320},{"$f":"'Income - SG'!GC70","v":37440},{"$f":"'Income - SG'!GD70","v":44200},{"$f":"'Income - SG'!GE70","v":31720},{"$f":"'Income - SG'!GF70","v":30160},{"$f":"'Income - SG'!GG70","v":38480},{"$f":"'Income - SG'!GH70","v":41600},{"$f":"'Income - SG'!GI70","v":30160}]
[266,59,36400,36400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,36400,42640,33280,32240,33280,31200,28080,32240,41080,37440,41600,35360,34320,34840,32760,29120,35880,30680,37440,35360,31200,33800,34840,35880,31720,32240,39000,32760,34840,37960,30160,37440,null,null,null,null,null,null,{"$f":"'Income - SG'!B71","v":36400},{"$f":"'Income - SG'!C71","v":42640},{"$f":"'Income - SG'!D71","v":33280},{"$f":"'Income - SG'!E71","v":32240},{"$f":"'Income - SG'!F71","v":33280},{"$f":"'Income - SG'!G71","v":31200},{"$f":"'Income - SG'!H71","v":28080},{"$f":"'Income - SG'!I71","v":32240},{"$f":"'Income - SG'!J71","v":41080},{"$f":"'Income - SG'!K71","v":37440},{"$f":"'Income - SG'!L71","v":41600},{"$f":"'Income - SG'!M71","v":35360},{"$f":"'Income - SG'!N71","v":34320},{"$f":"'Income - SG'!O71","v":34840},{"$f":"'Income - SG'!P71","v":32760},{"$f":"'Income - SG'!Q71","v":29120},{"$f":"'Income - SG'!R71","v":35880},{"$f":"'Income - SG'!S71","v":30680},{"$f":"'Income - SG'!T71","v":37440},{"$f":"'Income - SG'!U71","v":35360},{"$f":"'Income - SG'!V71","v":31200},{"$f":"'Income - SG'!W71","v":33800},{"$f":"'Income - SG'!X71","v":34840},{"$f":"'Income - SG'!Y71","v":35880},{"$f":"'Income - SG'!Z71","v":31720},{"$f":"'Income - SG'!AA71","v":32240},{"$f":"'Income - SG'!AB71","v":39000},{"$f":"'Income - SG'!AC71","v":32760},{"$f":"'Income - SG'!AD71","v":34840},{"$f":"'Income - SG'!AE71","v":37960},{"$f":"'Income - SG'!AF71","v":30160},{"$f":"'Income - SG'!AG71","v":37440},{"$f":"'Income - SG'!AH71","v":40040},{"$f":"'Income - SG'!AI71","v":37440},{"$f":"'Income - SG'!AJ71","v":41080},{"$f":"'Income - SG'!AK71","v":41600},{"$f":"'Income - SG'!AL71","v":29120},{"$f":"'Income - SG'!AM71","v":30680},{"$f":"'Income - SG'!AN71","v":33800},{"$f":"'Income - SG'!AO71","v":31720},{"$f":"'Income - SG'!AP71","v":34840},{"$f":"'Income - SG'!AQ71","v":30160},{"$f":"'Income - SG'!AR71","v":37440},{"$f":"'Income - SG'!AS71","v":35360},{"$f":"'Income - SG'!AT71","v":32760},{"$f":"'Income - SG'!AU71","v":37440},{"$f":"'Income - SG'!AV71","v":32240},{"$f":"'Income - SG'!AW71","v":37440},{"$f":"'Income - SG'!AX71","v":35360},{"$f":"'Income - SG'!AY71","v":30680},{"$f":"'Income - SG'!AZ71","v":30160},{"$f":"'Income - SG'!BA71","v":35360},{"$f":"'Income - SG'!BB71","v":34320},{"$f":"'Income - SG'!BC71","v":35880},{"$f":"'Income - SG'!BD71","v":31200},{"$f":"'Income - SG'!BE71","v":32760},{"$f":"'Income - SG'!BF71","v":37440},{"$f":"'Income - SG'!BG71","v":33800},{"$f":"'Income - SG'!BH71","v":32240},{"$f":"'Income - SG'!BI71","v":36400},{"$f":"'Income - SG'!BJ71","v":40040},{"$f":"'Income - SG'!BK71","v":37440},{"$f":"'Income - SG'!BL71","v":30680},{"$f":"'Income - SG'!BM71","v":30160},{"$f":"'Income - SG'!BN71","v":31200},{"$f":"'Income - SG'!BO71","v":32240},{"$f":"'Income - SG'!BP71","v":24960},{"$f":"'Income - SG'!BQ71","v":34320},{"$f":"'Income - SG'!BR71","v":29120},{"$f":"'Income - SG'!BS71","v":37440},{"$f":"'Income - SG'!BT71","v":30680},{"$f":"'Income - SG'!BU71","v":28080},{"$f":"'Income - SG'!BV71","v":34320},{"$f":"'Income - SG'!BW71","v":32760},{"$f":"'Income - SG'!BX71","v":33800},{"$f":"'Income - SG'!BY71","v":31720},{"$f":"'Income - SG'!BZ71","v":42640},{"$f":"'Income - SG'!CA71","v":34840},{"$f":"'Income - SG'!CB71","v":30680},{"$f":"'Income - SG'!CC71","v":32240},{"$f":"'Income - SG'!CD71","v":29640},{"$f":"'Income - SG'!CE68","v":29120},{"$f":"'Income - SG'!CF68","v":29640},{"$f":"'Income - SG'!CG71","v":29640},{"$f":"'Income - SG'!CH71","v":30160},{"$f":"'Income - SG'!CI71","v":31200},{"$f":"'Income - SG'!CJ71","v":30160},{"$f":"'Income - SG'!CK71","v":33280},{"$f":"'Income - SG'!CL71","v":41080},{"$f":"'Income - SG'!CM71","v":37440},{"$f":"'Income - SG'!CN71","v":41600},{"$f":"'Income - SG'!CO71","v":35360},{"$f":"'Income - SG'!CP71","v":37440},{"$f":"'Income - SG'!CQ71","v":35360},{"$f":"'Income - SG'!CR71","v":34840},{"$f":"'Income - SG'!CS71","v":32760},{"$f":"'Income - SG'!CT71","v":35360},{"$f":"'Income - SG'!CU71","v":30160},{"$f":"'Income - SG'!CV71","v":32760},{"$f":"'Income - SG'!CW71","v":29120},{"$f":"'Income - SG'!CX71","v":36400},{"$f":"'Income - SG'!CY71","v":34320},{"$f":"'Income - SG'!CZ71","v":33800},{"$f":"'Income - SG'!DA71","v":37960},{"$f":"'Income - SG'!DB71","v":34840},{"$f":"'Income - SG'!DC71","v":39000},{"$f":"'Income - SG'!DD71","v":35880},{"$f":"'Income - SG'!DE71","v":35360},{"$f":"'Income - SG'!DF71","v":31720},{"$f":"'Income - SG'!DG71","v":34320},{"$f":"'Income - SG'!DH71","v":30680},{"$f":"'Income - SG'!DI71","v":37440},{"$f":"'Income - SG'!DJ71","v":33280},{"$f":"'Income - SG'!DK71","v":32240},{"$f":"'Income - SG'!DL71","v":36400},{"$f":"'Income - SG'!DM71","v":37440},{"$f":"'Income - SG'!DN71","v":33800},{"$f":"'Income - SG'!DO71","v":33280},{"$f":"'Income - SG'!DP71","v":30160},{"$f":"'Income - SG'!DQ71","v":37440},{"$f":"'Income - SG'!DR71","v":31200},{"$f":"'Income - SG'!DS71","v":31720},{"$f":"'Income - SG'!DT71","v":29640},{"$f":"'Income - SG'!DU71","v":33800},{"$f":"'Income - SG'!DV71","v":34840},{"$f":"'Income - SG'!DW71","v":37440},{"$f":"'Income - SG'!DX71","v":33800},{"$f":"'Income - SG'!DY71","v":30160},{"$f":"'Income - SG'!DZ71","v":35360},{"$f":"'Income - SG'!EA71","v":34320},{"$f":"'Income - SG'!EB71","v":35880},{"$f":"'Income - SG'!EC71","v":31720},{"$f":"'Income - SG'!ED71","v":28435.269621382733},{"$f":"'Income - SG'!EE71","v":27963.780467134486},{"$f":"'Income - SG'!EF71","v":37832.327554208816},{"$f":"'Income - SG'!EG71","v":38179.514505624647},{"$f":"'Income - SG'!EH71","v":42640},{"$f":"'Income - SG'!EI71","v":35880},{"$f":"'Income - SG'!EJ71","v":35880},{"$f":"'Income - SG'!EK71","v":39520},{"$f":"'Income - SG'!EL71","v":42120},{"$f":"'Income - SG'!EM71","v":39520},{"$f":"'Income - SG'!EN71","v":33280},{"$f":"'Income - SG'!EO71","v":29120},{"$f":"'Income - SG'!EP71","v":34840},{"$f":"'Income - SG'!EQ71","v":39780},{"$f":"'Income - SG'!ER71","v":36400},{"$f":"'Income - SG'!ES71","v":43160},{"$f":"'Income - SG'!ET71","v":30160},{"$f":"'Income - SG'!EU71","v":37440},{"$f":"'Income - SG'!EV71","v":23920},{"$f":"'Income - SG'!EW71","v":31200},{"$f":"'Income - SG'!EX71","v":31200},{"$f":"'Income - SG'!EY71","v":27560},{"$f":"'Income - SG'!EZ71","v":40560},{"$f":"'Income - SG'!FA71","v":37960},{"$f":"'Income - SG'!FB71","v":40040},{"$f":"'Income - SG'!FC71","v":35360},{"$f":"'Income - SG'!FD71","v":36400},{"$f":"'Income - SG'!FE71","v":31720},{"$f":"'Income - SG'!FF71","v":33800},{"$f":"'Income - SG'!FG71","v":38480},{"$f":"'Income - SG'!FH71","v":41080},{"$f":"'Income - SG'!FI71","v":39000},{"$f":"'Income - SG'!FJ71","v":31200},{"$f":"'Income - SG'!FK71","v":36920},{"$f":"'Income - SG'!FL71","v":33280},{"$f":"'Income - SG'!FM71","v":28080},{"$f":"'Income - SG'!FN71","v":40040},{"$f":"'Income - SG'!FO71","v":35880},{"$f":"'Income - SG'!FP71","v":40560},{"$f":"'Income - SG'!FQ71","v":40560},{"$f":"'Income - SG'!FR71","v":35360},{"$f":"'Income - SG'!FS71","v":34840},{"$f":"'Income - SG'!FT71","v":30680},{"$f":"'Income - SG'!FU71","v":37440},{"$f":"'Income - SG'!FV71","v":37440},{"$f":"'Income - SG'!FW71","v":36400},{"$f":"'Income - SG'!FX71","v":35360},{"$f":"'Income - SG'!FY71","v":30680},{"$f":"'Income - SG'!FZ71","v":37440},{"$f":"'Income - SG'!GA71","v":32760},{"$f":"'Income - SG'!GB71","v":34840},{"$f":"'Income - SG'!GC71","v":37960},{"$f":"'Income - SG'!GD71","v":45240},{"$f":"'Income - SG'!GE71","v":32240},{"$f":"'Income - SG'!GF71","v":30680},{"$f":"'Income - SG'!GG71","v":39520},{"$f":"'Income - SG'!GH71","v":42640},{"$f":"'Income - SG'!GI71","v":30680}]
[267,60,36920,36920,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A267,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A267,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A267,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,36920,43680,33800,32760,33800,31720,28600,33280,41600,38480,42120,36400,34840,35360,33800,29640,36400,31200,37960,35880,31720,34320,35880,36400,32240,32760,39520,33280,35360,38480,30680,37960,null,null,null,null,null,null,{"$f":"'Income - SG'!B72","v":36920},{"$f":"'Income - SG'!C72","v":43680},{"$f":"'Income - SG'!D72","v":33800},{"$f":"'Income - SG'!E72","v":32760},{"$f":"'Income - SG'!F72","v":33800},{"$f":"'Income - SG'!G72","v":31720},{"$f":"'Income - SG'!H72","v":28600},{"$f":"'Income - SG'!I72","v":33280},{"$f":"'Income - SG'!J72","v":41600},{"$f":"'Income - SG'!K72","v":38480},{"$f":"'Income - SG'!L72","v":42120},{"$f":"'Income - SG'!M72","v":36400},{"$f":"'Income - SG'!N72","v":34840},{"$f":"'Income - SG'!O72","v":35360},{"$f":"'Income - SG'!P72","v":33800},{"$f":"'Income - SG'!Q72","v":29640},{"$f":"'Income - SG'!R72","v":36400},{"$f":"'Income - SG'!S72","v":31200},{"$f":"'Income - SG'!T72","v":37960},{"$f":"'Income - SG'!U72","v":35880},{"$f":"'Income - SG'!V72","v":31720},{"$f":"'Income - SG'!W72","v":34320},{"$f":"'Income - SG'!X72","v":35880},{"$f":"'Income - SG'!Y72","v":36400},{"$f":"'Income - SG'!Z72","v":32240},{"$f":"'Income - SG'!AA72","v":32760},{"$f":"'Income - SG'!AB72","v":39520},{"$f":"'Income - SG'!AC72","v":33280},{"$f":"'Income - SG'!AD72","v":35360},{"$f":"'Income - SG'!AE72","v":38480},{"$f":"'Income - SG'!AF72","v":30680},{"$f":"'Income - SG'!AG72","v":37960},{"$f":"'Income - SG'!AH72","v":41080},{"$f":"'Income - SG'!AI72","v":38480},{"$f":"'Income - SG'!AJ72","v":41600},{"$f":"'Income - SG'!AK72","v":42120},{"$f":"'Income - SG'!AL72","v":29640},{"$f":"'Income - SG'!AM72","v":31200},{"$f":"'Income - SG'!AN72","v":34320},{"$f":"'Income - SG'!AO72","v":32240},{"$f":"'Income - SG'!AP72","v":35360},{"$f":"'Income - SG'!AQ72","v":30680},{"$f":"'Income - SG'!AR72","v":38480},{"$f":"'Income - SG'!AS72","v":36400},{"$f":"'Income - SG'!AT72","v":33280},{"$f":"'Income - SG'!AU72","v":37960},{"$f":"'Income - SG'!AV72","v":32760},{"$f":"'Income - SG'!AW72","v":37960},{"$f":"'Income - SG'!AX72","v":35880},{"$f":"'Income - SG'!AY72","v":31200},{"$f":"'Income - SG'!AZ72","v":30680},{"$f":"'Income - SG'!BA72","v":35880},{"$f":"'Income - SG'!BB72","v":34840},{"$f":"'Income - SG'!BC72","v":36400},{"$f":"'Income - SG'!BD72","v":31720},{"$f":"'Income - SG'!BE72","v":33800},{"$f":"'Income - SG'!BF72","v":38480},{"$f":"'Income - SG'!BG72","v":34320},{"$f":"'Income - SG'!BH72","v":33280},{"$f":"'Income - SG'!BI72","v":36920},{"$f":"'Income - SG'!BJ72","v":41080},{"$f":"'Income - SG'!BK72","v":38480},{"$f":"'Income - SG'!BL72","v":31200},{"$f":"'Income - SG'!BM72","v":30680},{"$f":"'Income - SG'!BN72","v":31720},{"$f":"'Income - SG'!BO72","v":33280},{"$f":"'Income - SG'!BP72","v":25480},{"$f":"'Income - SG'!BQ72","v":34840},{"$f":"'Income - SG'!BR72","v":29640},{"$f":"'Income - SG'!BS72","v":37960},{"$f":"'Income - SG'!BT72","v":31200},{"$f":"'Income - SG'!BU72","v":28600},{"$f":"'Income - SG'!BV72","v":34840},{"$f":"'Income - SG'!BW72","v":33800},{"$f":"'Income - SG'!BX72","v":34320},{"$f":"'Income - SG'!BY72","v":32240},{"$f":"'Income - SG'!BZ72","v":43680},{"$f":"'Income - SG'!CA72","v":35360},{"$f":"'Income - SG'!CB72","v":31200},{"$f":"'Income - SG'!CC72","v":32760},{"$f":"'Income - SG'!CD72","v":30160},{"$f":"'Income - SG'!CE69","v":29640},{"$f":"'Income - SG'!CF69","v":30160},{"$f":"'Income - SG'!CG72","v":30160},{"$f":"'Income - SG'!CH72","v":30680},{"$f":"'Income - SG'!CI72","v":31720},{"$f":"'Income - SG'!CJ72","v":30680},{"$f":"'Income - SG'!CK72","v":33800},{"$f":"'Income - SG'!CL72","v":41600},{"$f":"'Income - SG'!CM72","v":38480},{"$f":"'Income - SG'!CN72","v":42120},{"$f":"'Income - SG'!CO72","v":36400},{"$f":"'Income - SG'!CP72","v":38480},{"$f":"'Income - SG'!CQ72","v":35880},{"$f":"'Income - SG'!CR72","v":35360},{"$f":"'Income - SG'!CS72","v":33280},{"$f":"'Income - SG'!CT72","v":35880},{"$f":"'Income - SG'!CU72","v":30680},{"$f":"'Income - SG'!CV72","v":33800},{"$f":"'Income - SG'!CW72","v":29640},{"$f":"'Income - SG'!CX72","v":36920},{"$f":"'Income - SG'!CY72","v":34840},{"$f":"'Income - SG'!CZ72","v":34320},{"$f":"'Income - SG'!DA72","v":38480},{"$f":"'Income - SG'!DB72","v":35360},{"$f":"'Income - SG'!DC72","v":39520},{"$f":"'Income - SG'!DD72","v":36920},{"$f":"'Income - SG'!DE72","v":35880},{"$f":"'Income - SG'!DF72","v":32240},{"$f":"'Income - SG'!DG72","v":34840},{"$f":"'Income - SG'!DH72","v":31200},{"$f":"'Income - SG'!DI72","v":37960},{"$f":"'Income - SG'!DJ72","v":33800},{"$f":"'Income - SG'!DK72","v":32760},{"$f":"'Income - SG'!DL72","v":36920},{"$f":"'Income - SG'!DM72","v":37960},{"$f":"'Income - SG'!DN72","v":34840},{"$f":"'Income - SG'!DO72","v":33800},{"$f":"'Income - SG'!DP72","v":30680},{"$f":"'Income - SG'!DQ72","v":37960},{"$f":"'Income - SG'!DR72","v":31720},{"$f":"'Income - SG'!DS72","v":32760},{"$f":"'Income - SG'!DT72","v":30160},{"$f":"'Income - SG'!DU72","v":34320},{"$f":"'Income - SG'!DV72","v":35880},{"$f":"'Income - SG'!DW72","v":38480},{"$f":"'Income - SG'!DX72","v":34320},{"$f":"'Income - SG'!DY72","v":30680},{"$f":"'Income - SG'!DZ72","v":35880},{"$f":"'Income - SG'!EA72","v":34840},{"$f":"'Income - SG'!EB72","v":36400},{"$f":"'Income - SG'!EC72","v":32240},{"$f":"'Income - SG'!ED72","v":29395.768936104279},{"$f":"'Income - SG'!EE72","v":28947.323141597157},{"$f":"'Income - SG'!EF72","v":38192.909830810444},{"$f":"'Income - SG'!EG72","v":38488.757318597454},{"$f":"'Income - SG'!EH72","v":43680},{"$f":"'Income - SG'!EI72","v":36400},{"$f":"'Income - SG'!EJ72","v":36400},{"$f":"'Income - SG'!EK72","v":40040},{"$f":"'Income - SG'!EL72","v":43160},{"$f":"'Income - SG'!EM72","v":40040},{"$f":"'Income - SG'!EN72","v":33800},{"$f":"'Income - SG'!EO72","v":29640},{"$f":"'Income - SG'!EP72","v":35360},{"$f":"'Income - SG'!EQ72","v":40560},{"$f":"'Income - SG'!ER72","v":36920},{"$f":"'Income - SG'!ES72","v":44200},{"$f":"'Income - SG'!ET72","v":30680},{"$f":"'Income - SG'!EU72","v":37960},{"$f":"'Income - SG'!EV72","v":24440},{"$f":"'Income - SG'!EW72","v":31720},{"$f":"'Income - SG'!EX72","v":31720},{"$f":"'Income - SG'!EY72","v":28080},{"$f":"'Income - SG'!EZ72","v":41600},{"$f":"'Income - SG'!FA72","v":39000},{"$f":"'Income - SG'!FB72","v":40560},{"$f":"'Income - SG'!FC72","v":35880},{"$f":"'Income - SG'!FD72","v":36920},{"$f":"'Income - SG'!FE72","v":32240},{"$f":"'Income - SG'!FF72","v":34320},{"$f":"'Income - SG'!FG72","v":39000},{"$f":"'Income - SG'!FH72","v":41600},{"$f":"'Income - SG'!FI72","v":39520},{"$f":"'Income - SG'!FJ72","v":32240},{"$f":"'Income - SG'!FK72","v":37440},{"$f":"'Income - SG'!FL72","v":33800},{"$f":"'Income - SG'!FM72","v":28600},{"$f":"'Income - SG'!FN72","v":40560},{"$f":"'Income - SG'!FO72","v":36400},{"$f":"'Income - SG'!FP72","v":41600},{"$f":"'Income - SG'!FQ72","v":41600},{"$f":"'Income - SG'!FR72","v":36400},{"$f":"'Income - SG'!FS72","v":35360},{"$f":"'Income - SG'!FT72","v":31200},{"$f":"'Income - SG'!FU72","v":38480},{"$f":"'Income - SG'!FV72","v":37960},{"$f":"'Income - SG'!FW72","v":36920},{"$f":"'Income - SG'!FX72","v":35880},{"$f":"'Income - SG'!FY72","v":31200},{"$f":"'Income - SG'!FZ72","v":37960},{"$f":"'Income - SG'!GA72","v":33280},{"$f":"'Income - SG'!GB72","v":35880},{"$f":"'Income - SG'!GC72","v":39000},{"$f":"'Income - SG'!GD72","v":46280},{"$f":"'Income - SG'!GE72","v":32760},{"$f":"'Income - SG'!GF72","v":31200},{"$f":"'Income - SG'!GG72","v":40040},{"$f":"'Income - SG'!GH72","v":43160},{"$f":"'Income - SG'!GI72","v":31200}]
[268,61,37960,37960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37960,44200,34320,33800,34320,32760,29120,33800,42640,39000,43160,36920,35880,35880,34320,30160,37440,31720,39000,36920,32240,34840,36400,37440,33280,33280,40560,33800,35880,39000,31200,39000,null,null,null,null,null,null,{"$f":"'Income - SG'!B73","v":37960},{"$f":"'Income - SG'!C73","v":44200},{"$f":"'Income - SG'!D73","v":34320},{"$f":"'Income - SG'!E73","v":33800},{"$f":"'Income - SG'!F73","v":34320},{"$f":"'Income - SG'!G73","v":32760},{"$f":"'Income - SG'!H73","v":29120},{"$f":"'Income - SG'!I73","v":33800},{"$f":"'Income - SG'!J73","v":42640},{"$f":"'Income - SG'!K73","v":39000},{"$f":"'Income - SG'!L73","v":43160},{"$f":"'Income - SG'!M73","v":36920},{"$f":"'Income - SG'!N73","v":35880},{"$f":"'Income - SG'!O73","v":35880},{"$f":"'Income - SG'!P73","v":34320},{"$f":"'Income - SG'!Q73","v":30160},{"$f":"'Income - SG'!R73","v":37440},{"$f":"'Income - SG'!S73","v":31720},{"$f":"'Income - SG'!T73","v":39000},{"$f":"'Income - SG'!U73","v":36920},{"$f":"'Income - SG'!V73","v":32240},{"$f":"'Income - SG'!W73","v":34840},{"$f":"'Income - SG'!X73","v":36400},{"$f":"'Income - SG'!Y73","v":37440},{"$f":"'Income - SG'!Z73","v":33280},{"$f":"'Income - SG'!AA73","v":33280},{"$f":"'Income - SG'!AB73","v":40560},{"$f":"'Income - SG'!AC73","v":33800},{"$f":"'Income - SG'!AD73","v":35880},{"$f":"'Income - SG'!AE73","v":39000},{"$f":"'Income - SG'!AF73","v":31200},{"$f":"'Income - SG'!AG73","v":39000},{"$f":"'Income - SG'!AH73","v":41600},{"$f":"'Income - SG'!AI73","v":39000},{"$f":"'Income - SG'!AJ73","v":42640},{"$f":"'Income - SG'!AK73","v":43160},{"$f":"'Income - SG'!AL73","v":30160},{"$f":"'Income - SG'!AM73","v":31720},{"$f":"'Income - SG'!AN73","v":34840},{"$f":"'Income - SG'!AO73","v":33280},{"$f":"'Income - SG'!AP73","v":35880},{"$f":"'Income - SG'!AQ73","v":31200},{"$f":"'Income - SG'!AR73","v":39000},{"$f":"'Income - SG'!AS73","v":36920},{"$f":"'Income - SG'!AT73","v":33800},{"$f":"'Income - SG'!AU73","v":39000},{"$f":"'Income - SG'!AV73","v":33280},{"$f":"'Income - SG'!AW73","v":39000},{"$f":"'Income - SG'!AX73","v":36400},{"$f":"'Income - SG'!AY73","v":31720},{"$f":"'Income - SG'!AZ73","v":31200},{"$f":"'Income - SG'!BA73","v":36400},{"$f":"'Income - SG'!BB73","v":35360},{"$f":"'Income - SG'!BC73","v":37440},{"$f":"'Income - SG'!BD73","v":32240},{"$f":"'Income - SG'!BE73","v":34320},{"$f":"'Income - SG'!BF73","v":39000},{"$f":"'Income - SG'!BG73","v":34840},{"$f":"'Income - SG'!BH73","v":33800},{"$f":"'Income - SG'!BI73","v":37960},{"$f":"'Income - SG'!BJ73","v":41600},{"$f":"'Income - SG'!BK73","v":39000},{"$f":"'Income - SG'!BL73","v":31720},{"$f":"'Income - SG'!BM73","v":31200},{"$f":"'Income - SG'!BN73","v":32240},{"$f":"'Income - SG'!BO73","v":33800},{"$f":"'Income - SG'!BP73","v":26000},{"$f":"'Income - SG'!BQ73","v":35360},{"$f":"'Income - SG'!BR73","v":30160},{"$f":"'Income - SG'!BS73","v":39000},{"$f":"'Income - SG'!BT73","v":31720},{"$f":"'Income - SG'!BU73","v":29120},{"$f":"'Income - SG'!BV73","v":35360},{"$f":"'Income - SG'!BW73","v":34320},{"$f":"'Income - SG'!BX73","v":34840},{"$f":"'Income - SG'!BY73","v":33280},{"$f":"'Income - SG'!BZ73","v":44200},{"$f":"'Income - SG'!CA73","v":35880},{"$f":"'Income - SG'!CB73","v":31720},{"$f":"'Income - SG'!CC73","v":33800},{"$f":"'Income - SG'!CD73","v":30680},{"$f":"'Income - SG'!CE70","v":30160},{"$f":"'Income - SG'!CF70","v":30680},{"$f":"'Income - SG'!CG73","v":30160},{"$f":"'Income - SG'!CH73","v":31200},{"$f":"'Income - SG'!CI73","v":32240},{"$f":"'Income - SG'!CJ73","v":31200},{"$f":"'Income - SG'!CK73","v":34320},{"$f":"'Income - SG'!CL73","v":42640},{"$f":"'Income - SG'!CM73","v":39000},{"$f":"'Income - SG'!CN73","v":43160},{"$f":"'Income - SG'!CO73","v":36920},{"$f":"'Income - SG'!CP73","v":39000},{"$f":"'Income - SG'!CQ73","v":36920},{"$f":"'Income - SG'!CR73","v":35880},{"$f":"'Income - SG'!CS73","v":33800},{"$f":"'Income - SG'!CT73","v":36400},{"$f":"'Income - SG'!CU73","v":31200},{"$f":"'Income - SG'!CV73","v":34320},{"$f":"'Income - SG'!CW73","v":30160},{"$f":"'Income - SG'!CX73","v":37960},{"$f":"'Income - SG'!CY73","v":35360},{"$f":"'Income - SG'!CZ73","v":34840},{"$f":"'Income - SG'!DA73","v":39000},{"$f":"'Income - SG'!DB73","v":36400},{"$f":"'Income - SG'!DC73","v":40040},{"$f":"'Income - SG'!DD73","v":37440},{"$f":"'Income - SG'!DE73","v":36400},{"$f":"'Income - SG'!DF73","v":32760},{"$f":"'Income - SG'!DG73","v":35360},{"$f":"'Income - SG'!DH73","v":31720},{"$f":"'Income - SG'!DI73","v":39000},{"$f":"'Income - SG'!DJ73","v":34320},{"$f":"'Income - SG'!DK73","v":33280},{"$f":"'Income - SG'!DL73","v":37440},{"$f":"'Income - SG'!DM73","v":38480},{"$f":"'Income - SG'!DN73","v":35360},{"$f":"'Income - SG'!DO73","v":34320},{"$f":"'Income - SG'!DP73","v":31200},{"$f":"'Income - SG'!DQ73","v":38480},{"$f":"'Income - SG'!DR73","v":32240},{"$f":"'Income - SG'!DS73","v":33280},{"$f":"'Income - SG'!DT73","v":31200},{"$f":"'Income - SG'!DU73","v":34840},{"$f":"'Income - SG'!DV73","v":36400},{"$f":"'Income - SG'!DW73","v":39000},{"$f":"'Income - SG'!DX73","v":34840},{"$f":"'Income - SG'!DY73","v":31200},{"$f":"'Income - SG'!DZ73","v":36400},{"$f":"'Income - SG'!EA73","v":35360},{"$f":"'Income - SG'!EB73","v":37440},{"$f":"'Income - SG'!EC73","v":33280},{"$f":"'Income - SG'!ED73","v":30356.268250825822},{"$f":"'Income - SG'!EE73","v":29930.865816059832},{"$f":"'Income - SG'!EF73","v":38553.492107412079},{"$f":"'Income - SG'!EG73","v":38798.000131570283},{"$f":"'Income - SG'!EH73","v":44200},{"$f":"'Income - SG'!EI73","v":37440},{"$f":"'Income - SG'!EJ73","v":37440},{"$f":"'Income - SG'!EK73","v":41080},{"$f":"'Income - SG'!EL73","v":43680},{"$f":"'Income - SG'!EM73","v":40560},{"$f":"'Income - SG'!EN73","v":34320},{"$f":"'Income - SG'!EO73","v":30160},{"$f":"'Income - SG'!EP73","v":35880},{"$f":"'Income - SG'!EQ73","v":41600},{"$f":"'Income - SG'!ER73","v":37960},{"$f":"'Income - SG'!ES73","v":45240},{"$f":"'Income - SG'!ET73","v":31200},{"$f":"'Income - SG'!EU73","v":39000},{"$f":"'Income - SG'!EV73","v":24960},{"$f":"'Income - SG'!EW73","v":32240},{"$f":"'Income - SG'!EX73","v":32760},{"$f":"'Income - SG'!EY73","v":28600},{"$f":"'Income - SG'!EZ73","v":42120},{"$f":"'Income - SG'!FA73","v":39520},{"$f":"'Income - SG'!FB73","v":41600},{"$f":"'Income - SG'!FC73","v":36400},{"$f":"'Income - SG'!FD73","v":37440},{"$f":"'Income - SG'!FE73","v":33280},{"$f":"'Income - SG'!FF73","v":34840},{"$f":"'Income - SG'!FG73","v":40040},{"$f":"'Income - SG'!FH73","v":42120},{"$f":"'Income - SG'!FI73","v":40560},{"$f":"'Income - SG'!FJ73","v":32760},{"$f":"'Income - SG'!FK73","v":37960},{"$f":"'Income - SG'!FL73","v":34320},{"$f":"'Income - SG'!FM73","v":29120},{"$f":"'Income - SG'!FN73","v":41080},{"$f":"'Income - SG'!FO73","v":37440},{"$f":"'Income - SG'!FP73","v":42120},{"$f":"'Income - SG'!FQ73","v":42640},{"$f":"'Income - SG'!FR73","v":36920},{"$f":"'Income - SG'!FS73","v":36400},{"$f":"'Income - SG'!FT73","v":31720},{"$f":"'Income - SG'!FU73","v":39000},{"$f":"'Income - SG'!FV73","v":39000},{"$f":"'Income - SG'!FW73","v":37440},{"$f":"'Income - SG'!FX73","v":36400},{"$f":"'Income - SG'!FY73","v":31720},{"$f":"'Income - SG'!FZ73","v":39000},{"$f":"'Income - SG'!GA73","v":33800},{"$f":"'Income - SG'!GB73","v":36400},{"$f":"'Income - SG'!GC73","v":39520},{"$f":"'Income - SG'!GD73","v":46800},{"$f":"'Income - SG'!GE73","v":33280},{"$f":"'Income - SG'!GF73","v":32240},{"$f":"'Income - SG'!GG73","v":40560},{"$f":"'Income - SG'!GH73","v":43680},{"$f":"'Income - SG'!GI73","v":31720}]
[269,62,38480,38480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38480,45240,34840,34320,35360,33280,29640,34320,43160,40040,44200,37960,36400,36920,34840,30680,37960,32760,39520,37440,32760,35360,36920,37960,33800,34320,41080,34320,36920,40040,31720,39520,null,null,null,null,null,null,{"$f":"'Income - SG'!B74","v":38480},{"$f":"'Income - SG'!C74","v":45240},{"$f":"'Income - SG'!D74","v":34840},{"$f":"'Income - SG'!E74","v":34320},{"$f":"'Income - SG'!F74","v":35360},{"$f":"'Income - SG'!G74","v":33280},{"$f":"'Income - SG'!H74","v":29640},{"$f":"'Income - SG'!I74","v":34320},{"$f":"'Income - SG'!J74","v":43160},{"$f":"'Income - SG'!K74","v":40040},{"$f":"'Income - SG'!L74","v":44200},{"$f":"'Income - SG'!M74","v":37960},{"$f":"'Income - SG'!N74","v":36400},{"$f":"'Income - SG'!O74","v":36920},{"$f":"'Income - SG'!P74","v":34840},{"$f":"'Income - SG'!Q74","v":30680},{"$f":"'Income - SG'!R74","v":37960},{"$f":"'Income - SG'!S74","v":32760},{"$f":"'Income - SG'!T74","v":39520},{"$f":"'Income - SG'!U74","v":37440},{"$f":"'Income - SG'!V74","v":32760},{"$f":"'Income - SG'!W74","v":35360},{"$f":"'Income - SG'!X74","v":36920},{"$f":"'Income - SG'!Y74","v":37960},{"$f":"'Income - SG'!Z74","v":33800},{"$f":"'Income - SG'!AA74","v":34320},{"$f":"'Income - SG'!AB74","v":41080},{"$f":"'Income - SG'!AC74","v":34320},{"$f":"'Income - SG'!AD74","v":36920},{"$f":"'Income - SG'!AE74","v":40040},{"$f":"'Income - SG'!AF74","v":31720},{"$f":"'Income - SG'!AG74","v":39520},{"$f":"'Income - SG'!AH74","v":42640},{"$f":"'Income - SG'!AI74","v":39520},{"$f":"'Income - SG'!AJ74","v":43160},{"$f":"'Income - SG'!AK74","v":44200},{"$f":"'Income - SG'!AL74","v":30680},{"$f":"'Income - SG'!AM74","v":32760},{"$f":"'Income - SG'!AN74","v":35360},{"$f":"'Income - SG'!AO74","v":33800},{"$f":"'Income - SG'!AP74","v":36920},{"$f":"'Income - SG'!AQ74","v":31720},{"$f":"'Income - SG'!AR74","v":40040},{"$f":"'Income - SG'!AS74","v":37960},{"$f":"'Income - SG'!AT74","v":34320},{"$f":"'Income - SG'!AU74","v":39520},{"$f":"'Income - SG'!AV74","v":34320},{"$f":"'Income - SG'!AW74","v":39520},{"$f":"'Income - SG'!AX74","v":37440},{"$f":"'Income - SG'!AY74","v":32760},{"$f":"'Income - SG'!AZ74","v":31720},{"$f":"'Income - SG'!BA74","v":36920},{"$f":"'Income - SG'!BB74","v":35880},{"$f":"'Income - SG'!BC74","v":37960},{"$f":"'Income - SG'!BD74","v":33280},{"$f":"'Income - SG'!BE74","v":34840},{"$f":"'Income - SG'!BF74","v":40040},{"$f":"'Income - SG'!BG74","v":35880},{"$f":"'Income - SG'!BH74","v":34320},{"$f":"'Income - SG'!BI74","v":38480},{"$f":"'Income - SG'!BJ74","v":42640},{"$f":"'Income - SG'!BK74","v":39520},{"$f":"'Income - SG'!BL74","v":32760},{"$f":"'Income - SG'!BM74","v":31720},{"$f":"'Income - SG'!BN74","v":33280},{"$f":"'Income - SG'!BO74","v":34320},{"$f":"'Income - SG'!BP74","v":26520},{"$f":"'Income - SG'!BQ74","v":35880},{"$f":"'Income - SG'!BR74","v":30680},{"$f":"'Income - SG'!BS74","v":39520},{"$f":"'Income - SG'!BT74","v":32240},{"$f":"'Income - SG'!BU74","v":29640},{"$f":"'Income - SG'!BV74","v":35880},{"$f":"'Income - SG'!BW74","v":34840},{"$f":"'Income - SG'!BX74","v":35360},{"$f":"'Income - SG'!BY74","v":33800},{"$f":"'Income - SG'!BZ74","v":45240},{"$f":"'Income - SG'!CA74","v":36400},{"$f":"'Income - SG'!CB74","v":32240},{"$f":"'Income - SG'!CC74","v":34320},{"$f":"'Income - SG'!CD74","v":31200},{"$f":"'Income - SG'!CE71","v":30680},{"$f":"'Income - SG'!CF71","v":31200},{"$f":"'Income - SG'!CG74","v":31200},{"$f":"'Income - SG'!CH74","v":31720},{"$f":"'Income - SG'!CI74","v":32760},{"$f":"'Income - SG'!CJ74","v":31720},{"$f":"'Income - SG'!CK74","v":34840},{"$f":"'Income - SG'!CL74","v":43160},{"$f":"'Income - SG'!CM74","v":40040},{"$f":"'Income - SG'!CN74","v":44200},{"$f":"'Income - SG'!CO74","v":37960},{"$f":"'Income - SG'!CP74","v":39520},{"$f":"'Income - SG'!CQ74","v":37440},{"$f":"'Income - SG'!CR74","v":36920},{"$f":"'Income - SG'!CS74","v":34320},{"$f":"'Income - SG'!CT74","v":37440},{"$f":"'Income - SG'!CU74","v":31720},{"$f":"'Income - SG'!CV74","v":34840},{"$f":"'Income - SG'!CW74","v":30680},{"$f":"'Income - SG'!CX74","v":38480},{"$f":"'Income - SG'!CY74","v":35880},{"$f":"'Income - SG'!CZ74","v":35360},{"$f":"'Income - SG'!DA74","v":40040},{"$f":"'Income - SG'!DB74","v":36920},{"$f":"'Income - SG'!DC74","v":41080},{"$f":"'Income - SG'!DD74","v":37960},{"$f":"'Income - SG'!DE74","v":36920},{"$f":"'Income - SG'!DF74","v":33280},{"$f":"'Income - SG'!DG74","v":36400},{"$f":"'Income - SG'!DH74","v":32760},{"$f":"'Income - SG'!DI74","v":39520},{"$f":"'Income - SG'!DJ74","v":34840},{"$f":"'Income - SG'!DK74","v":33800},{"$f":"'Income - SG'!DL74","v":37960},{"$f":"'Income - SG'!DM74","v":39520},{"$f":"'Income - SG'!DN74","v":35880},{"$f":"'Income - SG'!DO74","v":35360},{"$f":"'Income - SG'!DP74","v":31720},{"$f":"'Income - SG'!DQ74","v":39520},{"$f":"'Income - SG'!DR74","v":32760},{"$f":"'Income - SG'!DS74","v":33800},{"$f":"'Income - SG'!DT74","v":31720},{"$f":"'Income - SG'!DU74","v":35360},{"$f":"'Income - SG'!DV74","v":36920},{"$f":"'Income - SG'!DW74","v":40040},{"$f":"'Income - SG'!DX74","v":35880},{"$f":"'Income - SG'!DY74","v":31720},{"$f":"'Income - SG'!DZ74","v":36920},{"$f":"'Income - SG'!EA74","v":35880},{"$f":"'Income - SG'!EB74","v":37960},{"$f":"'Income - SG'!EC74","v":33800},{"$f":"'Income - SG'!ED74","v":31316.767565547365},{"$f":"'Income - SG'!EE74","v":30914.408490522506},{"$f":"'Income - SG'!EF74","v":38914.074384013715},{"$f":"'Income - SG'!EG74","v":39107.242944543112},{"$f":"'Income - SG'!EH74","v":44720},{"$f":"'Income - SG'!EI74","v":37960},{"$f":"'Income - SG'!EJ74","v":38480},{"$f":"'Income - SG'!EK74","v":41600},{"$f":"'Income - SG'!EL74","v":44200},{"$f":"'Income - SG'!EM74","v":41600},{"$f":"'Income - SG'!EN74","v":34840},{"$f":"'Income - SG'!EO74","v":30680},{"$f":"'Income - SG'!EP74","v":36920},{"$f":"'Income - SG'!EQ74","v":42120},{"$f":"'Income - SG'!ER74","v":38480},{"$f":"'Income - SG'!ES74","v":45760},{"$f":"'Income - SG'!ET74","v":31720},{"$f":"'Income - SG'!EU74","v":39520},{"$f":"'Income - SG'!EV74","v":25480},{"$f":"'Income - SG'!EW74","v":32760},{"$f":"'Income - SG'!EX74","v":33280},{"$f":"'Income - SG'!EY74","v":29120},{"$f":"'Income - SG'!EZ74","v":42640},{"$f":"'Income - SG'!FA74","v":40040},{"$f":"'Income - SG'!FB74","v":42120},{"$f":"'Income - SG'!FC74","v":37440},{"$f":"'Income - SG'!FD74","v":37960},{"$f":"'Income - SG'!FE74","v":34320},{"$f":"'Income - SG'!FF74","v":35360},{"$f":"'Income - SG'!FG74","v":40560},{"$f":"'Income - SG'!FH74","v":43160},{"$f":"'Income - SG'!FI74","v":41080},{"$f":"'Income - SG'!FJ74","v":33280},{"$f":"'Income - SG'!FK74","v":38480},{"$f":"'Income - SG'!FL74","v":35360},{"$f":"'Income - SG'!FM74","v":29640},{"$f":"'Income - SG'!FN74","v":42120},{"$f":"'Income - SG'!FO74","v":37960},{"$f":"'Income - SG'!FP74","v":43160},{"$f":"'Income - SG'!FQ74","v":43680},{"$f":"'Income - SG'!FR74","v":37960},{"$f":"'Income - SG'!FS74","v":36920},{"$f":"'Income - SG'!FT74","v":32240},{"$f":"'Income - SG'!FU74","v":39520},{"$f":"'Income - SG'!FV74","v":39520},{"$f":"'Income - SG'!FW74","v":38480},{"$f":"'Income - SG'!FX74","v":36920},{"$f":"'Income - SG'!FY74","v":32240},{"$f":"'Income - SG'!FZ74","v":39520},{"$f":"'Income - SG'!GA74","v":34320},{"$f":"'Income - SG'!GB74","v":36920},{"$f":"'Income - SG'!GC74","v":40040},{"$f":"'Income - SG'!GD74","v":47840},{"$f":"'Income - SG'!GE74","v":33800},{"$f":"'Income - SG'!GF74","v":32760},{"$f":"'Income - SG'!GG74","v":41600},{"$f":"'Income - SG'!GH74","v":44720},{"$f":"'Income - SG'!GI74","v":32240}]
[270,63,39000,39000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,39000,45760,35360,34840,35880,33800,30160,34840,44200,40560,44720,38480,36920,37440,35360,31200,38480,33280,40040,37960,33280,36400,37960,38480,34320,34840,41600,35360,37440,40560,32240,40040,null,null,null,null,null,null,{"$f":"'Income - SG'!B75","v":39000},{"$f":"'Income - SG'!C75","v":45760},{"$f":"'Income - SG'!D75","v":35360},{"$f":"'Income - SG'!E75","v":34840},{"$f":"'Income - SG'!F75","v":35880},{"$f":"'Income - SG'!G75","v":33800},{"$f":"'Income - SG'!H75","v":30160},{"$f":"'Income - SG'!I75","v":34840},{"$f":"'Income - SG'!J75","v":44200},{"$f":"'Income - SG'!K75","v":40560},{"$f":"'Income - SG'!L75","v":44720},{"$f":"'Income - SG'!M75","v":38480},{"$f":"'Income - SG'!N75","v":36920},{"$f":"'Income - SG'!O75","v":37440},{"$f":"'Income - SG'!P75","v":35360},{"$f":"'Income - SG'!Q75","v":31200},{"$f":"'Income - SG'!R75","v":38480},{"$f":"'Income - SG'!S75","v":33280},{"$f":"'Income - SG'!T75","v":40040},{"$f":"'Income - SG'!U75","v":37960},{"$f":"'Income - SG'!V75","v":33280},{"$f":"'Income - SG'!W75","v":36400},{"$f":"'Income - SG'!X75","v":37960},{"$f":"'Income - SG'!Y75","v":38480},{"$f":"'Income - SG'!Z75","v":34320},{"$f":"'Income - SG'!AA75","v":34840},{"$f":"'Income - SG'!AB75","v":41600},{"$f":"'Income - SG'!AC75","v":35360},{"$f":"'Income - SG'!AD75","v":37440},{"$f":"'Income - SG'!AE75","v":40560},{"$f":"'Income - SG'!AF75","v":32240},{"$f":"'Income - SG'!AG75","v":40040},{"$f":"'Income - SG'!AH75","v":43160},{"$f":"'Income - SG'!AI75","v":40560},{"$f":"'Income - SG'!AJ75","v":44200},{"$f":"'Income - SG'!AK75","v":44720},{"$f":"'Income - SG'!AL75","v":31200},{"$f":"'Income - SG'!AM75","v":33280},{"$f":"'Income - SG'!AN75","v":35880},{"$f":"'Income - SG'!AO75","v":34320},{"$f":"'Income - SG'!AP75","v":37440},{"$f":"'Income - SG'!AQ75","v":32240},{"$f":"'Income - SG'!AR75","v":40560},{"$f":"'Income - SG'!AS75","v":38480},{"$f":"'Income - SG'!AT75","v":34840},{"$f":"'Income - SG'!AU75","v":40040},{"$f":"'Income - SG'!AV75","v":34840},{"$f":"'Income - SG'!AW75","v":40040},{"$f":"'Income - SG'!AX75","v":37960},{"$f":"'Income - SG'!AY75","v":33280},{"$f":"'Income - SG'!AZ75","v":32240},{"$f":"'Income - SG'!BA75","v":37440},{"$f":"'Income - SG'!BB75","v":36920},{"$f":"'Income - SG'!BC75","v":38480},{"$f":"'Income - SG'!BD75","v":33800},{"$f":"'Income - SG'!BE75","v":35880},{"$f":"'Income - SG'!BF75","v":40560},{"$f":"'Income - SG'!BG75","v":36400},{"$f":"'Income - SG'!BH75","v":34840},{"$f":"'Income - SG'!BI75","v":39000},{"$f":"'Income - SG'!BJ75","v":43160},{"$f":"'Income - SG'!BK75","v":40560},{"$f":"'Income - SG'!BL75","v":33280},{"$f":"'Income - SG'!BM75","v":32240},{"$f":"'Income - SG'!BN75","v":33800},{"$f":"'Income - SG'!BO75","v":34840},{"$f":"'Income - SG'!BP75","v":27040},{"$f":"'Income - SG'!BQ75","v":36920},{"$f":"'Income - SG'!BR75","v":31200},{"$f":"'Income - SG'!BS75","v":40040},{"$f":"'Income - SG'!BT75","v":32760},{"$f":"'Income - SG'!BU75","v":30160},{"$f":"'Income - SG'!BV75","v":36400},{"$f":"'Income - SG'!BW75","v":35880},{"$f":"'Income - SG'!BX75","v":35880},{"$f":"'Income - SG'!BY75","v":34320},{"$f":"'Income - SG'!BZ75","v":46280},{"$f":"'Income - SG'!CA75","v":37440},{"$f":"'Income - SG'!CB75","v":32760},{"$f":"'Income - SG'!CC75","v":34840},{"$f":"'Income - SG'!CD75","v":31720},{"$f":"'Income - SG'!CE72","v":31200},{"$f":"'Income - SG'!CF72","v":31720},{"$f":"'Income - SG'!CG75","v":31720},{"$f":"'Income - SG'!CH75","v":32240},{"$f":"'Income - SG'!CI75","v":33280},{"$f":"'Income - SG'!CJ75","v":32240},{"$f":"'Income - SG'!CK75","v":35880},{"$f":"'Income - SG'!CL75","v":44200},{"$f":"'Income - SG'!CM75","v":40560},{"$f":"'Income - SG'!CN75","v":44720},{"$f":"'Income - SG'!CO75","v":38480},{"$f":"'Income - SG'!CP75","v":40560},{"$f":"'Income - SG'!CQ75","v":37960},{"$f":"'Income - SG'!CR75","v":37440},{"$f":"'Income - SG'!CS75","v":34840},{"$f":"'Income - SG'!CT75","v":37960},{"$f":"'Income - SG'!CU75","v":32240},{"$f":"'Income - SG'!CV75","v":35880},{"$f":"'Income - SG'!CW75","v":31200},{"$f":"'Income - SG'!CX75","v":39000},{"$f":"'Income - SG'!CY75","v":36920},{"$f":"'Income - SG'!CZ75","v":35880},{"$f":"'Income - SG'!DA75","v":40560},{"$f":"'Income - SG'!DB75","v":37440},{"$f":"'Income - SG'!DC75","v":41600},{"$f":"'Income - SG'!DD75","v":39000},{"$f":"'Income - SG'!DE75","v":37960},{"$f":"'Income - SG'!DF75","v":34320},{"$f":"'Income - SG'!DG75","v":36920},{"$f":"'Income - SG'!DH75","v":33280},{"$f":"'Income - SG'!DI75","v":40040},{"$f":"'Income - SG'!DJ75","v":35880},{"$f":"'Income - SG'!DK75","v":34320},{"$f":"'Income - SG'!DL75","v":38480},{"$f":"'Income - SG'!DM75","v":40040},{"$f":"'Income - SG'!DN75","v":36400},{"$f":"'Income - SG'!DO75","v":35880},{"$f":"'Income - SG'!DP75","v":32760},{"$f":"'Income - SG'!DQ75","v":40040},{"$f":"'Income - SG'!DR75","v":33800},{"$f":"'Income - SG'!DS75","v":34320},{"$f":"'Income - SG'!DT75","v":32240},{"$f":"'Income - SG'!DU75","v":35880},{"$f":"'Income - SG'!DV75","v":37960},{"$f":"'Income - SG'!DW75","v":40560},{"$f":"'Income - SG'!DX75","v":36400},{"$f":"'Income - SG'!DY75","v":32240},{"$f":"'Income - SG'!DZ75","v":37440},{"$f":"'Income - SG'!EA75","v":36920},{"$f":"'Income - SG'!EB75","v":38480},{"$f":"'Income - SG'!EC75","v":34320},{"$f":"'Income - SG'!ED75","v":32277.266880268908},{"$f":"'Income - SG'!EE75","v":31897.951164985181},{"$f":"'Income - SG'!EF75","v":39274.65666061535},{"$f":"'Income - SG'!EG75","v":39416.48575751594},{"$f":"'Income - SG'!EH75","v":45240},{"$f":"'Income - SG'!EI75","v":39000},{"$f":"'Income - SG'!EJ75","v":39000},{"$f":"'Income - SG'!EK75","v":42120},{"$f":"'Income - SG'!EL75","v":45240},{"$f":"'Income - SG'!EM75","v":42120},{"$f":"'Income - SG'!EN75","v":35880},{"$f":"'Income - SG'!EO75","v":31200},{"$f":"'Income - SG'!EP75","v":37440},{"$f":"'Income - SG'!EQ75","v":43160},{"$f":"'Income - SG'!ER75","v":39520},{"$f":"'Income - SG'!ES75","v":46800},{"$f":"'Income - SG'!ET75","v":32240},{"$f":"'Income - SG'!EU75","v":40040},{"$f":"'Income - SG'!EV75","v":26000},{"$f":"'Income - SG'!EW75","v":33800},{"$f":"'Income - SG'!EX75","v":33800},{"$f":"'Income - SG'!EY75","v":29640},{"$f":"'Income - SG'!EZ75","v":43680},{"$f":"'Income - SG'!FA75","v":41080},{"$f":"'Income - SG'!FB75","v":43160},{"$f":"'Income - SG'!FC75","v":37960},{"$f":"'Income - SG'!FD75","v":39000},{"$f":"'Income - SG'!FE75","v":34840},{"$f":"'Income - SG'!FF75","v":36400},{"$f":"'Income - SG'!FG75","v":41600},{"$f":"'Income - SG'!FH75","v":44200},{"$f":"'Income - SG'!FI75","v":42120},{"$f":"'Income - SG'!FJ75","v":33800},{"$f":"'Income - SG'!FK75","v":39520},{"$f":"'Income - SG'!FL75","v":35880},{"$f":"'Income - SG'!FM75","v":30160},{"$f":"'Income - SG'!FN75","v":42640},{"$f":"'Income - SG'!FO75","v":38480},{"$f":"'Income - SG'!FP75","v":43680},{"$f":"'Income - SG'!FQ75","v":44200},{"$f":"'Income - SG'!FR75","v":38480},{"$f":"'Income - SG'!FS75","v":37440},{"$f":"'Income - SG'!FT75","v":32760},{"$f":"'Income - SG'!FU75","v":40560},{"$f":"'Income - SG'!FV75","v":40560},{"$f":"'Income - SG'!FW75","v":39000},{"$f":"'Income - SG'!FX75","v":37440},{"$f":"'Income - SG'!FY75","v":32760},{"$f":"'Income - SG'!FZ75","v":40560},{"$f":"'Income - SG'!GA75","v":34840},{"$f":"'Income - SG'!GB75","v":37960},{"$f":"'Income - SG'!GC75","v":41080},{"$f":"'Income - SG'!GD75","v":48880},{"$f":"'Income - SG'!GE75","v":34320},{"$f":"'Income - SG'!GF75","v":33280},{"$f":"'Income - SG'!GG75","v":42120},{"$f":"'Income - SG'!GH75","v":45240},{"$f":"'Income - SG'!GI75","v":32760}]
[271,64,40040,40040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40040,46800,36400,35360,36400,34320,30680,35360,45240,41080,45760,39000,37440,37960,35880,31720,39520,33800,41080,38480,33800,36920,38480,39520,35360,35360,42640,35880,37960,41600,33280,41080,null,null,null,null,null,null,{"$f":"'Income - SG'!B76","v":40040},{"$f":"'Income - SG'!C76","v":46800},{"$f":"'Income - SG'!D76","v":36400},{"$f":"'Income - SG'!E76","v":35360},{"$f":"'Income - SG'!F76","v":36400},{"$f":"'Income - SG'!G76","v":34320},{"$f":"'Income - SG'!H76","v":30680},{"$f":"'Income - SG'!I76","v":35360},{"$f":"'Income - SG'!J76","v":45240},{"$f":"'Income - SG'!K76","v":41080},{"$f":"'Income - SG'!L76","v":45760},{"$f":"'Income - SG'!M76","v":39000},{"$f":"'Income - SG'!N76","v":37440},{"$f":"'Income - SG'!O76","v":37960},{"$f":"'Income - SG'!P76","v":35880},{"$f":"'Income - SG'!Q76","v":31720},{"$f":"'Income - SG'!R76","v":39520},{"$f":"'Income - SG'!S76","v":33800},{"$f":"'Income - SG'!T76","v":41080},{"$f":"'Income - SG'!U76","v":38480},{"$f":"'Income - SG'!V76","v":33800},{"$f":"'Income - SG'!W76","v":36920},{"$f":"'Income - SG'!X76","v":38480},{"$f":"'Income - SG'!Y76","v":39520},{"$f":"'Income - SG'!Z76","v":35360},{"$f":"'Income - SG'!AA76","v":35360},{"$f":"'Income - SG'!AB76","v":42640},{"$f":"'Income - SG'!AC76","v":35880},{"$f":"'Income - SG'!AD76","v":37960},{"$f":"'Income - SG'!AE76","v":41600},{"$f":"'Income - SG'!AF76","v":33280},{"$f":"'Income - SG'!AG76","v":41080},{"$f":"'Income - SG'!AH76","v":44200},{"$f":"'Income - SG'!AI76","v":41080},{"$f":"'Income - SG'!AJ76","v":45240},{"$f":"'Income - SG'!AK76","v":45760},{"$f":"'Income - SG'!AL76","v":31720},{"$f":"'Income - SG'!AM76","v":33800},{"$f":"'Income - SG'!AN76","v":36920},{"$f":"'Income - SG'!AO76","v":35360},{"$f":"'Income - SG'!AP76","v":37960},{"$f":"'Income - SG'!AQ76","v":33280},{"$f":"'Income - SG'!AR76","v":41080},{"$f":"'Income - SG'!AS76","v":39000},{"$f":"'Income - SG'!AT76","v":35880},{"$f":"'Income - SG'!AU76","v":41080},{"$f":"'Income - SG'!AV76","v":35360},{"$f":"'Income - SG'!AW76","v":41080},{"$f":"'Income - SG'!AX76","v":38480},{"$f":"'Income - SG'!AY76","v":33800},{"$f":"'Income - SG'!AZ76","v":33280},{"$f":"'Income - SG'!BA76","v":38480},{"$f":"'Income - SG'!BB76","v":37440},{"$f":"'Income - SG'!BC76","v":39520},{"$f":"'Income - SG'!BD76","v":34320},{"$f":"'Income - SG'!BE76","v":36400},{"$f":"'Income - SG'!BF76","v":41600},{"$f":"'Income - SG'!BG76","v":36920},{"$f":"'Income - SG'!BH76","v":35880},{"$f":"'Income - SG'!BI76","v":40040},{"$f":"'Income - SG'!BJ76","v":44200},{"$f":"'Income - SG'!BK76","v":41080},{"$f":"'Income - SG'!BL76","v":33800},{"$f":"'Income - SG'!BM76","v":33280},{"$f":"'Income - SG'!BN76","v":34320},{"$f":"'Income - SG'!BO76","v":35880},{"$f":"'Income - SG'!BP76","v":27560},{"$f":"'Income - SG'!BQ76","v":37440},{"$f":"'Income - SG'!BR76","v":31720},{"$f":"'Income - SG'!BS76","v":41080},{"$f":"'Income - SG'!BT76","v":33280},{"$f":"'Income - SG'!BU76","v":30680},{"$f":"'Income - SG'!BV76","v":37440},{"$f":"'Income - SG'!BW76","v":36400},{"$f":"'Income - SG'!BX76","v":36400},{"$f":"'Income - SG'!BY76","v":34840},{"$f":"'Income - SG'!BZ76","v":47320},{"$f":"'Income - SG'!CA76","v":37960},{"$f":"'Income - SG'!CB76","v":33280},{"$f":"'Income - SG'!CC76","v":35360},{"$f":"'Income - SG'!CD76","v":32240},{"$f":"'Income - SG'!CE73","v":31720},{"$f":"'Income - SG'!CF73","v":32240},{"$f":"'Income - SG'!CG76","v":32240},{"$f":"'Income - SG'!CH76","v":33280},{"$f":"'Income - SG'!CI76","v":33800},{"$f":"'Income - SG'!CJ76","v":32760},{"$f":"'Income - SG'!CK76","v":36400},{"$f":"'Income - SG'!CL76","v":45240},{"$f":"'Income - SG'!CM76","v":41080},{"$f":"'Income - SG'!CN76","v":45760},{"$f":"'Income - SG'!CO76","v":39000},{"$f":"'Income - SG'!CP76","v":41080},{"$f":"'Income - SG'!CQ76","v":39000},{"$f":"'Income - SG'!CR76","v":37960},{"$f":"'Income - SG'!CS76","v":35880},{"$f":"'Income - SG'!CT76","v":38480},{"$f":"'Income - SG'!CU76","v":33280},{"$f":"'Income - SG'!CV76","v":36400},{"$f":"'Income - SG'!CW76","v":31720},{"$f":"'Income - SG'!CX76","v":40040},{"$f":"'Income - SG'!CY76","v":37440},{"$f":"'Income - SG'!CZ76","v":36400},{"$f":"'Income - SG'!DA76","v":41080},{"$f":"'Income - SG'!DB76","v":37960},{"$f":"'Income - SG'!DC76","v":42640},{"$f":"'Income - SG'!DD76","v":39520},{"$f":"'Income - SG'!DE76","v":38480},{"$f":"'Income - SG'!DF76","v":34840},{"$f":"'Income - SG'!DG76","v":37440},{"$f":"'Income - SG'!DH76","v":33800},{"$f":"'Income - SG'!DI76","v":41080},{"$f":"'Income - SG'!DJ76","v":36400},{"$f":"'Income - SG'!DK76","v":34840},{"$f":"'Income - SG'!DL76","v":39000},{"$f":"'Income - SG'!DM76","v":40560},{"$f":"'Income - SG'!DN76","v":36920},{"$f":"'Income - SG'!DO76","v":36400},{"$f":"'Income - SG'!DP76","v":33280},{"$f":"'Income - SG'!DQ76","v":40560},{"$f":"'Income - SG'!DR76","v":34320},{"$f":"'Income - SG'!DS76","v":35360},{"$f":"'Income - SG'!DT76","v":32760},{"$f":"'Income - SG'!DU76","v":36920},{"$f":"'Income - SG'!DV76","v":38480},{"$f":"'Income - SG'!DW76","v":41600},{"$f":"'Income - SG'!DX76","v":36920},{"$f":"'Income - SG'!DY76","v":33280},{"$f":"'Income - SG'!DZ76","v":38480},{"$f":"'Income - SG'!EA76","v":37440},{"$f":"'Income - SG'!EB76","v":39520},{"$f":"'Income - SG'!EC76","v":35360},{"$f":"'Income - SG'!ED76","v":33237.76619499045},{"$f":"'Income - SG'!EE76","v":32881.49383944786},{"$f":"'Income - SG'!EF76","v":39635.238937216986},{"$f":"'Income - SG'!EG76","v":39725.728570488769},{"$f":"'Income - SG'!EH76","v":46280},{"$f":"'Income - SG'!EI76","v":39520},{"$f":"'Income - SG'!EJ76","v":39520},{"$f":"'Income - SG'!EK76","v":42640},{"$f":"'Income - SG'!EL76","v":45760},{"$f":"'Income - SG'!EM76","v":43160},{"$f":"'Income - SG'!EN76","v":36400},{"$f":"'Income - SG'!EO76","v":31720},{"$f":"'Income - SG'!EP76","v":37960},{"$f":"'Income - SG'!EQ76","v":43680},{"$f":"'Income - SG'!ER76","v":40040},{"$f":"'Income - SG'!ES76","v":47320},{"$f":"'Income - SG'!ET76","v":33280},{"$f":"'Income - SG'!EU76","v":41080},{"$f":"'Income - SG'!EV76","v":26520},{"$f":"'Income - SG'!EW76","v":34320},{"$f":"'Income - SG'!EX76","v":34320},{"$f":"'Income - SG'!EY76","v":30160},{"$f":"'Income - SG'!EZ76","v":44200},{"$f":"'Income - SG'!FA76","v":41600},{"$f":"'Income - SG'!FB76","v":43680},{"$f":"'Income - SG'!FC76","v":38480},{"$f":"'Income - SG'!FD76","v":39520},{"$f":"'Income - SG'!FE76","v":35360},{"$f":"'Income - SG'!FF76","v":36920},{"$f":"'Income - SG'!FG76","v":42640},{"$f":"'Income - SG'!FH76","v":45240},{"$f":"'Income - SG'!FI76","v":42640},{"$f":"'Income - SG'!FJ76","v":34320},{"$f":"'Income - SG'!FK76","v":40040},{"$f":"'Income - SG'!FL76","v":36400},{"$f":"'Income - SG'!FM76","v":30680},{"$f":"'Income - SG'!FN76","v":43160},{"$f":"'Income - SG'!FO76","v":39520},{"$f":"'Income - SG'!FP76","v":44720},{"$f":"'Income - SG'!FQ76","v":45240},{"$f":"'Income - SG'!FR76","v":39000},{"$f":"'Income - SG'!FS76","v":37960},{"$f":"'Income - SG'!FT76","v":33800},{"$f":"'Income - SG'!FU76","v":41080},{"$f":"'Income - SG'!FV76","v":41080},{"$f":"'Income - SG'!FW76","v":40040},{"$f":"'Income - SG'!FX76","v":38480},{"$f":"'Income - SG'!FY76","v":33800},{"$f":"'Income - SG'!FZ76","v":41080},{"$f":"'Income - SG'!GA76","v":35360},{"$f":"'Income - SG'!GB76","v":38480},{"$f":"'Income - SG'!GC76","v":41600},{"$f":"'Income - SG'!GD76","v":49920},{"$f":"'Income - SG'!GE76","v":35360},{"$f":"'Income - SG'!GF76","v":34320},{"$f":"'Income - SG'!GG76","v":43160},{"$f":"'Income - SG'!GH76","v":45760},{"$f":"'Income - SG'!GI76","v":33280}]
[272,65,40560,40560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40560,47840,36920,36400,36920,34840,31200,36400,45760,42120,46800,40040,38480,39000,36920,32240,40040,34320,41600,39520,34320,37440,39000,40040,35880,35880,43160,36400,39000,42120,33800,41600,null,null,null,null,null,null,{"$f":"'Income - SG'!B77","v":40560},{"$f":"'Income - SG'!C77","v":47840},{"$f":"'Income - SG'!D77","v":36920},{"$f":"'Income - SG'!E77","v":36400},{"$f":"'Income - SG'!F77","v":36920},{"$f":"'Income - SG'!G77","v":34840},{"$f":"'Income - SG'!H77","v":31200},{"$f":"'Income - SG'!I77","v":36400},{"$f":"'Income - SG'!J77","v":45760},{"$f":"'Income - SG'!K77","v":42120},{"$f":"'Income - SG'!L77","v":46800},{"$f":"'Income - SG'!M77","v":40040},{"$f":"'Income - SG'!N77","v":38480},{"$f":"'Income - SG'!O77","v":39000},{"$f":"'Income - SG'!P77","v":36920},{"$f":"'Income - SG'!Q77","v":32240},{"$f":"'Income - SG'!R77","v":40040},{"$f":"'Income - SG'!S77","v":34320},{"$f":"'Income - SG'!T77","v":41600},{"$f":"'Income - SG'!U77","v":39520},{"$f":"'Income - SG'!V77","v":34320},{"$f":"'Income - SG'!W77","v":37440},{"$f":"'Income - SG'!X77","v":39000},{"$f":"'Income - SG'!Y77","v":40040},{"$f":"'Income - SG'!Z77","v":35880},{"$f":"'Income - SG'!AA77","v":35880},{"$f":"'Income - SG'!AB77","v":43160},{"$f":"'Income - SG'!AC77","v":36400},{"$f":"'Income - SG'!AD77","v":39000},{"$f":"'Income - SG'!AE77","v":42120},{"$f":"'Income - SG'!AF77","v":33800},{"$f":"'Income - SG'!AG77","v":41600},{"$f":"'Income - SG'!AH77","v":44720},{"$f":"'Income - SG'!AI77","v":41600},{"$f":"'Income - SG'!AJ77","v":45760},{"$f":"'Income - SG'!AK77","v":46800},{"$f":"'Income - SG'!AL77","v":32240},{"$f":"'Income - SG'!AM77","v":34320},{"$f":"'Income - SG'!AN77","v":37440},{"$f":"'Income - SG'!AO77","v":35880},{"$f":"'Income - SG'!AP77","v":39000},{"$f":"'Income - SG'!AQ77","v":33800},{"$f":"'Income - SG'!AR77","v":42120},{"$f":"'Income - SG'!AS77","v":40040},{"$f":"'Income - SG'!AT77","v":36400},{"$f":"'Income - SG'!AU77","v":41600},{"$f":"'Income - SG'!AV77","v":35880},{"$f":"'Income - SG'!AW77","v":41600},{"$f":"'Income - SG'!AX77","v":39520},{"$f":"'Income - SG'!AY77","v":34320},{"$f":"'Income - SG'!AZ77","v":33800},{"$f":"'Income - SG'!BA77","v":39000},{"$f":"'Income - SG'!BB77","v":38480},{"$f":"'Income - SG'!BC77","v":40040},{"$f":"'Income - SG'!BD77","v":34840},{"$f":"'Income - SG'!BE77","v":36920},{"$f":"'Income - SG'!BF77","v":42120},{"$f":"'Income - SG'!BG77","v":37960},{"$f":"'Income - SG'!BH77","v":36400},{"$f":"'Income - SG'!BI77","v":40560},{"$f":"'Income - SG'!BJ77","v":44720},{"$f":"'Income - SG'!BK77","v":41600},{"$f":"'Income - SG'!BL77","v":34320},{"$f":"'Income - SG'!BM77","v":33800},{"$f":"'Income - SG'!BN77","v":34840},{"$f":"'Income - SG'!BO77","v":36400},{"$f":"'Income - SG'!BP77","v":28080},{"$f":"'Income - SG'!BQ77","v":38480},{"$f":"'Income - SG'!BR77","v":32760},{"$f":"'Income - SG'!BS77","v":41600},{"$f":"'Income - SG'!BT77","v":34320},{"$f":"'Income - SG'!BU77","v":31200},{"$f":"'Income - SG'!BV77","v":37960},{"$f":"'Income - SG'!BW77","v":36920},{"$f":"'Income - SG'!BX77","v":36920},{"$f":"'Income - SG'!BY77","v":35360},{"$f":"'Income - SG'!BZ77","v":48360},{"$f":"'Income - SG'!CA77","v":39000},{"$f":"'Income - SG'!CB77","v":33800},{"$f":"'Income - SG'!CC77","v":35880},{"$f":"'Income - SG'!CD77","v":32760},{"$f":"'Income - SG'!CE74","v":32240},{"$f":"'Income - SG'!CF74","v":33280},{"$f":"'Income - SG'!CG77","v":32760},{"$f":"'Income - SG'!CH77","v":33800},{"$f":"'Income - SG'!CI77","v":34320},{"$f":"'Income - SG'!CJ77","v":33280},{"$f":"'Income - SG'!CK77","v":36920},{"$f":"'Income - SG'!CL77","v":45760},{"$f":"'Income - SG'!CM77","v":42120},{"$f":"'Income - SG'!CN77","v":46800},{"$f":"'Income - SG'!CO77","v":40040},{"$f":"'Income - SG'!CP77","v":41600},{"$f":"'Income - SG'!CQ77","v":39520},{"$f":"'Income - SG'!CR77","v":39000},{"$f":"'Income - SG'!CS77","v":36400},{"$f":"'Income - SG'!CT77","v":39520},{"$f":"'Income - SG'!CU77","v":33800},{"$f":"'Income - SG'!CV77","v":36920},{"$f":"'Income - SG'!CW77","v":32240},{"$f":"'Income - SG'!CX77","v":40560},{"$f":"'Income - SG'!CY77","v":37960},{"$f":"'Income - SG'!CZ77","v":36920},{"$f":"'Income - SG'!DA77","v":42120},{"$f":"'Income - SG'!DB77","v":38480},{"$f":"'Income - SG'!DC77","v":43160},{"$f":"'Income - SG'!DD77","v":40040},{"$f":"'Income - SG'!DE77","v":39000},{"$f":"'Income - SG'!DF77","v":35360},{"$f":"'Income - SG'!DG77","v":38480},{"$f":"'Income - SG'!DH77","v":34320},{"$f":"'Income - SG'!DI77","v":41600},{"$f":"'Income - SG'!DJ77","v":36920},{"$f":"'Income - SG'!DK77","v":35880},{"$f":"'Income - SG'!DL77","v":40040},{"$f":"'Income - SG'!DM77","v":41600},{"$f":"'Income - SG'!DN77","v":37440},{"$f":"'Income - SG'!DO77","v":36920},{"$f":"'Income - SG'!DP77","v":33800},{"$f":"'Income - SG'!DQ77","v":41600},{"$f":"'Income - SG'!DR77","v":34840},{"$f":"'Income - SG'!DS77","v":35880},{"$f":"'Income - SG'!DT77","v":33280},{"$f":"'Income - SG'!DU77","v":37440},{"$f":"'Income - SG'!DV77","v":39000},{"$f":"'Income - SG'!DW77","v":42120},{"$f":"'Income - SG'!DX77","v":37960},{"$f":"'Income - SG'!DY77","v":33800},{"$f":"'Income - SG'!DZ77","v":39000},{"$f":"'Income - SG'!EA77","v":38480},{"$f":"'Income - SG'!EB77","v":40040},{"$f":"'Income - SG'!EC77","v":35880},{"$f":"'Income - SG'!ED77","v":34198.265509711993},{"$f":"'Income - SG'!EE77","v":33865.036513910534},{"$f":"'Income - SG'!EF77","v":39995.821213818621},{"$f":"'Income - SG'!EG77","v":40034.971383461598},{"$f":"'Income - SG'!EH77","v":46800},{"$f":"'Income - SG'!EI77","v":40040},{"$f":"'Income - SG'!EJ77","v":40040},{"$f":"'Income - SG'!EK77","v":43680},{"$f":"'Income - SG'!EL77","v":46280},{"$f":"'Income - SG'!EM77","v":43680},{"$f":"'Income - SG'!EN77","v":36920},{"$f":"'Income - SG'!EO77","v":32760},{"$f":"'Income - SG'!EP77","v":39000},{"$f":"'Income - SG'!EQ77","v":44460},{"$f":"'Income - SG'!ER77","v":40560},{"$f":"'Income - SG'!ES77","v":48360},{"$f":"'Income - SG'!ET77","v":33800},{"$f":"'Income - SG'!EU77","v":41600},{"$f":"'Income - SG'!EV77","v":27040},{"$f":"'Income - SG'!EW77","v":34840},{"$f":"'Income - SG'!EX77","v":34840},{"$f":"'Income - SG'!EY77","v":30680},{"$f":"'Income - SG'!EZ77","v":45240},{"$f":"'Income - SG'!FA77","v":42640},{"$f":"'Income - SG'!FB77","v":44720},{"$f":"'Income - SG'!FC77","v":39520},{"$f":"'Income - SG'!FD77","v":40040},{"$f":"'Income - SG'!FE77","v":35880},{"$f":"'Income - SG'!FF77","v":37440},{"$f":"'Income - SG'!FG77","v":43160},{"$f":"'Income - SG'!FH77","v":45760},{"$f":"'Income - SG'!FI77","v":43160},{"$f":"'Income - SG'!FJ77","v":35360},{"$f":"'Income - SG'!FK77","v":41080},{"$f":"'Income - SG'!FL77","v":36920},{"$f":"'Income - SG'!FM77","v":31200},{"$f":"'Income - SG'!FN77","v":44200},{"$f":"'Income - SG'!FO77","v":40040},{"$f":"'Income - SG'!FP77","v":45240},{"$f":"'Income - SG'!FQ77","v":46280},{"$f":"'Income - SG'!FR77","v":40040},{"$f":"'Income - SG'!FS77","v":39000},{"$f":"'Income - SG'!FT77","v":34320},{"$f":"'Income - SG'!FU77","v":41600},{"$f":"'Income - SG'!FV77","v":42120},{"$f":"'Income - SG'!FW77","v":40560},{"$f":"'Income - SG'!FX77","v":39000},{"$f":"'Income - SG'!FY77","v":34320},{"$f":"'Income - SG'!FZ77","v":42120},{"$f":"'Income - SG'!GA77","v":36400},{"$f":"'Income - SG'!GB77","v":39000},{"$f":"'Income - SG'!GC77","v":42120},{"$f":"'Income - SG'!GD77","v":50440},{"$f":"'Income - SG'!GE77","v":35880},{"$f":"'Income - SG'!GF77","v":34840},{"$f":"'Income - SG'!GG77","v":43680},{"$f":"'Income - SG'!GH77","v":46800},{"$f":"'Income - SG'!GI77","v":34320}]
[273,66,41600,41600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,41600,48360,37440,36920,37960,35360,31720,36920,46800,42640,47840,40560,39000,39520,37440,32760,40560,35360,42640,40040,35360,38480,40040,40560,36400,36920,43680,37440,39520,43160,34320,42640,null,null,null,null,null,null,{"$f":"'Income - SG'!B78","v":41600},{"$f":"'Income - SG'!C78","v":48360},{"$f":"'Income - SG'!D78","v":37440},{"$f":"'Income - SG'!E78","v":36920},{"$f":"'Income - SG'!F78","v":37960},{"$f":"'Income - SG'!G78","v":35360},{"$f":"'Income - SG'!H78","v":31720},{"$f":"'Income - SG'!I78","v":36920},{"$f":"'Income - SG'!J78","v":46800},{"$f":"'Income - SG'!K78","v":42640},{"$f":"'Income - SG'!L78","v":47840},{"$f":"'Income - SG'!M78","v":40560},{"$f":"'Income - SG'!N78","v":39000},{"$f":"'Income - SG'!O78","v":39520},{"$f":"'Income - SG'!P78","v":37440},{"$f":"'Income - SG'!Q78","v":32760},{"$f":"'Income - SG'!R78","v":40560},{"$f":"'Income - SG'!S78","v":35360},{"$f":"'Income - SG'!T78","v":42640},{"$f":"'Income - SG'!U78","v":40040},{"$f":"'Income - SG'!V78","v":35360},{"$f":"'Income - SG'!W78","v":38480},{"$f":"'Income - SG'!X78","v":40040},{"$f":"'Income - SG'!Y78","v":40560},{"$f":"'Income - SG'!Z78","v":36400},{"$f":"'Income - SG'!AA78","v":36920},{"$f":"'Income - SG'!AB78","v":43680},{"$f":"'Income - SG'!AC78","v":37440},{"$f":"'Income - SG'!AD78","v":39520},{"$f":"'Income - SG'!AE78","v":43160},{"$f":"'Income - SG'!AF78","v":34320},{"$f":"'Income - SG'!AG78","v":42640},{"$f":"'Income - SG'!AH78","v":45760},{"$f":"'Income - SG'!AI78","v":42640},{"$f":"'Income - SG'!AJ78","v":46800},{"$f":"'Income - SG'!AK78","v":47840},{"$f":"'Income - SG'!AL78","v":32760},{"$f":"'Income - SG'!AM78","v":35360},{"$f":"'Income - SG'!AN78","v":37960},{"$f":"'Income - SG'!AO78","v":36400},{"$f":"'Income - SG'!AP78","v":39520},{"$f":"'Income - SG'!AQ78","v":34320},{"$f":"'Income - SG'!AR78","v":42640},{"$f":"'Income - SG'!AS78","v":40560},{"$f":"'Income - SG'!AT78","v":36920},{"$f":"'Income - SG'!AU78","v":42640},{"$f":"'Income - SG'!AV78","v":36920},{"$f":"'Income - SG'!AW78","v":42640},{"$f":"'Income - SG'!AX78","v":40040},{"$f":"'Income - SG'!AY78","v":34840},{"$f":"'Income - SG'!AZ78","v":34320},{"$f":"'Income - SG'!BA78","v":40040},{"$f":"'Income - SG'!BB78","v":39000},{"$f":"'Income - SG'!BC78","v":40560},{"$f":"'Income - SG'!BD78","v":35880},{"$f":"'Income - SG'!BE78","v":37960},{"$f":"'Income - SG'!BF78","v":43160},{"$f":"'Income - SG'!BG78","v":38480},{"$f":"'Income - SG'!BH78","v":36920},{"$f":"'Income - SG'!BI78","v":41600},{"$f":"'Income - SG'!BJ78","v":45760},{"$f":"'Income - SG'!BK78","v":42640},{"$f":"'Income - SG'!BL78","v":34840},{"$f":"'Income - SG'!BM78","v":34320},{"$f":"'Income - SG'!BN78","v":35880},{"$f":"'Income - SG'!BO78","v":36920},{"$f":"'Income - SG'!BP78","v":28600},{"$f":"'Income - SG'!BQ78","v":39000},{"$f":"'Income - SG'!BR78","v":33280},{"$f":"'Income - SG'!BS78","v":42640},{"$f":"'Income - SG'!BT78","v":34840},{"$f":"'Income - SG'!BU78","v":32240},{"$f":"'Income - SG'!BV78","v":38480},{"$f":"'Income - SG'!BW78","v":37440},{"$f":"'Income - SG'!BX78","v":37440},{"$f":"'Income - SG'!BY78","v":35880},{"$f":"'Income - SG'!BZ78","v":49400},{"$f":"'Income - SG'!CA78","v":39520},{"$f":"'Income - SG'!CB78","v":34320},{"$f":"'Income - SG'!CC78","v":36920},{"$f":"'Income - SG'!CD78","v":33800},{"$f":"'Income - SG'!CE75","v":32760},{"$f":"'Income - SG'!CF75","v":33800},{"$f":"'Income - SG'!CG78","v":33280},{"$f":"'Income - SG'!CH78","v":34320},{"$f":"'Income - SG'!CI78","v":35360},{"$f":"'Income - SG'!CJ78","v":34320},{"$f":"'Income - SG'!CK78","v":37960},{"$f":"'Income - SG'!CL78","v":46800},{"$f":"'Income - SG'!CM78","v":42640},{"$f":"'Income - SG'!CN78","v":47840},{"$f":"'Income - SG'!CO78","v":40560},{"$f":"'Income - SG'!CP78","v":42640},{"$f":"'Income - SG'!CQ78","v":40040},{"$f":"'Income - SG'!CR78","v":39520},{"$f":"'Income - SG'!CS78","v":36920},{"$f":"'Income - SG'!CT78","v":40040},{"$f":"'Income - SG'!CU78","v":34320},{"$f":"'Income - SG'!CV78","v":37960},{"$f":"'Income - SG'!CW78","v":32760},{"$f":"'Income - SG'!CX78","v":41080},{"$f":"'Income - SG'!CY78","v":39000},{"$f":"'Income - SG'!CZ78","v":37440},{"$f":"'Income - SG'!DA78","v":42640},{"$f":"'Income - SG'!DB78","v":39520},{"$f":"'Income - SG'!DC78","v":43680},{"$f":"'Income - SG'!DD78","v":41080},{"$f":"'Income - SG'!DE78","v":40040},{"$f":"'Income - SG'!DF78","v":35880},{"$f":"'Income - SG'!DG78","v":39000},{"$f":"'Income - SG'!DH78","v":35360},{"$f":"'Income - SG'!DI78","v":42640},{"$f":"'Income - SG'!DJ78","v":37440},{"$f":"'Income - SG'!DK78","v":35880},{"$f":"'Income - SG'!DL78","v":40560},{"$f":"'Income - SG'!DM78","v":42120},{"$f":"'Income - SG'!DN78","v":38480},{"$f":"'Income - SG'!DO78","v":37440},{"$f":"'Income - SG'!DP78","v":34320},{"$f":"'Income - SG'!DQ78","v":42120},{"$f":"'Income - SG'!DR78","v":35360},{"$f":"'Income - SG'!DS78","v":36400},{"$f":"'Income - SG'!DT78","v":33800},{"$f":"'Income - SG'!DU78","v":37960},{"$f":"'Income - SG'!DV78","v":40040},{"$f":"'Income - SG'!DW78","v":43160},{"$f":"'Income - SG'!DX78","v":38480},{"$f":"'Income - SG'!DY78","v":34320},{"$f":"'Income - SG'!DZ78","v":40040},{"$f":"'Income - SG'!EA78","v":39000},{"$f":"'Income - SG'!EB78","v":40560},{"$f":"'Income - SG'!EC78","v":36400},{"$f":"'Income - SG'!ED78","v":35158.764824433536},{"$f":"'Income - SG'!EE78","v":34848.579188373209},{"$f":"'Income - SG'!EF78","v":40356.403490420256},{"$f":"'Income - SG'!EG78","v":40344.214196434426},{"$f":"'Income - SG'!EH78","v":47840},{"$f":"'Income - SG'!EI78","v":41080},{"$f":"'Income - SG'!EJ78","v":41080},{"$f":"'Income - SG'!EK78","v":44720},{"$f":"'Income - SG'!EL78","v":47320},{"$f":"'Income - SG'!EM78","v":44720},{"$f":"'Income - SG'!EN78","v":37960},{"$f":"'Income - SG'!EO78","v":33280},{"$f":"'Income - SG'!EP78","v":39520},{"$f":"'Income - SG'!EQ78","v":45500},{"$f":"'Income - SG'!ER78","v":41600},{"$f":"'Income - SG'!ES78","v":49400},{"$f":"'Income - SG'!ET78","v":34320},{"$f":"'Income - SG'!EU78","v":42640},{"$f":"'Income - SG'!EV78","v":27560},{"$f":"'Income - SG'!EW78","v":35880},{"$f":"'Income - SG'!EX78","v":35360},{"$f":"'Income - SG'!EY78","v":31200},{"$f":"'Income - SG'!EZ78","v":46280},{"$f":"'Income - SG'!FA78","v":43160},{"$f":"'Income - SG'!FB78","v":45240},{"$f":"'Income - SG'!FC78","v":40040},{"$f":"'Income - SG'!FD78","v":40560},{"$f":"'Income - SG'!FE78","v":36400},{"$f":"'Income - SG'!FF78","v":37960},{"$f":"'Income - SG'!FG78","v":44200},{"$f":"'Income - SG'!FH78","v":46800},{"$f":"'Income - SG'!FI78","v":44200},{"$f":"'Income - SG'!FJ78","v":35880},{"$f":"'Income - SG'!FK78","v":41600},{"$f":"'Income - SG'!FL78","v":37960},{"$f":"'Income - SG'!FM78","v":31720},{"$f":"'Income - SG'!FN78","v":44720},{"$f":"'Income - SG'!FO78","v":40560},{"$f":"'Income - SG'!FP78","v":46280},{"$f":"'Income - SG'!FQ78","v":47320},{"$f":"'Income - SG'!FR78","v":40560},{"$f":"'Income - SG'!FS78","v":39520},{"$f":"'Income - SG'!FT78","v":34840},{"$f":"'Income - SG'!FU78","v":42640},{"$f":"'Income - SG'!FV78","v":42640},{"$f":"'Income - SG'!FW78","v":41080},{"$f":"'Income - SG'!FX78","v":39520},{"$f":"'Income - SG'!FY78","v":34840},{"$f":"'Income - SG'!FZ78","v":42640},{"$f":"'Income - SG'!GA78","v":36920},{"$f":"'Income - SG'!GB78","v":40040},{"$f":"'Income - SG'!GC78","v":43160},{"$f":"'Income - SG'!GD78","v":51480},{"$f":"'Income - SG'!GE78","v":36400},{"$f":"'Income - SG'!GF78","v":35360},{"$f":"'Income - SG'!GG78","v":44720},{"$f":"'Income - SG'!GH78","v":47320},{"$f":"'Income - SG'!GI78","v":34840}]
[274,{"$f":"B273+1","v":67},42120,{"$f":"HLOOKUP(D$1,$BV$1:$KA$480,$A274,FALSE)","v":42120},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42120,49400,38480,37440,38480,36400,32760,37440,47840,43680,48880,41600,39520,40560,37960,33800,41600,35880,43160,40560,35880,39000,40560,41600,37440,37440,44720,37960,40560,44200,34840,43160,null,null,null,null,null,null,{"$f":"'Income - SG'!B79","v":42120},{"$f":"'Income - SG'!C79","v":49400},{"$f":"'Income - SG'!D79","v":38480},{"$f":"'Income - SG'!E79","v":37440},{"$f":"'Income - SG'!F79","v":38480},{"$f":"'Income - SG'!G79","v":36400},{"$f":"'Income - SG'!H79","v":32760},{"$f":"'Income - SG'!I79","v":37440},{"$f":"'Income - SG'!J79","v":47840},{"$f":"'Income - SG'!K79","v":43680},{"$f":"'Income - SG'!L79","v":48880},{"$f":"'Income - SG'!M79","v":41600},{"$f":"'Income - SG'!N79","v":39520},{"$f":"'Income - SG'!O79","v":40560},{"$f":"'Income - SG'!P79","v":37960},{"$f":"'Income - SG'!Q79","v":33800},{"$f":"'Income - SG'!R79","v":41600},{"$f":"'Income - SG'!S79","v":35880},{"$f":"'Income - SG'!T79","v":43160},{"$f":"'Income - SG'!U79","v":40560},{"$f":"'Income - SG'!V79","v":35880},{"$f":"'Income - SG'!W79","v":39000},{"$f":"'Income - SG'!X79","v":40560},{"$f":"'Income - SG'!Y79","v":41600},{"$f":"'Income - SG'!Z79","v":37440},{"$f":"'Income - SG'!AA79","v":37440},{"$f":"'Income - SG'!AB79","v":44720},{"$f":"'Income - SG'!AC79","v":37960},{"$f":"'Income - SG'!AD79","v":40560},{"$f":"'Income - SG'!AE79","v":44200},{"$f":"'Income - SG'!AF79","v":34840},{"$f":"'Income - SG'!AG79","v":43160},{"$f":"'Income - SG'!AH79","v":46800},{"$f":"'Income - SG'!AI79","v":43160},{"$f":"'Income - SG'!AJ79","v":47840},{"$f":"'Income - SG'!AK79","v":48880},{"$f":"'Income - SG'!AL79","v":33800},{"$f":"'Income - SG'!AM79","v":35880},{"$f":"'Income - SG'!AN79","v":39000},{"$f":"'Income - SG'!AO79","v":37440},{"$f":"'Income - SG'!AP79","v":40560},{"$f":"'Income - SG'!AQ79","v":34840},{"$f":"'Income - SG'!AR79","v":43680},{"$f":"'Income - SG'!AS79","v":41600},{"$f":"'Income - SG'!AT79","v":37960},{"$f":"'Income - SG'!AU79","v":43160},{"$f":"'Income - SG'!AV79","v":37440},{"$f":"'Income - SG'!AW79","v":43160},{"$f":"'Income - SG'!AX79","v":40560},{"$f":"'Income - SG'!AY79","v":35360},{"$f":"'Income - SG'!AZ79","v":34840},{"$f":"'Income - SG'!BA79","v":40560},{"$f":"'Income - SG'!BB79","v":39520},{"$f":"'Income - SG'!BC79","v":41600},{"$f":"'Income - SG'!BD79","v":36400},{"$f":"'Income - SG'!BE79","v":38480},{"$f":"'Income - SG'!BF79","v":43680},{"$f":"'Income - SG'!BG79","v":39000},{"$f":"'Income - SG'!BH79","v":37440},{"$f":"'Income - SG'!BI79","v":42120},{"$f":"'Income - SG'!BJ79","v":46800},{"$f":"'Income - SG'!BK79","v":43160},{"$f":"'Income - SG'!BL79","v":35360},{"$f":"'Income - SG'!BM79","v":34840},{"$f":"'Income - SG'!BN79","v":36400},{"$f":"'Income - SG'!BO79","v":37440},{"$f":"'Income - SG'!BP79","v":29120},{"$f":"'Income - SG'!BQ79","v":39520},{"$f":"'Income - SG'!BR79","v":33800},{"$f":"'Income - SG'!BS79","v":43160},{"$f":"'Income - SG'!BT79","v":35360},{"$f":"'Income - SG'!BU79","v":32760},{"$f":"'Income - SG'!BV79","v":39520},{"$f":"'Income - SG'!BW79","v":38480},{"$f":"'Income - SG'!BX79","v":37960},{"$f":"'Income - SG'!BY79","v":36920},{"$f":"'Income - SG'!BZ79","v":50440},{"$f":"'Income - SG'!CA79","v":40040},{"$f":"'Income - SG'!CB79","v":35360},{"$f":"'Income - SG'!CC79","v":37440},{"$f":"'Income - SG'!CD79","v":34320},{"$f":"'Income - SG'!CE76","v":33280},{"$f":"'Income - SG'!CF76","v":34320},{"$f":"'Income - SG'!CG79","v":33800},{"$f":"'Income - SG'!CH79","v":34840},{"$f":"'Income - SG'!CI79","v":35880},{"$f":"'Income - SG'!CJ79","v":34840},{"$f":"'Income - SG'!CK79","v":38480},{"$f":"'Income - SG'!CL79","v":47840},{"$f":"'Income - SG'!CM79","v":43680},{"$f":"'Income - SG'!CN79","v":48880},{"$f":"'Income - SG'!CO79","v":41600},{"$f":"'Income - SG'!CP79","v":43160},{"$f":"'Income - SG'!CQ79","v":41080},{"$f":"'Income - SG'!CR79","v":40560},{"$f":"'Income - SG'!CS79","v":37960},{"$f":"'Income - SG'!CT79","v":40560},{"$f":"'Income - SG'!CU79","v":34840},{"$f":"'Income - SG'!CV79","v":38480},{"$f":"'Income - SG'!CW79","v":33800},{"$f":"'Income - SG'!CX79","v":42120},{"$f":"'Income - SG'!CY79","v":39520},{"$f":"'Income - SG'!CZ79","v":38480},{"$f":"'Income - SG'!DA79","v":43160},{"$f":"'Income - SG'!DB79","v":40040},{"$f":"'Income - SG'!DC79","v":44720},{"$f":"'Income - SG'!DD79","v":41600},{"$f":"'Income - SG'!DE79","v":40560},{"$f":"'Income - SG'!DF79","v":36920},{"$f":"'Income - SG'!DG79","v":40040},{"$f":"'Income - SG'!DH79","v":35880},{"$f":"'Income - SG'!DI79","v":43160},{"$f":"'Income - SG'!DJ79","v":38480},{"$f":"'Income - SG'!DK79","v":36920},{"$f":"'Income - SG'!DL79","v":41600},{"$f":"'Income - SG'!DM79","v":43160},{"$f":"'Income - SG'!DN79","v":39000},{"$f":"'Income - SG'!DO79","v":38480},{"$f":"'Income - SG'!DP79","v":35360},{"$f":"'Income - SG'!DQ79","v":43160},{"$f":"'Income - SG'!DR79","v":35880},{"$f":"'Income - SG'!DS79","v":37440},{"$f":"'Income - SG'!DT79","v":34840},{"$f":"'Income - SG'!DU79","v":39000},{"$f":"'Income - SG'!DV79","v":40560},{"$f":"'Income - SG'!DW79","v":43680},{"$f":"'Income - SG'!DX79","v":39000},{"$f":"'Income - SG'!DY79","v":34840},{"$f":"'Income - SG'!DZ79","v":40560},{"$f":"'Income - SG'!EA79","v":39520},{"$f":"'Income - SG'!EB79","v":41600},{"$f":"'Income - SG'!EC79","v":37440},{"$f":"'Income - SG'!ED79","v":36119.264139155079},{"$f":"'Income - SG'!EE79","v":35832.121862835884},{"$f":"'Income - SG'!EF79","v":40716.985767021892},{"$f":"'Income - SG'!EG79","v":40653.457009407255},{"$f":"'Income - SG'!EH79","v":48360},{"$f":"'Income - SG'!EI79","v":42120},{"$f":"'Income - SG'!EJ79","v":41600},{"$f":"'Income - SG'!EK79","v":45240},{"$f":"'Income - SG'!EL79","v":47840},{"$f":"'Income - SG'!EM79","v":45240},{"$f":"'Income - SG'!EN79","v":38480},{"$f":"'Income - SG'!EO79","v":33800},{"$f":"'Income - SG'!EP79","v":40560},{"$f":"'Income - SG'!EQ79","v":46540},{"$f":"'Income - SG'!ER79","v":42640},{"$f":"'Income - SG'!ES79","v":50440},{"$f":"'Income - SG'!ET79","v":34840},{"$f":"'Income - SG'!EU79","v":43160},{"$f":"'Income - SG'!EV79","v":28080},{"$f":"'Income - SG'!EW79","v":36400},{"$f":"'Income - SG'!EX79","v":35880},{"$f":"'Income - SG'!EY79","v":32240},{"$f":"'Income - SG'!EZ79","v":46800},{"$f":"'Income - SG'!FA79","v":44200},{"$f":"'Income - SG'!FB79","v":46280},{"$f":"'Income - SG'!FC79","v":40560},{"$f":"'Income - SG'!FD79","v":41600},{"$f":"'Income - SG'!FE79","v":36920},{"$f":"'Income - SG'!FF79","v":38480},{"$f":"'Income - SG'!FG79","v":45240},{"$f":"'Income - SG'!FH79","v":47840},{"$f":"'Income - SG'!FI79","v":44720},{"$f":"'Income - SG'!FJ79","v":36920},{"$f":"'Income - SG'!FK79","v":42120},{"$f":"'Income - SG'!FL79","v":38480},{"$f":"'Income - SG'!FM79","v":32240},{"$f":"'Income - SG'!FN79","v":45760},{"$f":"'Income - SG'!FO79","v":41600},{"$f":"'Income - SG'!FP79","v":47320},{"$f":"'Income - SG'!FQ79","v":48360},{"$f":"'Income - SG'!FR79","v":41600},{"$f":"'Income - SG'!FS79","v":40560},{"$f":"'Income - SG'!FT79","v":35360},{"$f":"'Income - SG'!FU79","v":43160},{"$f":"'Income - SG'!FV79","v":43680},{"$f":"'Income - SG'!FW79","v":41600},{"$f":"'Income - SG'!FX79","v":40560},{"$f":"'Income - SG'!FY79","v":35360},{"$f":"'Income - SG'!FZ79","v":43680},{"$f":"'Income - SG'!GA79","v":37440},{"$f":"'Income - SG'!GB79","v":40560},{"$f":"'Income - SG'!GC79","v":43680},{"$f":"'Income - SG'!GD79","v":52520},{"$f":"'Income - SG'!GE79","v":37440},{"$f":"'Income - SG'!GF79","v":36400},{"$f":"'Income - SG'!GG79","v":45240},{"$f":"'Income - SG'!GH79","v":48360},{"$f":"'Income - SG'!GI79","v":35360}]
[275,68,43160,43160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,43160,50440,39000,37960,39520,36920,33280,38480,48880,44200,49400,42120,40560,41080,39000,34320,42120,36400,44200,41600,36400,39520,41600,42120,37960,37960,45240,38480,41080,44720,35880,44200,null,null,null,null,null,null,{"$f":"'Income - SG'!B80","v":43160},{"$f":"'Income - SG'!C80","v":50440},{"$f":"'Income - SG'!D80","v":39000},{"$f":"'Income - SG'!E80","v":37960},{"$f":"'Income - SG'!F80","v":39520},{"$f":"'Income - SG'!G80","v":36920},{"$f":"'Income - SG'!H80","v":33280},{"$f":"'Income - SG'!I80","v":38480},{"$f":"'Income - SG'!J80","v":48880},{"$f":"'Income - SG'!K80","v":44200},{"$f":"'Income - SG'!L80","v":49400},{"$f":"'Income - SG'!M80","v":42120},{"$f":"'Income - SG'!N80","v":40560},{"$f":"'Income - SG'!O80","v":41080},{"$f":"'Income - SG'!P80","v":39000},{"$f":"'Income - SG'!Q80","v":34320},{"$f":"'Income - SG'!R80","v":42120},{"$f":"'Income - SG'!S80","v":36400},{"$f":"'Income - SG'!T80","v":44200},{"$f":"'Income - SG'!U80","v":41600},{"$f":"'Income - SG'!V80","v":36400},{"$f":"'Income - SG'!W80","v":39520},{"$f":"'Income - SG'!X80","v":41600},{"$f":"'Income - SG'!Y80","v":42120},{"$f":"'Income - SG'!Z80","v":37960},{"$f":"'Income - SG'!AA80","v":37960},{"$f":"'Income - SG'!AB80","v":45240},{"$f":"'Income - SG'!AC80","v":38480},{"$f":"'Income - SG'!AD80","v":41080},{"$f":"'Income - SG'!AE80","v":44720},{"$f":"'Income - SG'!AF80","v":35880},{"$f":"'Income - SG'!AG80","v":44200},{"$f":"'Income - SG'!AH80","v":47320},{"$f":"'Income - SG'!AI80","v":44200},{"$f":"'Income - SG'!AJ80","v":48880},{"$f":"'Income - SG'!AK80","v":49400},{"$f":"'Income - SG'!AL80","v":34320},{"$f":"'Income - SG'!AM80","v":36400},{"$f":"'Income - SG'!AN80","v":39520},{"$f":"'Income - SG'!AO80","v":37960},{"$f":"'Income - SG'!AP80","v":41080},{"$f":"'Income - SG'!AQ80","v":35880},{"$f":"'Income - SG'!AR80","v":44200},{"$f":"'Income - SG'!AS80","v":42120},{"$f":"'Income - SG'!AT80","v":38480},{"$f":"'Income - SG'!AU80","v":44200},{"$f":"'Income - SG'!AV80","v":37960},{"$f":"'Income - SG'!AW80","v":44200},{"$f":"'Income - SG'!AX80","v":41600},{"$f":"'Income - SG'!AY80","v":36400},{"$f":"'Income - SG'!AZ80","v":35880},{"$f":"'Income - SG'!BA80","v":41080},{"$f":"'Income - SG'!BB80","v":40560},{"$f":"'Income - SG'!BC80","v":42120},{"$f":"'Income - SG'!BD80","v":36920},{"$f":"'Income - SG'!BE80","v":39000},{"$f":"'Income - SG'!BF80","v":44720},{"$f":"'Income - SG'!BG80","v":40040},{"$f":"'Income - SG'!BH80","v":38480},{"$f":"'Income - SG'!BI80","v":43160},{"$f":"'Income - SG'!BJ80","v":47320},{"$f":"'Income - SG'!BK80","v":44200},{"$f":"'Income - SG'!BL80","v":36400},{"$f":"'Income - SG'!BM80","v":35880},{"$f":"'Income - SG'!BN80","v":36920},{"$f":"'Income - SG'!BO80","v":38480},{"$f":"'Income - SG'!BP80","v":30160},{"$f":"'Income - SG'!BQ80","v":40560},{"$f":"'Income - SG'!BR80","v":34320},{"$f":"'Income - SG'!BS80","v":44200},{"$f":"'Income - SG'!BT80","v":35880},{"$f":"'Income - SG'!BU80","v":33280},{"$f":"'Income - SG'!BV80","v":40040},{"$f":"'Income - SG'!BW80","v":39000},{"$f":"'Income - SG'!BX80","v":39000},{"$f":"'Income - SG'!BY80","v":37440},{"$f":"'Income - SG'!BZ80","v":50960},{"$f":"'Income - SG'!CA80","v":41080},{"$f":"'Income - SG'!CB80","v":35880},{"$f":"'Income - SG'!CC80","v":37960},{"$f":"'Income - SG'!CD80","v":34840},{"$f":"'Income - SG'!CE77","v":33800},{"$f":"'Income - SG'!CF77","v":34840},{"$f":"'Income - SG'!CG80","v":34320},{"$f":"'Income - SG'!CH80","v":35880},{"$f":"'Income - SG'!CI80","v":36400},{"$f":"'Income - SG'!CJ80","v":35360},{"$f":"'Income - SG'!CK80","v":39520},{"$f":"'Income - SG'!CL80","v":48880},{"$f":"'Income - SG'!CM80","v":44200},{"$f":"'Income - SG'!CN80","v":49400},{"$f":"'Income - SG'!CO80","v":42120},{"$f":"'Income - SG'!CP80","v":44200},{"$f":"'Income - SG'!CQ80","v":41600},{"$f":"'Income - SG'!CR80","v":41080},{"$f":"'Income - SG'!CS80","v":38480},{"$f":"'Income - SG'!CT80","v":41600},{"$f":"'Income - SG'!CU80","v":35880},{"$f":"'Income - SG'!CV80","v":39000},{"$f":"'Income - SG'!CW80","v":34320},{"$f":"'Income - SG'!CX80","v":42640},{"$f":"'Income - SG'!CY80","v":40560},{"$f":"'Income - SG'!CZ80","v":39000},{"$f":"'Income - SG'!DA80","v":44200},{"$f":"'Income - SG'!DB80","v":40560},{"$f":"'Income - SG'!DC80","v":45240},{"$f":"'Income - SG'!DD80","v":42120},{"$f":"'Income - SG'!DE80","v":41600},{"$f":"'Income - SG'!DF80","v":37440},{"$f":"'Income - SG'!DG80","v":40560},{"$f":"'Income - SG'!DH80","v":36400},{"$f":"'Income - SG'!DI80","v":44200},{"$f":"'Income - SG'!DJ80","v":39000},{"$f":"'Income - SG'!DK80","v":37440},{"$f":"'Income - SG'!DL80","v":42120},{"$f":"'Income - SG'!DM80","v":43680},{"$f":"'Income - SG'!DN80","v":39520},{"$f":"'Income - SG'!DO80","v":38480},{"$f":"'Income - SG'!DP80","v":35880},{"$f":"'Income - SG'!DQ80","v":43680},{"$f":"'Income - SG'!DR80","v":36400},{"$f":"'Income - SG'!DS80","v":37960},{"$f":"'Income - SG'!DT80","v":35360},{"$f":"'Income - SG'!DU80","v":39520},{"$f":"'Income - SG'!DV80","v":41600},{"$f":"'Income - SG'!DW80","v":44720},{"$f":"'Income - SG'!DX80","v":40040},{"$f":"'Income - SG'!DY80","v":35880},{"$f":"'Income - SG'!DZ80","v":41080},{"$f":"'Income - SG'!EA80","v":40560},{"$f":"'Income - SG'!EB80","v":42120},{"$f":"'Income - SG'!EC80","v":37960},{"$f":"'Income - SG'!ED80","v":37079.763453876621},{"$f":"'Income - SG'!EE80","v":36815.664537298559},{"$f":"'Income - SG'!EF80","v":41077.568043623527},{"$f":"'Income - SG'!EG80","v":40962.699822380084},{"$f":"'Income - SG'!EH80","v":49400},{"$f":"'Income - SG'!EI80","v":42640},{"$f":"'Income - SG'!EJ80","v":42120},{"$f":"'Income - SG'!EK80","v":46280},{"$f":"'Income - SG'!EL80","v":48360},{"$f":"'Income - SG'!EM80","v":45760},{"$f":"'Income - SG'!EN80","v":39000},{"$f":"'Income - SG'!EO80","v":34320},{"$f":"'Income - SG'!EP80","v":41080},{"$f":"'Income - SG'!EQ80","v":47060},{"$f":"'Income - SG'!ER80","v":43160},{"$f":"'Income - SG'!ES80","v":50960},{"$f":"'Income - SG'!ET80","v":35880},{"$f":"'Income - SG'!EU80","v":44200},{"$f":"'Income - SG'!EV80","v":28600},{"$f":"'Income - SG'!EW80","v":37440},{"$f":"'Income - SG'!EX80","v":36920},{"$f":"'Income - SG'!EY80","v":32760},{"$f":"'Income - SG'!EZ80","v":47840},{"$f":"'Income - SG'!FA80","v":44720},{"$f":"'Income - SG'!FB80","v":46800},{"$f":"'Income - SG'!FC80","v":41080},{"$f":"'Income - SG'!FD80","v":42120},{"$f":"'Income - SG'!FE80","v":37440},{"$f":"'Income - SG'!FF80","v":39520},{"$f":"'Income - SG'!FG80","v":46280},{"$f":"'Income - SG'!FH80","v":48880},{"$f":"'Income - SG'!FI80","v":45760},{"$f":"'Income - SG'!FJ80","v":37440},{"$f":"'Income - SG'!FK80","v":43160},{"$f":"'Income - SG'!FL80","v":39000},{"$f":"'Income - SG'!FM80","v":33280},{"$f":"'Income - SG'!FN80","v":46280},{"$f":"'Income - SG'!FO80","v":42120},{"$f":"'Income - SG'!FP80","v":47840},{"$f":"'Income - SG'!FQ80","v":49400},{"$f":"'Income - SG'!FR80","v":42120},{"$f":"'Income - SG'!FS80","v":41080},{"$f":"'Income - SG'!FT80","v":36400},{"$f":"'Income - SG'!FU80","v":44200},{"$f":"'Income - SG'!FV80","v":44200},{"$f":"'Income - SG'!FW80","v":42640},{"$f":"'Income - SG'!FX80","v":41080},{"$f":"'Income - SG'!FY80","v":36400},{"$f":"'Income - SG'!FZ80","v":44200},{"$f":"'Income - SG'!GA80","v":37960},{"$f":"'Income - SG'!GB80","v":41600},{"$f":"'Income - SG'!GC80","v":44720},{"$f":"'Income - SG'!GD80","v":53560},{"$f":"'Income - SG'!GE80","v":37960},{"$f":"'Income - SG'!GF80","v":36920},{"$f":"'Income - SG'!GG80","v":45760},{"$f":"'Income - SG'!GH80","v":48880},{"$f":"'Income - SG'!GI80","v":36400}]
[276,69,43680,43680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,43680,51480,39520,39000,40040,37440,33800,39000,49920,45240,50440,43160,41080,42120,39520,34840,42640,37440,44720,42120,36920,40560,42120,43160,39000,39000,46280,39520,42120,45760,36400,44720,null,null,null,null,null,null,{"$f":"'Income - SG'!B81","v":43680},{"$f":"'Income - SG'!C81","v":51480},{"$f":"'Income - SG'!D81","v":39520},{"$f":"'Income - SG'!E81","v":39000},{"$f":"'Income - SG'!F81","v":40040},{"$f":"'Income - SG'!G81","v":37440},{"$f":"'Income - SG'!H81","v":33800},{"$f":"'Income - SG'!I81","v":39000},{"$f":"'Income - SG'!J81","v":49920},{"$f":"'Income - SG'!K81","v":45240},{"$f":"'Income - SG'!L81","v":50440},{"$f":"'Income - SG'!M81","v":43160},{"$f":"'Income - SG'!N81","v":41080},{"$f":"'Income - SG'!O81","v":42120},{"$f":"'Income - SG'!P81","v":39520},{"$f":"'Income - SG'!Q81","v":34840},{"$f":"'Income - SG'!R81","v":42640},{"$f":"'Income - SG'!S81","v":37440},{"$f":"'Income - SG'!T81","v":44720},{"$f":"'Income - SG'!U81","v":42120},{"$f":"'Income - SG'!V81","v":36920},{"$f":"'Income - SG'!W81","v":40560},{"$f":"'Income - SG'!X81","v":42120},{"$f":"'Income - SG'!Y81","v":43160},{"$f":"'Income - SG'!Z81","v":39000},{"$f":"'Income - SG'!AA81","v":39000},{"$f":"'Income - SG'!AB81","v":46280},{"$f":"'Income - SG'!AC81","v":39520},{"$f":"'Income - SG'!AD81","v":42120},{"$f":"'Income - SG'!AE81","v":45760},{"$f":"'Income - SG'!AF81","v":36400},{"$f":"'Income - SG'!AG81","v":44720},{"$f":"'Income - SG'!AH81","v":48360},{"$f":"'Income - SG'!AI81","v":44720},{"$f":"'Income - SG'!AJ81","v":49920},{"$f":"'Income - SG'!AK81","v":50440},{"$f":"'Income - SG'!AL81","v":34840},{"$f":"'Income - SG'!AM81","v":37440},{"$f":"'Income - SG'!AN81","v":40560},{"$f":"'Income - SG'!AO81","v":39000},{"$f":"'Income - SG'!AP81","v":42120},{"$f":"'Income - SG'!AQ81","v":36400},{"$f":"'Income - SG'!AR81","v":45240},{"$f":"'Income - SG'!AS81","v":43160},{"$f":"'Income - SG'!AT81","v":39000},{"$f":"'Income - SG'!AU81","v":44720},{"$f":"'Income - SG'!AV81","v":39000},{"$f":"'Income - SG'!AW81","v":44720},{"$f":"'Income - SG'!AX81","v":42120},{"$f":"'Income - SG'!AY81","v":36920},{"$f":"'Income - SG'!AZ81","v":36400},{"$f":"'Income - SG'!BA81","v":42120},{"$f":"'Income - SG'!BB81","v":41080},{"$f":"'Income - SG'!BC81","v":43160},{"$f":"'Income - SG'!BD81","v":37440},{"$f":"'Income - SG'!BE81","v":40040},{"$f":"'Income - SG'!BF81","v":45240},{"$f":"'Income - SG'!BG81","v":40560},{"$f":"'Income - SG'!BH81","v":39000},{"$f":"'Income - SG'!BI81","v":43680},{"$f":"'Income - SG'!BJ81","v":48360},{"$f":"'Income - SG'!BK81","v":44720},{"$f":"'Income - SG'!BL81","v":36920},{"$f":"'Income - SG'!BM81","v":36400},{"$f":"'Income - SG'!BN81","v":37440},{"$f":"'Income - SG'!BO81","v":39000},{"$f":"'Income - SG'!BP81","v":30680},{"$f":"'Income - SG'!BQ81","v":41600},{"$f":"'Income - SG'!BR81","v":35360},{"$f":"'Income - SG'!BS81","v":44720},{"$f":"'Income - SG'!BT81","v":36400},{"$f":"'Income - SG'!BU81","v":34320},{"$f":"'Income - SG'!BV81","v":41080},{"$f":"'Income - SG'!BW81","v":39520},{"$f":"'Income - SG'!BX81","v":39520},{"$f":"'Income - SG'!BY81","v":37960},{"$f":"'Income - SG'!BZ81","v":52000},{"$f":"'Income - SG'!CA81","v":41600},{"$f":"'Income - SG'!CB81","v":36400},{"$f":"'Income - SG'!CC81","v":39000},{"$f":"'Income - SG'!CD81","v":35360},{"$f":"'Income - SG'!CE78","v":34840},{"$f":"'Income - SG'!CF78","v":35880},{"$f":"'Income - SG'!CG81","v":35360},{"$f":"'Income - SG'!CH81","v":36400},{"$f":"'Income - SG'!CI81","v":36920},{"$f":"'Income - SG'!CJ81","v":35880},{"$f":"'Income - SG'!CK81","v":40040},{"$f":"'Income - SG'!CL81","v":49920},{"$f":"'Income - SG'!CM81","v":45240},{"$f":"'Income - SG'!CN81","v":50440},{"$f":"'Income - SG'!CO81","v":43160},{"$f":"'Income - SG'!CP81","v":44720},{"$f":"'Income - SG'!CQ81","v":42640},{"$f":"'Income - SG'!CR81","v":42120},{"$f":"'Income - SG'!CS81","v":39000},{"$f":"'Income - SG'!CT81","v":42120},{"$f":"'Income - SG'!CU81","v":36400},{"$f":"'Income - SG'!CV81","v":40040},{"$f":"'Income - SG'!CW81","v":34840},{"$f":"'Income - SG'!CX81","v":43680},{"$f":"'Income - SG'!CY81","v":41080},{"$f":"'Income - SG'!CZ81","v":39520},{"$f":"'Income - SG'!DA81","v":44720},{"$f":"'Income - SG'!DB81","v":41600},{"$f":"'Income - SG'!DC81","v":46280},{"$f":"'Income - SG'!DD81","v":43160},{"$f":"'Income - SG'!DE81","v":42120},{"$f":"'Income - SG'!DF81","v":37960},{"$f":"'Income - SG'!DG81","v":41080},{"$f":"'Income - SG'!DH81","v":37440},{"$f":"'Income - SG'!DI81","v":44720},{"$f":"'Income - SG'!DJ81","v":39520},{"$f":"'Income - SG'!DK81","v":38480},{"$f":"'Income - SG'!DL81","v":42640},{"$f":"'Income - SG'!DM81","v":44720},{"$f":"'Income - SG'!DN81","v":40560},{"$f":"'Income - SG'!DO81","v":39520},{"$f":"'Income - SG'!DP81","v":36400},{"$f":"'Income - SG'!DQ81","v":44720},{"$f":"'Income - SG'!DR81","v":37440},{"$f":"'Income - SG'!DS81","v":39000},{"$f":"'Income - SG'!DT81","v":35880},{"$f":"'Income - SG'!DU81","v":40560},{"$f":"'Income - SG'!DV81","v":42120},{"$f":"'Income - SG'!DW81","v":45240},{"$f":"'Income - SG'!DX81","v":40560},{"$f":"'Income - SG'!DY81","v":36400},{"$f":"'Income - SG'!DZ81","v":42120},{"$f":"'Income - SG'!EA81","v":41080},{"$f":"'Income - SG'!EB81","v":43160},{"$f":"'Income - SG'!EC81","v":39000},{"$f":"'Income - SG'!ED81","v":38040.262768598164},{"$f":"'Income - SG'!EE81","v":37799.207211761233},{"$f":"'Income - SG'!EF81","v":41438.150320225162},{"$f":"'Income - SG'!EG81","v":41271.942635352912},{"$f":"'Income - SG'!EH81","v":50440},{"$f":"'Income - SG'!EI81","v":43160},{"$f":"'Income - SG'!EJ81","v":43160},{"$f":"'Income - SG'!EK81","v":46800},{"$f":"'Income - SG'!EL81","v":49400},{"$f":"'Income - SG'!EM81","v":46800},{"$f":"'Income - SG'!EN81","v":40040},{"$f":"'Income - SG'!EO81","v":34840},{"$f":"'Income - SG'!EP81","v":42120},{"$f":"'Income - SG'!EQ81","v":48100},{"$f":"'Income - SG'!ER81","v":44200},{"$f":"'Income - SG'!ES81","v":52000},{"$f":"'Income - SG'!ET81","v":36400},{"$f":"'Income - SG'!EU81","v":44720},{"$f":"'Income - SG'!EV81","v":29120},{"$f":"'Income - SG'!EW81","v":37960},{"$f":"'Income - SG'!EX81","v":37440},{"$f":"'Income - SG'!EY81","v":33280},{"$f":"'Income - SG'!EZ81","v":48880},{"$f":"'Income - SG'!FA81","v":45760},{"$f":"'Income - SG'!FB81","v":47840},{"$f":"'Income - SG'!FC81","v":42120},{"$f":"'Income - SG'!FD81","v":43160},{"$f":"'Income - SG'!FE81","v":37960},{"$f":"'Income - SG'!FF81","v":40560},{"$f":"'Income - SG'!FG81","v":47320},{"$f":"'Income - SG'!FH81","v":49400},{"$f":"'Income - SG'!FI81","v":46280},{"$f":"'Income - SG'!FJ81","v":37960},{"$f":"'Income - SG'!FK81","v":43680},{"$f":"'Income - SG'!FL81","v":40040},{"$f":"'Income - SG'!FM81","v":33800},{"$f":"'Income - SG'!FN81","v":47320},{"$f":"'Income - SG'!FO81","v":43160},{"$f":"'Income - SG'!FP81","v":48880},{"$f":"'Income - SG'!FQ81","v":50440},{"$f":"'Income - SG'!FR81","v":43160},{"$f":"'Income - SG'!FS81","v":42120},{"$f":"'Income - SG'!FT81","v":36920},{"$f":"'Income - SG'!FU81","v":44720},{"$f":"'Income - SG'!FV81","v":45240},{"$f":"'Income - SG'!FW81","v":43160},{"$f":"'Income - SG'!FX81","v":42120},{"$f":"'Income - SG'!FY81","v":36920},{"$f":"'Income - SG'!FZ81","v":45240},{"$f":"'Income - SG'!GA81","v":39000},{"$f":"'Income - SG'!GB81","v":42120},{"$f":"'Income - SG'!GC81","v":45240},{"$f":"'Income - SG'!GD81","v":54600},{"$f":"'Income - SG'!GE81","v":38480},{"$f":"'Income - SG'!GF81","v":37440},{"$f":"'Income - SG'!GG81","v":46800},{"$f":"'Income - SG'!GH81","v":49920},{"$f":"'Income - SG'!GI81","v":36920}]
[277,70,44720,44720,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A277,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A277,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A277,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,44720,52000,40560,39520,40560,38480,34320,39520,50960,46280,51480,44200,42120,42640,40560,35360,43680,37960,45760,42640,37960,41080,43160,43680,39520,39520,46800,40040,42640,46800,36920,45760,null,null,null,null,null,null,{"$f":"'Income - SG'!B82","v":44720},{"$f":"'Income - SG'!C82","v":52000},{"$f":"'Income - SG'!D82","v":40560},{"$f":"'Income - SG'!E82","v":39520},{"$f":"'Income - SG'!F82","v":40560},{"$f":"'Income - SG'!G82","v":38480},{"$f":"'Income - SG'!H82","v":34320},{"$f":"'Income - SG'!I82","v":39520},{"$f":"'Income - SG'!J82","v":50960},{"$f":"'Income - SG'!K82","v":46280},{"$f":"'Income - SG'!L82","v":51480},{"$f":"'Income - SG'!M82","v":44200},{"$f":"'Income - SG'!N82","v":42120},{"$f":"'Income - SG'!O82","v":42640},{"$f":"'Income - SG'!P82","v":40560},{"$f":"'Income - SG'!Q82","v":35360},{"$f":"'Income - SG'!R82","v":43680},{"$f":"'Income - SG'!S82","v":37960},{"$f":"'Income - SG'!T82","v":45760},{"$f":"'Income - SG'!U82","v":42640},{"$f":"'Income - SG'!V82","v":37960},{"$f":"'Income - SG'!W82","v":41080},{"$f":"'Income - SG'!X82","v":43160},{"$f":"'Income - SG'!Y82","v":43680},{"$f":"'Income - SG'!Z82","v":39520},{"$f":"'Income - SG'!AA82","v":39520},{"$f":"'Income - SG'!AB82","v":46800},{"$f":"'Income - SG'!AC82","v":40040},{"$f":"'Income - SG'!AD82","v":42640},{"$f":"'Income - SG'!AE82","v":46800},{"$f":"'Income - SG'!AF82","v":36920},{"$f":"'Income - SG'!AG82","v":45760},{"$f":"'Income - SG'!AH82","v":49400},{"$f":"'Income - SG'!AI82","v":45760},{"$f":"'Income - SG'!AJ82","v":50960},{"$f":"'Income - SG'!AK82","v":51480},{"$f":"'Income - SG'!AL82","v":35880},{"$f":"'Income - SG'!AM82","v":37960},{"$f":"'Income - SG'!AN82","v":41080},{"$f":"'Income - SG'!AO82","v":39520},{"$f":"'Income - SG'!AP82","v":42640},{"$f":"'Income - SG'!AQ82","v":36920},{"$f":"'Income - SG'!AR82","v":46280},{"$f":"'Income - SG'!AS82","v":44200},{"$f":"'Income - SG'!AT82","v":40040},{"$f":"'Income - SG'!AU82","v":45760},{"$f":"'Income - SG'!AV82","v":39520},{"$f":"'Income - SG'!AW82","v":45760},{"$f":"'Income - SG'!AX82","v":43160},{"$f":"'Income - SG'!AY82","v":37440},{"$f":"'Income - SG'!AZ82","v":37440},{"$f":"'Income - SG'!BA82","v":42640},{"$f":"'Income - SG'!BB82","v":41600},{"$f":"'Income - SG'!BC82","v":43680},{"$f":"'Income - SG'!BD82","v":38480},{"$f":"'Income - SG'!BE82","v":40560},{"$f":"'Income - SG'!BF82","v":46280},{"$f":"'Income - SG'!BG82","v":41080},{"$f":"'Income - SG'!BH82","v":39520},{"$f":"'Income - SG'!BI82","v":44720},{"$f":"'Income - SG'!BJ82","v":49400},{"$f":"'Income - SG'!BK82","v":45760},{"$f":"'Income - SG'!BL82","v":37440},{"$f":"'Income - SG'!BM82","v":37440},{"$f":"'Income - SG'!BN82","v":38480},{"$f":"'Income - SG'!BO82","v":39520},{"$f":"'Income - SG'!BP82","v":31200},{"$f":"'Income - SG'!BQ82","v":42120},{"$f":"'Income - SG'!BR82","v":35880},{"$f":"'Income - SG'!BS82","v":45760},{"$f":"'Income - SG'!BT82","v":36920},{"$f":"'Income - SG'!BU82","v":34840},{"$f":"'Income - SG'!BV82","v":41600},{"$f":"'Income - SG'!BW82","v":40560},{"$f":"'Income - SG'!BX82","v":40040},{"$f":"'Income - SG'!BY82","v":39000},{"$f":"'Income - SG'!BZ82","v":53040},{"$f":"'Income - SG'!CA82","v":42640},{"$f":"'Income - SG'!CB82","v":36920},{"$f":"'Income - SG'!CC82","v":39520},{"$f":"'Income - SG'!CD82","v":36400},{"$f":"'Income - SG'!CE79","v":35360},{"$f":"'Income - SG'!CF79","v":36400},{"$f":"'Income - SG'!CG82","v":35880},{"$f":"'Income - SG'!CH82","v":37440},{"$f":"'Income - SG'!CI82","v":37960},{"$f":"'Income - SG'!CJ82","v":36400},{"$f":"'Income - SG'!CK82","v":41080},{"$f":"'Income - SG'!CL82","v":50960},{"$f":"'Income - SG'!CM82","v":46280},{"$f":"'Income - SG'!CN82","v":51480},{"$f":"'Income - SG'!CO82","v":44200},{"$f":"'Income - SG'!CP82","v":45760},{"$f":"'Income - SG'!CQ82","v":43160},{"$f":"'Income - SG'!CR82","v":42640},{"$f":"'Income - SG'!CS82","v":40040},{"$f":"'Income - SG'!CT82","v":43160},{"$f":"'Income - SG'!CU82","v":37440},{"$f":"'Income - SG'!CV82","v":40560},{"$f":"'Income - SG'!CW82","v":35880},{"$f":"'Income - SG'!CX82","v":44200},{"$f":"'Income - SG'!CY82","v":42120},{"$f":"'Income - SG'!CZ82","v":40560},{"$f":"'Income - SG'!DA82","v":45760},{"$f":"'Income - SG'!DB82","v":42120},{"$f":"'Income - SG'!DC82","v":47320},{"$f":"'Income - SG'!DD82","v":43680},{"$f":"'Income - SG'!DE82","v":43160},{"$f":"'Income - SG'!DF82","v":39000},{"$f":"'Income - SG'!DG82","v":42120},{"$f":"'Income - SG'!DH82","v":37960},{"$f":"'Income - SG'!DI82","v":45760},{"$f":"'Income - SG'!DJ82","v":40560},{"$f":"'Income - SG'!DK82","v":39000},{"$f":"'Income - SG'!DL82","v":43680},{"$f":"'Income - SG'!DM82","v":45240},{"$f":"'Income - SG'!DN82","v":41080},{"$f":"'Income - SG'!DO82","v":40560},{"$f":"'Income - SG'!DP82","v":37440},{"$f":"'Income - SG'!DQ82","v":45240},{"$f":"'Income - SG'!DR82","v":37960},{"$f":"'Income - SG'!DS82","v":40040},{"$f":"'Income - SG'!DT82","v":36400},{"$f":"'Income - SG'!DU82","v":41080},{"$f":"'Income - SG'!DV82","v":43160},{"$f":"'Income - SG'!DW82","v":46280},{"$f":"'Income - SG'!DX82","v":41080},{"$f":"'Income - SG'!DY82","v":37440},{"$f":"'Income - SG'!DZ82","v":42640},{"$f":"'Income - SG'!EA82","v":41600},{"$f":"'Income - SG'!EB82","v":43680},{"$f":"'Income - SG'!EC82","v":39520},{"$f":"'Income - SG'!ED82","v":38367.422209964148},{"$f":"'Income - SG'!EE82","v":38140.200513922238},{"$f":"'Income - SG'!EF82","v":41798.732596826769},{"$f":"'Income - SG'!EG82","v":41581.18544832577},{"$f":"'Income - SG'!EH82","v":50960},{"$f":"'Income - SG'!EI82","v":44200},{"$f":"'Income - SG'!EJ82","v":43680},{"$f":"'Income - SG'!EK82","v":47320},{"$f":"'Income - SG'!EL82","v":49920},{"$f":"'Income - SG'!EM82","v":47320},{"$f":"'Income - SG'!EN82","v":40560},{"$f":"'Income - SG'!EO82","v":35360},{"$f":"'Income - SG'!EP82","v":42640},{"$f":"'Income - SG'!EQ82","v":48880},{"$f":"'Income - SG'!ER82","v":44720},{"$f":"'Income - SG'!ES82","v":53040},{"$f":"'Income - SG'!ET82","v":36920},{"$f":"'Income - SG'!EU82","v":45760},{"$f":"'Income - SG'!EV82","v":29640},{"$f":"'Income - SG'!EW82","v":39000},{"$f":"'Income - SG'!EX82","v":37960},{"$f":"'Income - SG'!EY82","v":33800},{"$f":"'Income - SG'!EZ82","v":49400},{"$f":"'Income - SG'!FA82","v":46280},{"$f":"'Income - SG'!FB82","v":48880},{"$f":"'Income - SG'!FC82","v":42640},{"$f":"'Income - SG'!FD82","v":43680},{"$f":"'Income - SG'!FE82","v":39000},{"$f":"'Income - SG'!FF82","v":41080},{"$f":"'Income - SG'!FG82","v":48360},{"$f":"'Income - SG'!FH82","v":50440},{"$f":"'Income - SG'!FI82","v":47320},{"$f":"'Income - SG'!FJ82","v":39000},{"$f":"'Income - SG'!FK82","v":44720},{"$f":"'Income - SG'!FL82","v":40560},{"$f":"'Income - SG'!FM82","v":34320},{"$f":"'Income - SG'!FN82","v":48360},{"$f":"'Income - SG'!FO82","v":43680},{"$f":"'Income - SG'!FP82","v":49920},{"$f":"'Income - SG'!FQ82","v":51480},{"$f":"'Income - SG'!FR82","v":44200},{"$f":"'Income - SG'!FS82","v":42640},{"$f":"'Income - SG'!FT82","v":37440},{"$f":"'Income - SG'!FU82","v":45760},{"$f":"'Income - SG'!FV82","v":46280},{"$f":"'Income - SG'!FW82","v":44200},{"$f":"'Income - SG'!FX82","v":42640},{"$f":"'Income - SG'!FY82","v":37440},{"$f":"'Income - SG'!FZ82","v":46280},{"$f":"'Income - SG'!GA82","v":39520},{"$f":"'Income - SG'!GB82","v":43160},{"$f":"'Income - SG'!GC82","v":46280},{"$f":"'Income - SG'!GD82","v":55640},{"$f":"'Income - SG'!GE82","v":39000},{"$f":"'Income - SG'!GF82","v":38480},{"$f":"'Income - SG'!GG82","v":47320},{"$f":"'Income - SG'!GH82","v":50440},{"$f":"'Income - SG'!GI82","v":37440}]
[278,71,45760,45760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,45760,53040,41080,40560,41600,39000,35360,40560,51480,47320,52520,44720,42640,43680,41080,36400,44200,39000,46800,43680,38480,42120,43680,44720,40560,40560,47840,41080,43680,47320,37960,46280,null,null,null,null,null,null,{"$f":"'Income - SG'!B83","v":45760},{"$f":"'Income - SG'!C83","v":53040},{"$f":"'Income - SG'!D83","v":41080},{"$f":"'Income - SG'!E83","v":40560},{"$f":"'Income - SG'!F83","v":41600},{"$f":"'Income - SG'!G83","v":39000},{"$f":"'Income - SG'!H83","v":35360},{"$f":"'Income - SG'!I83","v":40560},{"$f":"'Income - SG'!J83","v":51480},{"$f":"'Income - SG'!K83","v":47320},{"$f":"'Income - SG'!L83","v":52520},{"$f":"'Income - SG'!M83","v":44720},{"$f":"'Income - SG'!N83","v":42640},{"$f":"'Income - SG'!O83","v":43680},{"$f":"'Income - SG'!P83","v":41080},{"$f":"'Income - SG'!Q83","v":36400},{"$f":"'Income - SG'!R83","v":44200},{"$f":"'Income - SG'!S83","v":39000},{"$f":"'Income - SG'!T83","v":46800},{"$f":"'Income - SG'!U83","v":43680},{"$f":"'Income - SG'!V83","v":38480},{"$f":"'Income - SG'!W83","v":42120},{"$f":"'Income - SG'!X83","v":43680},{"$f":"'Income - SG'!Y83","v":44720},{"$f":"'Income - SG'!Z83","v":40560},{"$f":"'Income - SG'!AA83","v":40560},{"$f":"'Income - SG'!AB83","v":47840},{"$f":"'Income - SG'!AC83","v":41080},{"$f":"'Income - SG'!AD83","v":43680},{"$f":"'Income - SG'!AE83","v":47320},{"$f":"'Income - SG'!AF83","v":37960},{"$f":"'Income - SG'!AG83","v":46280},{"$f":"'Income - SG'!AH83","v":50440},{"$f":"'Income - SG'!AI83","v":46800},{"$f":"'Income - SG'!AJ83","v":51480},{"$f":"'Income - SG'!AK83","v":52520},{"$f":"'Income - SG'!AL83","v":36400},{"$f":"'Income - SG'!AM83","v":39000},{"$f":"'Income - SG'!AN83","v":41600},{"$f":"'Income - SG'!AO83","v":40560},{"$f":"'Income - SG'!AP83","v":43680},{"$f":"'Income - SG'!AQ83","v":37960},{"$f":"'Income - SG'!AR83","v":47320},{"$f":"'Income - SG'!AS83","v":44720},{"$f":"'Income - SG'!AT83","v":40560},{"$f":"'Income - SG'!AU83","v":46800},{"$f":"'Income - SG'!AV83","v":40560},{"$f":"'Income - SG'!AW83","v":46280},{"$f":"'Income - SG'!AX83","v":43680},{"$f":"'Income - SG'!AY83","v":38480},{"$f":"'Income - SG'!AZ83","v":37960},{"$f":"'Income - SG'!BA83","v":43680},{"$f":"'Income - SG'!BB83","v":42640},{"$f":"'Income - SG'!BC83","v":44720},{"$f":"'Income - SG'!BD83","v":39000},{"$f":"'Income - SG'!BE83","v":41600},{"$f":"'Income - SG'!BF83","v":47320},{"$f":"'Income - SG'!BG83","v":42120},{"$f":"'Income - SG'!BH83","v":40560},{"$f":"'Income - SG'!BI83","v":45760},{"$f":"'Income - SG'!BJ83","v":50440},{"$f":"'Income - SG'!BK83","v":46800},{"$f":"'Income - SG'!BL83","v":38480},{"$f":"'Income - SG'!BM83","v":37960},{"$f":"'Income - SG'!BN83","v":39000},{"$f":"'Income - SG'!BO83","v":40560},{"$f":"'Income - SG'!BP83","v":31720},{"$f":"'Income - SG'!BQ83","v":43160},{"$f":"'Income - SG'!BR83","v":36400},{"$f":"'Income - SG'!BS83","v":46280},{"$f":"'Income - SG'!BT83","v":37440},{"$f":"'Income - SG'!BU83","v":35360},{"$f":"'Income - SG'!BV83","v":42640},{"$f":"'Income - SG'!BW83","v":41080},{"$f":"'Income - SG'!BX83","v":41080},{"$f":"'Income - SG'!BY83","v":39520},{"$f":"'Income - SG'!BZ83","v":54080},{"$f":"'Income - SG'!CA83","v":43160},{"$f":"'Income - SG'!CB83","v":37960},{"$f":"'Income - SG'!CC83","v":40040},{"$f":"'Income - SG'!CD83","v":36920},{"$f":"'Income - SG'!CE80","v":35880},{"$f":"'Income - SG'!CF80","v":36920},{"$f":"'Income - SG'!CG83","v":36400},{"$f":"'Income - SG'!CH83","v":37960},{"$f":"'Income - SG'!CI83","v":38480},{"$f":"'Income - SG'!CJ83","v":37440},{"$f":"'Income - SG'!CK83","v":41600},{"$f":"'Income - SG'!CL83","v":51480},{"$f":"'Income - SG'!CM83","v":47320},{"$f":"'Income - SG'!CN83","v":52520},{"$f":"'Income - SG'!CO83","v":44720},{"$f":"'Income - SG'!CP83","v":46800},{"$f":"'Income - SG'!CQ83","v":44200},{"$f":"'Income - SG'!CR83","v":43680},{"$f":"'Income - SG'!CS83","v":40560},{"$f":"'Income - SG'!CT83","v":43680},{"$f":"'Income - SG'!CU83","v":37960},{"$f":"'Income - SG'!CV83","v":41600},{"$f":"'Income - SG'!CW83","v":36400},{"$f":"'Income - SG'!CX83","v":44720},{"$f":"'Income - SG'!CY83","v":42640},{"$f":"'Income - SG'!CZ83","v":41080},{"$f":"'Income - SG'!DA83","v":46280},{"$f":"'Income - SG'!DB83","v":43160},{"$f":"'Income - SG'!DC83","v":47840},{"$f":"'Income - SG'!DD83","v":44720},{"$f":"'Income - SG'!DE83","v":43680},{"$f":"'Income - SG'!DF83","v":39520},{"$f":"'Income - SG'!DG83","v":42640},{"$f":"'Income - SG'!DH83","v":39000},{"$f":"'Income - SG'!DI83","v":46800},{"$f":"'Income - SG'!DJ83","v":41080},{"$f":"'Income - SG'!DK83","v":39520},{"$f":"'Income - SG'!DL83","v":44200},{"$f":"'Income - SG'!DM83","v":46280},{"$f":"'Income - SG'!DN83","v":42120},{"$f":"'Income - SG'!DO83","v":41080},{"$f":"'Income - SG'!DP83","v":37960},{"$f":"'Income - SG'!DQ83","v":46280},{"$f":"'Income - SG'!DR83","v":38480},{"$f":"'Income - SG'!DS83","v":40560},{"$f":"'Income - SG'!DT83","v":37440},{"$f":"'Income - SG'!DU83","v":41600},{"$f":"'Income - SG'!DV83","v":43680},{"$f":"'Income - SG'!DW83","v":47320},{"$f":"'Income - SG'!DX83","v":42120},{"$f":"'Income - SG'!DY83","v":37960},{"$f":"'Income - SG'!DZ83","v":43680},{"$f":"'Income - SG'!EA83","v":42640},{"$f":"'Income - SG'!EB83","v":44720},{"$f":"'Income - SG'!EC83","v":40560},{"$f":"'Income - SG'!ED83","v":38694.581651330147},{"$f":"'Income - SG'!EE83","v":38481.193816083236},{"$f":"'Income - SG'!EF83","v":42159.314873428404},{"$f":"'Income - SG'!EG83","v":41890.428261298599},{"$f":"'Income - SG'!EH83","v":52000},{"$f":"'Income - SG'!EI83","v":44720},{"$f":"'Income - SG'!EJ83","v":44720},{"$f":"'Income - SG'!EK83","v":48360},{"$f":"'Income - SG'!EL83","v":50960},{"$f":"'Income - SG'!EM83","v":48360},{"$f":"'Income - SG'!EN83","v":41600},{"$f":"'Income - SG'!EO83","v":35880},{"$f":"'Income - SG'!EP83","v":43680},{"$f":"'Income - SG'!EQ83","v":49920},{"$f":"'Income - SG'!ER83","v":45760},{"$f":"'Income - SG'!ES83","v":54080},{"$f":"'Income - SG'!ET83","v":37960},{"$f":"'Income - SG'!EU83","v":46280},{"$f":"'Income - SG'!EV83","v":30160},{"$f":"'Income - SG'!EW83","v":39520},{"$f":"'Income - SG'!EX83","v":39000},{"$f":"'Income - SG'!EY83","v":34840},{"$f":"'Income - SG'!EZ83","v":50440},{"$f":"'Income - SG'!FA83","v":47320},{"$f":"'Income - SG'!FB83","v":49920},{"$f":"'Income - SG'!FC83","v":43680},{"$f":"'Income - SG'!FD83","v":44200},{"$f":"'Income - SG'!FE83","v":39520},{"$f":"'Income - SG'!FF83","v":42120},{"$f":"'Income - SG'!FG83","v":48880},{"$f":"'Income - SG'!FH83","v":50960},{"$f":"'Income - SG'!FI83","v":48360},{"$f":"'Income - SG'!FJ83","v":39520},{"$f":"'Income - SG'!FK83","v":45760},{"$f":"'Income - SG'!FL83","v":41600},{"$f":"'Income - SG'!FM83","v":35360},{"$f":"'Income - SG'!FN83","v":48880},{"$f":"'Income - SG'!FO83","v":44720},{"$f":"'Income - SG'!FP83","v":50440},{"$f":"'Income - SG'!FQ83","v":52520},{"$f":"'Income - SG'!FR83","v":44720},{"$f":"'Income - SG'!FS83","v":43680},{"$f":"'Income - SG'!FT83","v":37960},{"$f":"'Income - SG'!FU83","v":46800},{"$f":"'Income - SG'!FV83","v":46800},{"$f":"'Income - SG'!FW83","v":45240},{"$f":"'Income - SG'!FX83","v":43680},{"$f":"'Income - SG'!FY83","v":38480},{"$f":"'Income - SG'!FZ83","v":46800},{"$f":"'Income - SG'!GA83","v":40560},{"$f":"'Income - SG'!GB83","v":43680},{"$f":"'Income - SG'!GC83","v":46800},{"$f":"'Income - SG'!GD83","v":56680},{"$f":"'Income - SG'!GE83","v":40040},{"$f":"'Income - SG'!GF83","v":39000},{"$f":"'Income - SG'!GG83","v":48360},{"$f":"'Income - SG'!GH83","v":51480},{"$f":"'Income - SG'!GI83","v":38480}]
[279,72,46280,46280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,46280,54080,42120,41080,42120,39520,35880,41080,52520,47840,53560,45760,43160,44200,42120,36920,45240,39520,47320,44200,39520,42640,44720,45760,41600,41080,48880,41600,44720,48360,38480,47320,null,null,null,null,null,null,{"$f":"'Income - SG'!B84","v":46280},{"$f":"'Income - SG'!C84","v":54080},{"$f":"'Income - SG'!D84","v":42120},{"$f":"'Income - SG'!E84","v":41080},{"$f":"'Income - SG'!F84","v":42120},{"$f":"'Income - SG'!G84","v":39520},{"$f":"'Income - SG'!H84","v":35880},{"$f":"'Income - SG'!I84","v":41080},{"$f":"'Income - SG'!J84","v":52520},{"$f":"'Income - SG'!K84","v":47840},{"$f":"'Income - SG'!L84","v":53560},{"$f":"'Income - SG'!M84","v":45760},{"$f":"'Income - SG'!N84","v":43160},{"$f":"'Income - SG'!O84","v":44200},{"$f":"'Income - SG'!P84","v":42120},{"$f":"'Income - SG'!Q84","v":36920},{"$f":"'Income - SG'!R84","v":45240},{"$f":"'Income - SG'!S84","v":39520},{"$f":"'Income - SG'!T84","v":47320},{"$f":"'Income - SG'!U84","v":44200},{"$f":"'Income - SG'!V84","v":39520},{"$f":"'Income - SG'!W84","v":42640},{"$f":"'Income - SG'!X84","v":44720},{"$f":"'Income - SG'!Y84","v":45760},{"$f":"'Income - SG'!Z84","v":41600},{"$f":"'Income - SG'!AA84","v":41080},{"$f":"'Income - SG'!AB84","v":48880},{"$f":"'Income - SG'!AC84","v":41600},{"$f":"'Income - SG'!AD84","v":44720},{"$f":"'Income - SG'!AE84","v":48360},{"$f":"'Income - SG'!AF84","v":38480},{"$f":"'Income - SG'!AG84","v":47320},{"$f":"'Income - SG'!AH84","v":51480},{"$f":"'Income - SG'!AI84","v":47320},{"$f":"'Income - SG'!AJ84","v":52520},{"$f":"'Income - SG'!AK84","v":53560},{"$f":"'Income - SG'!AL84","v":36920},{"$f":"'Income - SG'!AM84","v":39520},{"$f":"'Income - SG'!AN84","v":42640},{"$f":"'Income - SG'!AO84","v":41600},{"$f":"'Income - SG'!AP84","v":44720},{"$f":"'Income - SG'!AQ84","v":38480},{"$f":"'Income - SG'!AR84","v":47840},{"$f":"'Income - SG'!AS84","v":45760},{"$f":"'Income - SG'!AT84","v":41600},{"$f":"'Income - SG'!AU84","v":47320},{"$f":"'Income - SG'!AV84","v":41080},{"$f":"'Income - SG'!AW84","v":47320},{"$f":"'Income - SG'!AX84","v":44720},{"$f":"'Income - SG'!AY84","v":39000},{"$f":"'Income - SG'!AZ84","v":39000},{"$f":"'Income - SG'!BA84","v":44200},{"$f":"'Income - SG'!BB84","v":43160},{"$f":"'Income - SG'!BC84","v":45760},{"$f":"'Income - SG'!BD84","v":40040},{"$f":"'Income - SG'!BE84","v":42120},{"$f":"'Income - SG'!BF84","v":47840},{"$f":"'Income - SG'!BG84","v":42640},{"$f":"'Income - SG'!BH84","v":41080},{"$f":"'Income - SG'!BI84","v":46280},{"$f":"'Income - SG'!BJ84","v":51480},{"$f":"'Income - SG'!BK84","v":47320},{"$f":"'Income - SG'!BL84","v":39000},{"$f":"'Income - SG'!BM84","v":39000},{"$f":"'Income - SG'!BN84","v":40040},{"$f":"'Income - SG'!BO84","v":41080},{"$f":"'Income - SG'!BP84","v":32240},{"$f":"'Income - SG'!BQ84","v":43680},{"$f":"'Income - SG'!BR84","v":37440},{"$f":"'Income - SG'!BS84","v":47320},{"$f":"'Income - SG'!BT84","v":38480},{"$f":"'Income - SG'!BU84","v":35880},{"$f":"'Income - SG'!BV84","v":43160},{"$f":"'Income - SG'!BW84","v":42120},{"$f":"'Income - SG'!BX84","v":42120},{"$f":"'Income - SG'!BY84","v":40040},{"$f":"'Income - SG'!BZ84","v":55120},{"$f":"'Income - SG'!CA84","v":44200},{"$f":"'Income - SG'!CB84","v":38480},{"$f":"'Income - SG'!CC84","v":41080},{"$f":"'Income - SG'!CD84","v":37440},{"$f":"'Income - SG'!CE81","v":36400},{"$f":"'Income - SG'!CF81","v":37440},{"$f":"'Income - SG'!CG84","v":37440},{"$f":"'Income - SG'!CH84","v":39000},{"$f":"'Income - SG'!CI84","v":39000},{"$f":"'Income - SG'!CJ84","v":37960},{"$f":"'Income - SG'!CK84","v":42640},{"$f":"'Income - SG'!CL84","v":52520},{"$f":"'Income - SG'!CM84","v":47840},{"$f":"'Income - SG'!CN84","v":53560},{"$f":"'Income - SG'!CO84","v":45760},{"$f":"'Income - SG'!CP84","v":47320},{"$f":"'Income - SG'!CQ84","v":44720},{"$f":"'Income - SG'!CR84","v":44200},{"$f":"'Income - SG'!CS84","v":41600},{"$f":"'Income - SG'!CT84","v":44720},{"$f":"'Income - SG'!CU84","v":39000},{"$f":"'Income - SG'!CV84","v":42120},{"$f":"'Income - SG'!CW84","v":36920},{"$f":"'Income - SG'!CX84","v":45760},{"$f":"'Income - SG'!CY84","v":43680},{"$f":"'Income - SG'!CZ84","v":42120},{"$f":"'Income - SG'!DA84","v":47320},{"$f":"'Income - SG'!DB84","v":43680},{"$f":"'Income - SG'!DC84","v":48880},{"$f":"'Income - SG'!DD84","v":45760},{"$f":"'Income - SG'!DE84","v":44720},{"$f":"'Income - SG'!DF84","v":40040},{"$f":"'Income - SG'!DG84","v":43680},{"$f":"'Income - SG'!DH84","v":39520},{"$f":"'Income - SG'!DI84","v":47320},{"$f":"'Income - SG'!DJ84","v":42120},{"$f":"'Income - SG'!DK84","v":40040},{"$f":"'Income - SG'!DL84","v":45240},{"$f":"'Income - SG'!DM84","v":46800},{"$f":"'Income - SG'!DN84","v":42640},{"$f":"'Income - SG'!DO84","v":41600},{"$f":"'Income - SG'!DP84","v":39000},{"$f":"'Income - SG'!DQ84","v":46800},{"$f":"'Income - SG'!DR84","v":39520},{"$f":"'Income - SG'!DS84","v":41600},{"$f":"'Income - SG'!DT84","v":37960},{"$f":"'Income - SG'!DU84","v":42640},{"$f":"'Income - SG'!DV84","v":44720},{"$f":"'Income - SG'!DW84","v":47840},{"$f":"'Income - SG'!DX84","v":42640},{"$f":"'Income - SG'!DY84","v":39000},{"$f":"'Income - SG'!DZ84","v":44200},{"$f":"'Income - SG'!EA84","v":43160},{"$f":"'Income - SG'!EB84","v":45760},{"$f":"'Income - SG'!EC84","v":41600},{"$f":"'Income - SG'!ED84","v":39021.741092696146},{"$f":"'Income - SG'!EE84","v":38822.187118244234},{"$f":"'Income - SG'!EF84","v":42519.897150030039},{"$f":"'Income - SG'!EG84","v":42199.671074271428},{"$f":"'Income - SG'!EH84","v":52520},{"$f":"'Income - SG'!EI84","v":45760},{"$f":"'Income - SG'!EJ84","v":45240},{"$f":"'Income - SG'!EK84","v":49400},{"$f":"'Income - SG'!EL84","v":51480},{"$f":"'Income - SG'!EM84","v":48880},{"$f":"'Income - SG'!EN84","v":42640},{"$f":"'Income - SG'!EO84","v":36920},{"$f":"'Income - SG'!EP84","v":44720},{"$f":"'Income - SG'!EQ84","v":50960},{"$f":"'Income - SG'!ER84","v":46800},{"$f":"'Income - SG'!ES84","v":55120},{"$f":"'Income - SG'!ET84","v":38480},{"$f":"'Income - SG'!EU84","v":47320},{"$f":"'Income - SG'!EV84","v":30680},{"$f":"'Income - SG'!EW84","v":40560},{"$f":"'Income - SG'!EX84","v":39520},{"$f":"'Income - SG'!EY84","v":35360},{"$f":"'Income - SG'!EZ84","v":51480},{"$f":"'Income - SG'!FA84","v":48360},{"$f":"'Income - SG'!FB84","v":50440},{"$f":"'Income - SG'!FC84","v":44200},{"$f":"'Income - SG'!FD84","v":45240},{"$f":"'Income - SG'!FE84","v":40040},{"$f":"'Income - SG'!FF84","v":42640},{"$f":"'Income - SG'!FG84","v":49920},{"$f":"'Income - SG'!FH84","v":52000},{"$f":"'Income - SG'!FI84","v":49400},{"$f":"'Income - SG'!FJ84","v":40560},{"$f":"'Income - SG'!FK84","v":46280},{"$f":"'Income - SG'!FL84","v":42120},{"$f":"'Income - SG'!FM84","v":35880},{"$f":"'Income - SG'!FN84","v":49920},{"$f":"'Income - SG'!FO84","v":45760},{"$f":"'Income - SG'!FP84","v":51480},{"$f":"'Income - SG'!FQ84","v":53040},{"$f":"'Income - SG'!FR84","v":45760},{"$f":"'Income - SG'!FS84","v":44200},{"$f":"'Income - SG'!FT84","v":39000},{"$f":"'Income - SG'!FU84","v":47320},{"$f":"'Income - SG'!FV84","v":47840},{"$f":"'Income - SG'!FW84","v":45760},{"$f":"'Income - SG'!FX84","v":44200},{"$f":"'Income - SG'!FY84","v":39000},{"$f":"'Income - SG'!FZ84","v":47840},{"$f":"'Income - SG'!GA84","v":41080},{"$f":"'Income - SG'!GB84","v":44720},{"$f":"'Income - SG'!GC84","v":47840},{"$f":"'Income - SG'!GD84","v":57720},{"$f":"'Income - SG'!GE84","v":40560},{"$f":"'Income - SG'!GF84","v":40040},{"$f":"'Income - SG'!GG84","v":48880},{"$f":"'Income - SG'!GH84","v":52000},{"$f":"'Income - SG'!GI84","v":39000}]
[{"$f":"A279+1","v":280},73,47320,47320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,47320,55120,42640,42120,43160,40560,36920,42120,53560,48880,55120,46800,44200,45240,42640,37960,46280,40560,48360,45240,40040,43680,45240,46280,42120,42120,49400,42640,45240,49400,39520,48360,null,null,null,null,null,null,{"$f":"'Income - SG'!B85","v":47320},{"$f":"'Income - SG'!C85","v":55120},{"$f":"'Income - SG'!D85","v":42640},{"$f":"'Income - SG'!E85","v":42120},{"$f":"'Income - SG'!F85","v":43160},{"$f":"'Income - SG'!G85","v":40560},{"$f":"'Income - SG'!H85","v":36920},{"$f":"'Income - SG'!I85","v":42120},{"$f":"'Income - SG'!J85","v":53560},{"$f":"'Income - SG'!K85","v":48880},{"$f":"'Income - SG'!L85","v":55120},{"$f":"'Income - SG'!M85","v":46800},{"$f":"'Income - SG'!N85","v":44200},{"$f":"'Income - SG'!O85","v":45240},{"$f":"'Income - SG'!P85","v":42640},{"$f":"'Income - SG'!Q85","v":37960},{"$f":"'Income - SG'!R85","v":46280},{"$f":"'Income - SG'!S85","v":40560},{"$f":"'Income - SG'!T85","v":48360},{"$f":"'Income - SG'!U85","v":45240},{"$f":"'Income - SG'!V85","v":40040},{"$f":"'Income - SG'!W85","v":43680},{"$f":"'Income - SG'!X85","v":45240},{"$f":"'Income - SG'!Y85","v":46280},{"$f":"'Income - SG'!Z85","v":42120},{"$f":"'Income - SG'!AA85","v":42120},{"$f":"'Income - SG'!AB85","v":49400},{"$f":"'Income - SG'!AC85","v":42640},{"$f":"'Income - SG'!AD85","v":45240},{"$f":"'Income - SG'!AE85","v":49400},{"$f":"'Income - SG'!AF85","v":39520},{"$f":"'Income - SG'!AG85","v":48360},{"$f":"'Income - SG'!AH85","v":52520},{"$f":"'Income - SG'!AI85","v":48360},{"$f":"'Income - SG'!AJ85","v":53560},{"$f":"'Income - SG'!AK85","v":55120},{"$f":"'Income - SG'!AL85","v":37960},{"$f":"'Income - SG'!AM85","v":40560},{"$f":"'Income - SG'!AN85","v":43680},{"$f":"'Income - SG'!AO85","v":42120},{"$f":"'Income - SG'!AP85","v":45240},{"$f":"'Income - SG'!AQ85","v":39520},{"$f":"'Income - SG'!AR85","v":48880},{"$f":"'Income - SG'!AS85","v":46800},{"$f":"'Income - SG'!AT85","v":42120},{"$f":"'Income - SG'!AU85","v":48360},{"$f":"'Income - SG'!AV85","v":42120},{"$f":"'Income - SG'!AW85","v":48360},{"$f":"'Income - SG'!AX85","v":45240},{"$f":"'Income - SG'!AY85","v":39520},{"$f":"'Income - SG'!AZ85","v":39520},{"$f":"'Income - SG'!BA85","v":45240},{"$f":"'Income - SG'!BB85","v":44200},{"$f":"'Income - SG'!BC85","v":46280},{"$f":"'Income - SG'!BD85","v":40560},{"$f":"'Income - SG'!BE85","v":43160},{"$f":"'Income - SG'!BF85","v":48880},{"$f":"'Income - SG'!BG85","v":43680},{"$f":"'Income - SG'!BH85","v":42120},{"$f":"'Income - SG'!BI85","v":47320},{"$f":"'Income - SG'!BJ85","v":52520},{"$f":"'Income - SG'!BK85","v":48360},{"$f":"'Income - SG'!BL85","v":39520},{"$f":"'Income - SG'!BM85","v":39520},{"$f":"'Income - SG'!BN85","v":40560},{"$f":"'Income - SG'!BO85","v":42120},{"$f":"'Income - SG'!BP85","v":33280},{"$f":"'Income - SG'!BQ85","v":44200},{"$f":"'Income - SG'!BR85","v":37960},{"$f":"'Income - SG'!BS85","v":48360},{"$f":"'Income - SG'!BT85","v":39000},{"$f":"'Income - SG'!BU85","v":36920},{"$f":"'Income - SG'!BV85","v":43680},{"$f":"'Income - SG'!BW85","v":42640},{"$f":"'Income - SG'!BX85","v":42640},{"$f":"'Income - SG'!BY85","v":41080},{"$f":"'Income - SG'!BZ85","v":56680},{"$f":"'Income - SG'!CA85","v":45240},{"$f":"'Income - SG'!CB85","v":39000},{"$f":"'Income - SG'!CC85","v":41600},{"$f":"'Income - SG'!CD85","v":37960},{"$f":"'Income - SG'!CE82","v":37440},{"$f":"'Income - SG'!CF82","v":38480},{"$f":"'Income - SG'!CG85","v":37960},{"$f":"'Income - SG'!CH85","v":39520},{"$f":"'Income - SG'!CI85","v":40040},{"$f":"'Income - SG'!CJ85","v":38480},{"$f":"'Income - SG'!CK85","v":43680},{"$f":"'Income - SG'!CL85","v":53560},{"$f":"'Income - SG'!CM85","v":48880},{"$f":"'Income - SG'!CN85","v":55120},{"$f":"'Income - SG'!CO85","v":46800},{"$f":"'Income - SG'!CP85","v":48360},{"$f":"'Income - SG'!CQ85","v":45760},{"$f":"'Income - SG'!CR85","v":45240},{"$f":"'Income - SG'!CS85","v":42120},{"$f":"'Income - SG'!CT85","v":45240},{"$f":"'Income - SG'!CU85","v":39520},{"$f":"'Income - SG'!CV85","v":43160},{"$f":"'Income - SG'!CW85","v":37960},{"$f":"'Income - SG'!CX85","v":46280},{"$f":"'Income - SG'!CY85","v":44200},{"$f":"'Income - SG'!CZ85","v":42640},{"$f":"'Income - SG'!DA85","v":48360},{"$f":"'Income - SG'!DB85","v":44720},{"$f":"'Income - SG'!DC85","v":49400},{"$f":"'Income - SG'!DD85","v":46280},{"$f":"'Income - SG'!DE85","v":45240},{"$f":"'Income - SG'!DF85","v":41080},{"$f":"'Income - SG'!DG85","v":44720},{"$f":"'Income - SG'!DH85","v":40560},{"$f":"'Income - SG'!DI85","v":48360},{"$f":"'Income - SG'!DJ85","v":43160},{"$f":"'Income - SG'!DK85","v":41080},{"$f":"'Income - SG'!DL85","v":45760},{"$f":"'Income - SG'!DM85","v":47840},{"$f":"'Income - SG'!DN85","v":43680},{"$f":"'Income - SG'!DO85","v":42640},{"$f":"'Income - SG'!DP85","v":39520},{"$f":"'Income - SG'!DQ85","v":47840},{"$f":"'Income - SG'!DR85","v":40040},{"$f":"'Income - SG'!DS85","v":42640},{"$f":"'Income - SG'!DT85","v":39000},{"$f":"'Income - SG'!DU85","v":43680},{"$f":"'Income - SG'!DV85","v":45240},{"$f":"'Income - SG'!DW85","v":48880},{"$f":"'Income - SG'!DX85","v":43680},{"$f":"'Income - SG'!DY85","v":39520},{"$f":"'Income - SG'!DZ85","v":45240},{"$f":"'Income - SG'!EA85","v":44200},{"$f":"'Income - SG'!EB85","v":46280},{"$f":"'Income - SG'!EC85","v":42120},{"$f":"'Income - SG'!ED85","v":39348.900534062144},{"$f":"'Income - SG'!EE85","v":39163.180420405231},{"$f":"'Income - SG'!EF85","v":42880.479426631675},{"$f":"'Income - SG'!EG85","v":42508.913887244256},{"$f":"'Income - SG'!EH85","v":53560},{"$f":"'Income - SG'!EI85","v":46280},{"$f":"'Income - SG'!EJ85","v":45760},{"$f":"'Income - SG'!EK85","v":49920},{"$f":"'Income - SG'!EL85","v":52520},{"$f":"'Income - SG'!EM85","v":49920},{"$f":"'Income - SG'!EN85","v":43160},{"$f":"'Income - SG'!EO85","v":37440},{"$f":"'Income - SG'!EP85","v":45240},{"$f":"'Income - SG'!EQ85","v":52000},{"$f":"'Income - SG'!ER85","v":47840},{"$f":"'Income - SG'!ES85","v":56160},{"$f":"'Income - SG'!ET85","v":39520},{"$f":"'Income - SG'!EU85","v":48360},{"$f":"'Income - SG'!EV85","v":31200},{"$f":"'Income - SG'!EW85","v":41080},{"$f":"'Income - SG'!EX85","v":40040},{"$f":"'Income - SG'!EY85","v":36400},{"$f":"'Income - SG'!EZ85","v":52520},{"$f":"'Income - SG'!FA85","v":49400},{"$f":"'Income - SG'!FB85","v":51480},{"$f":"'Income - SG'!FC85","v":45240},{"$f":"'Income - SG'!FD85","v":46280},{"$f":"'Income - SG'!FE85","v":41080},{"$f":"'Income - SG'!FF85","v":43160},{"$f":"'Income - SG'!FG85","v":50960},{"$f":"'Income - SG'!FH85","v":53040},{"$f":"'Income - SG'!FI85","v":49920},{"$f":"'Income - SG'!FJ85","v":41080},{"$f":"'Income - SG'!FK85","v":47320},{"$f":"'Income - SG'!FL85","v":43160},{"$f":"'Income - SG'!FM85","v":36400},{"$f":"'Income - SG'!FN85","v":50960},{"$f":"'Income - SG'!FO85","v":46280},{"$f":"'Income - SG'!FP85","v":52520},{"$f":"'Income - SG'!FQ85","v":54600},{"$f":"'Income - SG'!FR85","v":46800},{"$f":"'Income - SG'!FS85","v":45240},{"$f":"'Income - SG'!FT85","v":39520},{"$f":"'Income - SG'!FU85","v":48360},{"$f":"'Income - SG'!FV85","v":48880},{"$f":"'Income - SG'!FW85","v":46800},{"$f":"'Income - SG'!FX85","v":45240},{"$f":"'Income - SG'!FY85","v":40040},{"$f":"'Income - SG'!FZ85","v":48880},{"$f":"'Income - SG'!GA85","v":42120},{"$f":"'Income - SG'!GB85","v":45760},{"$f":"'Income - SG'!GC85","v":48880},{"$f":"'Income - SG'!GD85","v":58760},{"$f":"'Income - SG'!GE85","v":41600},{"$f":"'Income - SG'!GF85","v":40560},{"$f":"'Income - SG'!GG85","v":49920},{"$f":"'Income - SG'!GH85","v":53040},{"$f":"'Income - SG'!GI85","v":40040}]
[281,74,{"$f":"SUMPRODUCT(D281:AI281,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":48360},48360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,48360,56160,43680,42640,44200,41080,37440,43160,54600,49920,56160,47320,45240,46280,43680,38480,46800,41600,49400,46280,41080,44200,46280,47320,43160,42640,50440,43680,46280,50440,40040,49400,null,null,null,null,null,null,{"$f":"'Income - SG'!B86","v":48360},{"$f":"'Income - SG'!C86","v":56160},{"$f":"'Income - SG'!D86","v":43680},{"$f":"'Income - SG'!E86","v":42640},{"$f":"'Income - SG'!F86","v":44200},{"$f":"'Income - SG'!G86","v":41080},{"$f":"'Income - SG'!H86","v":37440},{"$f":"'Income - SG'!I86","v":43160},{"$f":"'Income - SG'!J86","v":54600},{"$f":"'Income - SG'!K86","v":49920},{"$f":"'Income - SG'!L86","v":56160},{"$f":"'Income - SG'!M86","v":47320},{"$f":"'Income - SG'!N86","v":45240},{"$f":"'Income - SG'!O86","v":46280},{"$f":"'Income - SG'!P86","v":43680},{"$f":"'Income - SG'!Q86","v":38480},{"$f":"'Income - SG'!R86","v":46800},{"$f":"'Income - SG'!S86","v":41600},{"$f":"'Income - SG'!T86","v":49400},{"$f":"'Income - SG'!U86","v":46280},{"$f":"'Income - SG'!V86","v":41080},{"$f":"'Income - SG'!W86","v":44200},{"$f":"'Income - SG'!X86","v":46280},{"$f":"'Income - SG'!Y86","v":47320},{"$f":"'Income - SG'!Z86","v":43160},{"$f":"'Income - SG'!AA86","v":42640},{"$f":"'Income - SG'!AB86","v":50440},{"$f":"'Income - SG'!AC86","v":43680},{"$f":"'Income - SG'!AD86","v":46280},{"$f":"'Income - SG'!AE86","v":50440},{"$f":"'Income - SG'!AF86","v":40040},{"$f":"'Income - SG'!AG86","v":49400},{"$f":"'Income - SG'!AH86","v":53560},{"$f":"'Income - SG'!AI86","v":49400},{"$f":"'Income - SG'!AJ86","v":54600},{"$f":"'Income - SG'!AK86","v":56160},{"$f":"'Income - SG'!AL86","v":38480},{"$f":"'Income - SG'!AM86","v":41600},{"$f":"'Income - SG'!AN86","v":44200},{"$f":"'Income - SG'!AO86","v":43160},{"$f":"'Income - SG'!AP86","v":46280},{"$f":"'Income - SG'!AQ86","v":40040},{"$f":"'Income - SG'!AR86","v":49920},{"$f":"'Income - SG'!AS86","v":47320},{"$f":"'Income - SG'!AT86","v":43160},{"$f":"'Income - SG'!AU86","v":49400},{"$f":"'Income - SG'!AV86","v":42640},{"$f":"'Income - SG'!AW86","v":49400},{"$f":"'Income - SG'!AX86","v":46280},{"$f":"'Income - SG'!AY86","v":40560},{"$f":"'Income - SG'!AZ86","v":40560},{"$f":"'Income - SG'!BA86","v":45760},{"$f":"'Income - SG'!BB86","v":45240},{"$f":"'Income - SG'!BC86","v":47320},{"$f":"'Income - SG'!BD86","v":41600},{"$f":"'Income - SG'!BE86","v":44200},{"$f":"'Income - SG'!BF86","v":49920},{"$f":"'Income - SG'!BG86","v":44720},{"$f":"'Income - SG'!BH86","v":42640},{"$f":"'Income - SG'!BI86","v":48360},{"$f":"'Income - SG'!BJ86","v":53560},{"$f":"'Income - SG'!BK86","v":49400},{"$f":"'Income - SG'!BL86","v":40560},{"$f":"'Income - SG'!BM86","v":40560},{"$f":"'Income - SG'!BN86","v":41600},{"$f":"'Income - SG'!BO86","v":42640},{"$f":"'Income - SG'!BP86","v":33800},{"$f":"'Income - SG'!BQ86","v":45240},{"$f":"'Income - SG'!BR86","v":39000},{"$f":"'Income - SG'!BS86","v":49400},{"$f":"'Income - SG'!BT86","v":39520},{"$f":"'Income - SG'!BU86","v":37440},{"$f":"'Income - SG'!BV86","v":44720},{"$f":"'Income - SG'!BW86","v":43680},{"$f":"'Income - SG'!BX86","v":43160},{"$f":"'Income - SG'!BY86","v":41600},{"$f":"'Income - SG'!BZ86","v":57720},{"$f":"'Income - SG'!CA86","v":46280},{"$f":"'Income - SG'!CB86","v":40040},{"$f":"'Income - SG'!CC86","v":42640},{"$f":"'Income - SG'!CD86","v":39000},{"$f":"'Income - SG'!CE83","v":37960},{"$f":"'Income - SG'!CF83","v":39000},{"$f":"'Income - SG'!CG86","v":38480},{"$f":"'Income - SG'!CH86","v":40560},{"$f":"'Income - SG'!CI86","v":40560},{"$f":"'Income - SG'!CJ86","v":39520},{"$f":"'Income - SG'!CK86","v":44200},{"$f":"'Income - SG'!CL86","v":54600},{"$f":"'Income - SG'!CM86","v":49920},{"$f":"'Income - SG'!CN86","v":56160},{"$f":"'Income - SG'!CO86","v":47320},{"$f":"'Income - SG'!CP86","v":49400},{"$f":"'Income - SG'!CQ86","v":46280},{"$f":"'Income - SG'!CR86","v":46280},{"$f":"'Income - SG'!CS86","v":43160},{"$f":"'Income - SG'!CT86","v":46280},{"$f":"'Income - SG'!CU86","v":40560},{"$f":"'Income - SG'!CV86","v":44200},{"$f":"'Income - SG'!CW86","v":38480},{"$f":"'Income - SG'!CX86","v":47320},{"$f":"'Income - SG'!CY86","v":45240},{"$f":"'Income - SG'!CZ86","v":43160},{"$f":"'Income - SG'!DA86","v":48880},{"$f":"'Income - SG'!DB86","v":45240},{"$f":"'Income - SG'!DC86","v":50440},{"$f":"'Income - SG'!DD86","v":47320},{"$f":"'Income - SG'!DE86","v":46280},{"$f":"'Income - SG'!DF86","v":41600},{"$f":"'Income - SG'!DG86","v":45760},{"$f":"'Income - SG'!DH86","v":41600},{"$f":"'Income - SG'!DI86","v":49400},{"$f":"'Income - SG'!DJ86","v":43680},{"$f":"'Income - SG'!DK86","v":42120},{"$f":"'Income - SG'!DL86","v":46800},{"$f":"'Income - SG'!DM86","v":48880},{"$f":"'Income - SG'!DN86","v":44200},{"$f":"'Income - SG'!DO86","v":43160},{"$f":"'Income - SG'!DP86","v":40560},{"$f":"'Income - SG'!DQ86","v":48880},{"$f":"'Income - SG'!DR86","v":41080},{"$f":"'Income - SG'!DS86","v":43160},{"$f":"'Income - SG'!DT86","v":39520},{"$f":"'Income - SG'!DU86","v":44200},{"$f":"'Income - SG'!DV86","v":46280},{"$f":"'Income - SG'!DW86","v":49920},{"$f":"'Income - SG'!DX86","v":44720},{"$f":"'Income - SG'!DY86","v":40560},{"$f":"'Income - SG'!DZ86","v":45760},{"$f":"'Income - SG'!EA86","v":45240},{"$f":"'Income - SG'!EB86","v":47320},{"$f":"'Income - SG'!EC86","v":43160},{"$f":"'Income - SG'!ED86","v":39676.059975428143},{"$f":"'Income - SG'!EE86","v":39504.173722566229},{"$f":"'Income - SG'!EF86","v":43241.06170323331},{"$f":"'Income - SG'!EG86","v":42818.156700217085},{"$f":"'Income - SG'!EH86","v":54080},{"$f":"'Income - SG'!EI86","v":47320},{"$f":"'Income - SG'!EJ86","v":46800},{"$f":"'Income - SG'!EK86","v":50960},{"$f":"'Income - SG'!EL86","v":53040},{"$f":"'Income - SG'!EM86","v":50960},{"$f":"'Income - SG'!EN86","v":44200},{"$f":"'Income - SG'!EO86","v":38480},{"$f":"'Income - SG'!EP86","v":46280},{"$f":"'Income - SG'!EQ86","v":52780},{"$f":"'Income - SG'!ER86","v":48360},{"$f":"'Income - SG'!ES86","v":57200},{"$f":"'Income - SG'!ET86","v":40040},{"$f":"'Income - SG'!EU86","v":49400},{"$f":"'Income - SG'!EV86","v":31720},{"$f":"'Income - SG'!EW86","v":42120},{"$f":"'Income - SG'!EX86","v":41080},{"$f":"'Income - SG'!EY86","v":36920},{"$f":"'Income - SG'!EZ86","v":53040},{"$f":"'Income - SG'!FA86","v":49920},{"$f":"'Income - SG'!FB86","v":52520},{"$f":"'Income - SG'!FC86","v":45760},{"$f":"'Income - SG'!FD86","v":46800},{"$f":"'Income - SG'!FE86","v":42120},{"$f":"'Income - SG'!FF86","v":44200},{"$f":"'Income - SG'!FG86","v":52000},{"$f":"'Income - SG'!FH86","v":53560},{"$f":"'Income - SG'!FI86","v":50960},{"$f":"'Income - SG'!FJ86","v":42120},{"$f":"'Income - SG'!FK86","v":48360},{"$f":"'Income - SG'!FL86","v":44200},{"$f":"'Income - SG'!FM86","v":37440},{"$f":"'Income - SG'!FN86","v":52000},{"$f":"'Income - SG'!FO86","v":47320},{"$f":"'Income - SG'!FP86","v":53560},{"$f":"'Income - SG'!FQ86","v":55640},{"$f":"'Income - SG'!FR86","v":47320},{"$f":"'Income - SG'!FS86","v":46280},{"$f":"'Income - SG'!FT86","v":40560},{"$f":"'Income - SG'!FU86","v":49400},{"$f":"'Income - SG'!FV86","v":49400},{"$f":"'Income - SG'!FW86","v":47840},{"$f":"'Income - SG'!FX86","v":45760},{"$f":"'Income - SG'!FY86","v":40560},{"$f":"'Income - SG'!FZ86","v":49920},{"$f":"'Income - SG'!GA86","v":42640},{"$f":"'Income - SG'!GB86","v":46800},{"$f":"'Income - SG'!GC86","v":49400},{"$f":"'Income - SG'!GD86","v":59800},{"$f":"'Income - SG'!GE86","v":42120},{"$f":"'Income - SG'!GF86","v":41600},{"$f":"'Income - SG'!GG86","v":50960},{"$f":"'Income - SG'!GH86","v":54080},{"$f":"'Income - SG'!GI86","v":40560}]
[282,75,49400,49400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BW282","v":49400},57200,44720,43680,44720,42120,38480,43680,56160,50960,57200,48360,45760,46800,44720,39520,47840,42120,49920,46800,41600,45240,47320,48360,44200,43680,51480,44200,47320,51480,41080,50440,null,null,null,null,null,null,{"$f":"'Income - SG'!B87","v":49400},{"$f":"'Income - SG'!C87","v":57200},{"$f":"'Income - SG'!D87","v":44720},{"$f":"'Income - SG'!E87","v":43680},{"$f":"'Income - SG'!F87","v":44720},{"$f":"'Income - SG'!G87","v":42120},{"$f":"'Income - SG'!H87","v":38480},{"$f":"'Income - SG'!I87","v":43680},{"$f":"'Income - SG'!J87","v":56160},{"$f":"'Income - SG'!K87","v":50960},{"$f":"'Income - SG'!L87","v":57200},{"$f":"'Income - SG'!M87","v":48360},{"$f":"'Income - SG'!N87","v":45760},{"$f":"'Income - SG'!O87","v":46800},{"$f":"'Income - SG'!P87","v":44720},{"$f":"'Income - SG'!Q87","v":39520},{"$f":"'Income - SG'!R87","v":47840},{"$f":"'Income - SG'!S87","v":42120},{"$f":"'Income - SG'!T87","v":49920},{"$f":"'Income - SG'!U87","v":46800},{"$f":"'Income - SG'!V87","v":41600},{"$f":"'Income - SG'!W87","v":45240},{"$f":"'Income - SG'!X87","v":47320},{"$f":"'Income - SG'!Y87","v":48360},{"$f":"'Income - SG'!Z87","v":44200},{"$f":"'Income - SG'!AA87","v":43680},{"$f":"'Income - SG'!AB87","v":51480},{"$f":"'Income - SG'!AC87","v":44200},{"$f":"'Income - SG'!AD87","v":47320},{"$f":"'Income - SG'!AE87","v":51480},{"$f":"'Income - SG'!AF87","v":41080},{"$f":"'Income - SG'!AG87","v":50440},{"$f":"'Income - SG'!AH87","v":54600},{"$f":"'Income - SG'!AI87","v":50440},{"$f":"'Income - SG'!AJ87","v":56160},{"$f":"'Income - SG'!AK87","v":57200},{"$f":"'Income - SG'!AL87","v":39520},{"$f":"'Income - SG'!AM87","v":42120},{"$f":"'Income - SG'!AN87","v":45240},{"$f":"'Income - SG'!AO87","v":44200},{"$f":"'Income - SG'!AP87","v":47320},{"$f":"'Income - SG'!AQ87","v":41080},{"$f":"'Income - SG'!AR87","v":50960},{"$f":"'Income - SG'!AS87","v":48360},{"$f":"'Income - SG'!AT87","v":43680},{"$f":"'Income - SG'!AU87","v":49920},{"$f":"'Income - SG'!AV87","v":43680},{"$f":"'Income - SG'!AW87","v":50440},{"$f":"'Income - SG'!AX87","v":47320},{"$f":"'Income - SG'!AY87","v":41080},{"$f":"'Income - SG'!AZ87","v":41080},{"$f":"'Income - SG'!BA87","v":46800},{"$f":"'Income - SG'!BB87","v":46280},{"$f":"'Income - SG'!BC87","v":48360},{"$f":"'Income - SG'!BD87","v":42120},{"$f":"'Income - SG'!BE87","v":45240},{"$f":"'Income - SG'!BF87","v":50960},{"$f":"'Income - SG'!BG87","v":45240},{"$f":"'Income - SG'!BH87","v":43680},{"$f":"'Income - SG'!BI87","v":49400},{"$f":"'Income - SG'!BJ87","v":54600},{"$f":"'Income - SG'!BK87","v":50440},{"$f":"'Income - SG'!BL87","v":41080},{"$f":"'Income - SG'!BM87","v":41080},{"$f":"'Income - SG'!BN87","v":42120},{"$f":"'Income - SG'!BO87","v":43680},{"$f":"'Income - SG'!BP87","v":34320},{"$f":"'Income - SG'!BQ87","v":46280},{"$f":"'Income - SG'!BR87","v":39520},{"$f":"'Income - SG'!BS87","v":50440},{"$f":"'Income - SG'!BT87","v":40560},{"$f":"'Income - SG'!BU87","v":38480},{"$f":"'Income - SG'!BV87","v":45760},{"$f":"'Income - SG'!BW87","v":44200},{"$f":"'Income - SG'!BX87","v":43680},{"$f":"'Income - SG'!BY87","v":42640},{"$f":"'Income - SG'!BZ87","v":58760},{"$f":"'Income - SG'!CA87","v":46800},{"$f":"'Income - SG'!CB87","v":41080},{"$f":"'Income - SG'!CC87","v":43160},{"$f":"'Income - SG'!CD87","v":39520},{"$f":"'Income - SG'!CE84","v":39000},{"$f":"'Income - SG'!CF84","v":40040},{"$f":"'Income - SG'!CG87","v":39520},{"$f":"'Income - SG'!CH87","v":41080},{"$f":"'Income - SG'!CI87","v":41600},{"$f":"'Income - SG'!CJ87","v":40040},{"$f":"'Income - SG'!CK87","v":45240},{"$f":"'Income - SG'!CL87","v":56160},{"$f":"'Income - SG'!CM87","v":50960},{"$f":"'Income - SG'!CN87","v":57200},{"$f":"'Income - SG'!CO87","v":48360},{"$f":"'Income - SG'!CP87","v":50440},{"$f":"'Income - SG'!CQ87","v":47320},{"$f":"'Income - SG'!CR87","v":46800},{"$f":"'Income - SG'!CS87","v":43680},{"$f":"'Income - SG'!CT87","v":47320},{"$f":"'Income - SG'!CU87","v":41080},{"$f":"'Income - SG'!CV87","v":45240},{"$f":"'Income - SG'!CW87","v":39520},{"$f":"'Income - SG'!CX87","v":48360},{"$f":"'Income - SG'!CY87","v":46280},{"$f":"'Income - SG'!CZ87","v":44200},{"$f":"'Income - SG'!DA87","v":49920},{"$f":"'Income - SG'!DB87","v":46280},{"$f":"'Income - SG'!DC87","v":51480},{"$f":"'Income - SG'!DD87","v":48360},{"$f":"'Income - SG'!DE87","v":46800},{"$f":"'Income - SG'!DF87","v":42640},{"$f":"'Income - SG'!DG87","v":46280},{"$f":"'Income - SG'!DH87","v":42120},{"$f":"'Income - SG'!DI87","v":49920},{"$f":"'Income - SG'!DJ87","v":44720},{"$f":"'Income - SG'!DK87","v":42640},{"$f":"'Income - SG'!DL87","v":47320},{"$f":"'Income - SG'!DM87","v":49400},{"$f":"'Income - SG'!DN87","v":45240},{"$f":"'Income - SG'!DO87","v":44200},{"$f":"'Income - SG'!DP87","v":41080},{"$f":"'Income - SG'!DQ87","v":49400},{"$f":"'Income - SG'!DR87","v":41600},{"$f":"'Income - SG'!DS87","v":44200},{"$f":"'Income - SG'!DT87","v":40560},{"$f":"'Income - SG'!DU87","v":45240},{"$f":"'Income - SG'!DV87","v":47320},{"$f":"'Income - SG'!DW87","v":50960},{"$f":"'Income - SG'!DX87","v":45240},{"$f":"'Income - SG'!DY87","v":41080},{"$f":"'Income - SG'!DZ87","v":46800},{"$f":"'Income - SG'!EA87","v":46280},{"$f":"'Income - SG'!EB87","v":48360},{"$f":"'Income - SG'!EC87","v":44200},{"$f":"'Income - SG'!ED87","v":40003.219416794142},{"$f":"'Income - SG'!EE87","v":39845.167024727227},{"$f":"'Income - SG'!EF87","v":43601.643979834946},{"$f":"'Income - SG'!EG87","v":43127.399513189914},{"$f":"'Income - SG'!EH87","v":55120},{"$f":"'Income - SG'!EI87","v":48360},{"$f":"'Income - SG'!EJ87","v":47840},{"$f":"'Income - SG'!EK87","v":52000},{"$f":"'Income - SG'!EL87","v":54080},{"$f":"'Income - SG'!EM87","v":52000},{"$f":"'Income - SG'!EN87","v":45240},{"$f":"'Income - SG'!EO87","v":39000},{"$f":"'Income - SG'!EP87","v":47320},{"$f":"'Income - SG'!EQ87","v":53820},{"$f":"'Income - SG'!ER87","v":49400},{"$f":"'Income - SG'!ES87","v":58240},{"$f":"'Income - SG'!ET87","v":41080},{"$f":"'Income - SG'!EU87","v":50440},{"$f":"'Income - SG'!EV87","v":32760},{"$f":"'Income - SG'!EW87","v":43160},{"$f":"'Income - SG'!EX87","v":41600},{"$f":"'Income - SG'!EY87","v":37960},{"$f":"'Income - SG'!EZ87","v":54080},{"$f":"'Income - SG'!FA87","v":50960},{"$f":"'Income - SG'!FB87","v":53560},{"$f":"'Income - SG'!FC87","v":46800},{"$f":"'Income - SG'!FD87","v":47840},{"$f":"'Income - SG'!FE87","v":43160},{"$f":"'Income - SG'!FF87","v":44720},{"$f":"'Income - SG'!FG87","v":53040},{"$f":"'Income - SG'!FH87","v":54600},{"$f":"'Income - SG'!FI87","v":52000},{"$f":"'Income - SG'!FJ87","v":43160},{"$f":"'Income - SG'!FK87","v":48880},{"$f":"'Income - SG'!FL87","v":44720},{"$f":"'Income - SG'!FM87","v":37960},{"$f":"'Income - SG'!FN87","v":53040},{"$f":"'Income - SG'!FO87","v":48360},{"$f":"'Income - SG'!FP87","v":54600},{"$f":"'Income - SG'!FQ87","v":56680},{"$f":"'Income - SG'!FR87","v":48360},{"$f":"'Income - SG'!FS87","v":46800},{"$f":"'Income - SG'!FT87","v":41080},{"$f":"'Income - SG'!FU87","v":49920},{"$f":"'Income - SG'!FV87","v":50440},{"$f":"'Income - SG'!FW87","v":48360},{"$f":"'Income - SG'!FX87","v":46800},{"$f":"'Income - SG'!FY87","v":41080},{"$f":"'Income - SG'!FZ87","v":50960},{"$f":"'Income - SG'!GA87","v":43680},{"$f":"'Income - SG'!GB87","v":47320},{"$f":"'Income - SG'!GC87","v":50440},{"$f":"'Income - SG'!GD87","v":61360},{"$f":"'Income - SG'!GE87","v":43160},{"$f":"'Income - SG'!GF87","v":42640},{"$f":"'Income - SG'!GG87","v":52000},{"$f":"'Income - SG'!GH87","v":55120},{"$f":"'Income - SG'!GI87","v":41600}]
[283,76,50440,50440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,50440,58240,45240,44720,45760,42640,39000,44720,57200,52000,58240,49400,46800,47840,45240,40040,48880,43160,50960,47840,42640,46280,47840,49400,45240,44200,52520,45240,48360,52520,41600,50960,null,null,null,null,null,null,{"$f":"'Income - SG'!B88","v":50440},{"$f":"'Income - SG'!C88","v":58240},{"$f":"'Income - SG'!D88","v":45240},{"$f":"'Income - SG'!E88","v":44720},{"$f":"'Income - SG'!F88","v":45760},{"$f":"'Income - SG'!G88","v":42640},{"$f":"'Income - SG'!H88","v":39000},{"$f":"'Income - SG'!I88","v":44720},{"$f":"'Income - SG'!J88","v":57200},{"$f":"'Income - SG'!K88","v":52000},{"$f":"'Income - SG'!L88","v":58240},{"$f":"'Income - SG'!M88","v":49400},{"$f":"'Income - SG'!N88","v":46800},{"$f":"'Income - SG'!O88","v":47840},{"$f":"'Income - SG'!P88","v":45240},{"$f":"'Income - SG'!Q88","v":40040},{"$f":"'Income - SG'!R88","v":48880},{"$f":"'Income - SG'!S88","v":43160},{"$f":"'Income - SG'!T88","v":50960},{"$f":"'Income - SG'!U88","v":47840},{"$f":"'Income - SG'!V88","v":42640},{"$f":"'Income - SG'!W88","v":46280},{"$f":"'Income - SG'!X88","v":47840},{"$f":"'Income - SG'!Y88","v":49400},{"$f":"'Income - SG'!Z88","v":45240},{"$f":"'Income - SG'!AA88","v":44200},{"$f":"'Income - SG'!AB88","v":52520},{"$f":"'Income - SG'!AC88","v":45240},{"$f":"'Income - SG'!AD88","v":48360},{"$f":"'Income - SG'!AE88","v":52520},{"$f":"'Income - SG'!AF88","v":41600},{"$f":"'Income - SG'!AG88","v":50960},{"$f":"'Income - SG'!AH88","v":55640},{"$f":"'Income - SG'!AI88","v":50960},{"$f":"'Income - SG'!AJ88","v":57200},{"$f":"'Income - SG'!AK88","v":58240},{"$f":"'Income - SG'!AL88","v":40040},{"$f":"'Income - SG'!AM88","v":43160},{"$f":"'Income - SG'!AN88","v":46280},{"$f":"'Income - SG'!AO88","v":45240},{"$f":"'Income - SG'!AP88","v":48360},{"$f":"'Income - SG'!AQ88","v":41600},{"$f":"'Income - SG'!AR88","v":52000},{"$f":"'Income - SG'!AS88","v":49400},{"$f":"'Income - SG'!AT88","v":44720},{"$f":"'Income - SG'!AU88","v":50960},{"$f":"'Income - SG'!AV88","v":44200},{"$f":"'Income - SG'!AW88","v":50960},{"$f":"'Income - SG'!AX88","v":48360},{"$f":"'Income - SG'!AY88","v":42120},{"$f":"'Income - SG'!AZ88","v":42120},{"$f":"'Income - SG'!BA88","v":47840},{"$f":"'Income - SG'!BB88","v":47320},{"$f":"'Income - SG'!BC88","v":49400},{"$f":"'Income - SG'!BD88","v":43160},{"$f":"'Income - SG'!BE88","v":46280},{"$f":"'Income - SG'!BF88","v":52000},{"$f":"'Income - SG'!BG88","v":46280},{"$f":"'Income - SG'!BH88","v":44720},{"$f":"'Income - SG'!BI88","v":50440},{"$f":"'Income - SG'!BJ88","v":55640},{"$f":"'Income - SG'!BK88","v":50960},{"$f":"'Income - SG'!BL88","v":42120},{"$f":"'Income - SG'!BM88","v":42120},{"$f":"'Income - SG'!BN88","v":43160},{"$f":"'Income - SG'!BO88","v":44720},{"$f":"'Income - SG'!BP88","v":35360},{"$f":"'Income - SG'!BQ88","v":47320},{"$f":"'Income - SG'!BR88","v":40040},{"$f":"'Income - SG'!BS88","v":51480},{"$f":"'Income - SG'!BT88","v":41080},{"$f":"'Income - SG'!BU88","v":39000},{"$f":"'Income - SG'!BV88","v":46280},{"$f":"'Income - SG'!BW88","v":45240},{"$f":"'Income - SG'!BX88","v":44720},{"$f":"'Income - SG'!BY88","v":43160},{"$f":"'Income - SG'!BZ88","v":60320},{"$f":"'Income - SG'!CA88","v":47840},{"$f":"'Income - SG'!CB88","v":41600},{"$f":"'Income - SG'!CC88","v":44200},{"$f":"'Income - SG'!CD88","v":40560},{"$f":"'Income - SG'!CE85","v":39520},{"$f":"'Income - SG'!CF85","v":40560},{"$f":"'Income - SG'!CG88","v":40040},{"$f":"'Income - SG'!CH88","v":42120},{"$f":"'Income - SG'!CI88","v":42120},{"$f":"'Income - SG'!CJ88","v":40560},{"$f":"'Income - SG'!CK88","v":46280},{"$f":"'Income - SG'!CL88","v":57200},{"$f":"'Income - SG'!CM88","v":52000},{"$f":"'Income - SG'!CN88","v":58240},{"$f":"'Income - SG'!CO88","v":49400},{"$f":"'Income - SG'!CP88","v":50960},{"$f":"'Income - SG'!CQ88","v":48360},{"$f":"'Income - SG'!CR88","v":47840},{"$f":"'Income - SG'!CS88","v":44720},{"$f":"'Income - SG'!CT88","v":48360},{"$f":"'Income - SG'!CU88","v":42120},{"$f":"'Income - SG'!CV88","v":46280},{"$f":"'Income - SG'!CW88","v":40040},{"$f":"'Income - SG'!CX88","v":48880},{"$f":"'Income - SG'!CY88","v":47320},{"$f":"'Income - SG'!CZ88","v":44720},{"$f":"'Income - SG'!DA88","v":50960},{"$f":"'Income - SG'!DB88","v":46800},{"$f":"'Income - SG'!DC88","v":52520},{"$f":"'Income - SG'!DD88","v":48880},{"$f":"'Income - SG'!DE88","v":47840},{"$f":"'Income - SG'!DF88","v":43160},{"$f":"'Income - SG'!DG88","v":47320},{"$f":"'Income - SG'!DH88","v":43160},{"$f":"'Income - SG'!DI88","v":50960},{"$f":"'Income - SG'!DJ88","v":45240},{"$f":"'Income - SG'!DK88","v":43680},{"$f":"'Income - SG'!DL88","v":48360},{"$f":"'Income - SG'!DM88","v":50440},{"$f":"'Income - SG'!DN88","v":45760},{"$f":"'Income - SG'!DO88","v":45240},{"$f":"'Income - SG'!DP88","v":42120},{"$f":"'Income - SG'!DQ88","v":50440},{"$f":"'Income - SG'!DR88","v":42640},{"$f":"'Income - SG'!DS88","v":45240},{"$f":"'Income - SG'!DT88","v":41080},{"$f":"'Income - SG'!DU88","v":46280},{"$f":"'Income - SG'!DV88","v":47840},{"$f":"'Income - SG'!DW88","v":52000},{"$f":"'Income - SG'!DX88","v":46280},{"$f":"'Income - SG'!DY88","v":42120},{"$f":"'Income - SG'!DZ88","v":47840},{"$f":"'Income - SG'!EA88","v":47320},{"$f":"'Income - SG'!EB88","v":49400},{"$f":"'Income - SG'!EC88","v":45240},{"$f":"'Income - SG'!ED88","v":40330.37885816014},{"$f":"'Income - SG'!EE88","v":40186.160326888225},{"$f":"'Income - SG'!EF88","v":43962.226256436581},{"$f":"'Income - SG'!EG88","v":43436.642326162742},{"$f":"'Income - SG'!EH88","v":56160},{"$f":"'Income - SG'!EI88","v":49400},{"$f":"'Income - SG'!EJ88","v":48880},{"$f":"'Income - SG'!EK88","v":52520},{"$f":"'Income - SG'!EL88","v":55120},{"$f":"'Income - SG'!EM88","v":53040},{"$f":"'Income - SG'!EN88","v":45760},{"$f":"'Income - SG'!EO88","v":39520},{"$f":"'Income - SG'!EP88","v":48360},{"$f":"'Income - SG'!EQ88","v":54860},{"$f":"'Income - SG'!ER88","v":50440},{"$f":"'Income - SG'!ES88","v":59280},{"$f":"'Income - SG'!ET88","v":41600},{"$f":"'Income - SG'!EU88","v":50960},{"$f":"'Income - SG'!EV88","v":33280},{"$f":"'Income - SG'!EW88","v":44200},{"$f":"'Income - SG'!EX88","v":42640},{"$f":"'Income - SG'!EY88","v":38480},{"$f":"'Income - SG'!EZ88","v":55120},{"$f":"'Income - SG'!FA88","v":52000},{"$f":"'Income - SG'!FB88","v":54600},{"$f":"'Income - SG'!FC88","v":47840},{"$f":"'Income - SG'!FD88","v":48880},{"$f":"'Income - SG'!FE88","v":44200},{"$f":"'Income - SG'!FF88","v":45760},{"$f":"'Income - SG'!FG88","v":54080},{"$f":"'Income - SG'!FH88","v":56160},{"$f":"'Income - SG'!FI88","v":53040},{"$f":"'Income - SG'!FJ88","v":44200},{"$f":"'Income - SG'!FK88","v":49920},{"$f":"'Income - SG'!FL88","v":45760},{"$f":"'Income - SG'!FM88","v":38480},{"$f":"'Income - SG'!FN88","v":54080},{"$f":"'Income - SG'!FO88","v":49400},{"$f":"'Income - SG'!FP88","v":55640},{"$f":"'Income - SG'!FQ88","v":58240},{"$f":"'Income - SG'!FR88","v":49400},{"$f":"'Income - SG'!FS88","v":47840},{"$f":"'Income - SG'!FT88","v":42120},{"$f":"'Income - SG'!FU88","v":50960},{"$f":"'Income - SG'!FV88","v":51480},{"$f":"'Income - SG'!FW88","v":49400},{"$f":"'Income - SG'!FX88","v":47840},{"$f":"'Income - SG'!FY88","v":42120},{"$f":"'Income - SG'!FZ88","v":52000},{"$f":"'Income - SG'!GA88","v":44200},{"$f":"'Income - SG'!GB88","v":48360},{"$f":"'Income - SG'!GC88","v":51480},{"$f":"'Income - SG'!GD88","v":62400},{"$f":"'Income - SG'!GE88","v":44200},{"$f":"'Income - SG'!GF88","v":43680},{"$f":"'Income - SG'!GG88","v":53040},{"$f":"'Income - SG'!GH88","v":56160},{"$f":"'Income - SG'!GI88","v":42120}]
[284,77,51480,51480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,51480,59280,46280,45760,46800,43680,40040,45760,58240,53040,59800,50440,47840,48880,46280,41080,49400,44200,52000,48880,43680,47320,48880,50440,46280,45240,53040,46280,49400,53560,42640,52000,null,null,null,null,null,null,{"$f":"'Income - SG'!B89","v":51480},{"$f":"'Income - SG'!C89","v":59280},{"$f":"'Income - SG'!D89","v":46280},{"$f":"'Income - SG'!E89","v":45760},{"$f":"'Income - SG'!F89","v":46800},{"$f":"'Income - SG'!G89","v":43680},{"$f":"'Income - SG'!H89","v":40040},{"$f":"'Income - SG'!I89","v":45760},{"$f":"'Income - SG'!J89","v":58240},{"$f":"'Income - SG'!K89","v":53040},{"$f":"'Income - SG'!L89","v":59800},{"$f":"'Income - SG'!M89","v":50440},{"$f":"'Income - SG'!N89","v":47840},{"$f":"'Income - SG'!O89","v":48880},{"$f":"'Income - SG'!P89","v":46280},{"$f":"'Income - SG'!Q89","v":41080},{"$f":"'Income - SG'!R89","v":49400},{"$f":"'Income - SG'!S89","v":44200},{"$f":"'Income - SG'!T89","v":52000},{"$f":"'Income - SG'!U89","v":48880},{"$f":"'Income - SG'!V89","v":43680},{"$f":"'Income - SG'!W89","v":47320},{"$f":"'Income - SG'!X89","v":48880},{"$f":"'Income - SG'!Y89","v":50440},{"$f":"'Income - SG'!Z89","v":46280},{"$f":"'Income - SG'!AA89","v":45240},{"$f":"'Income - SG'!AB89","v":53040},{"$f":"'Income - SG'!AC89","v":46280},{"$f":"'Income - SG'!AD89","v":49400},{"$f":"'Income - SG'!AE89","v":53560},{"$f":"'Income - SG'!AF89","v":42640},{"$f":"'Income - SG'!AG89","v":52000},{"$f":"'Income - SG'!AH89","v":56680},{"$f":"'Income - SG'!AI89","v":52000},{"$f":"'Income - SG'!AJ89","v":58240},{"$f":"'Income - SG'!AK89","v":59800},{"$f":"'Income - SG'!AL89","v":41080},{"$f":"'Income - SG'!AM89","v":44200},{"$f":"'Income - SG'!AN89","v":46800},{"$f":"'Income - SG'!AO89","v":46280},{"$f":"'Income - SG'!AP89","v":49400},{"$f":"'Income - SG'!AQ89","v":42640},{"$f":"'Income - SG'!AR89","v":53040},{"$f":"'Income - SG'!AS89","v":50440},{"$f":"'Income - SG'!AT89","v":45760},{"$f":"'Income - SG'!AU89","v":52000},{"$f":"'Income - SG'!AV89","v":45240},{"$f":"'Income - SG'!AW89","v":52000},{"$f":"'Income - SG'!AX89","v":48880},{"$f":"'Income - SG'!AY89","v":43160},{"$f":"'Income - SG'!AZ89","v":43160},{"$f":"'Income - SG'!BA89","v":48880},{"$f":"'Income - SG'!BB89","v":47840},{"$f":"'Income - SG'!BC89","v":50440},{"$f":"'Income - SG'!BD89","v":44200},{"$f":"'Income - SG'!BE89","v":47320},{"$f":"'Income - SG'!BF89","v":52520},{"$f":"'Income - SG'!BG89","v":47320},{"$f":"'Income - SG'!BH89","v":45240},{"$f":"'Income - SG'!BI89","v":51480},{"$f":"'Income - SG'!BJ89","v":56680},{"$f":"'Income - SG'!BK89","v":52000},{"$f":"'Income - SG'!BL89","v":43160},{"$f":"'Income - SG'!BM89","v":43160},{"$f":"'Income - SG'!BN89","v":44200},{"$f":"'Income - SG'!BO89","v":45240},{"$f":"'Income - SG'!BP89","v":35880},{"$f":"'Income - SG'!BQ89","v":47840},{"$f":"'Income - SG'!BR89","v":41080},{"$f":"'Income - SG'!BS89","v":52520},{"$f":"'Income - SG'!BT89","v":42120},{"$f":"'Income - SG'!BU89","v":40040},{"$f":"'Income - SG'!BV89","v":47320},{"$f":"'Income - SG'!BW89","v":45760},{"$f":"'Income - SG'!BX89","v":45760},{"$f":"'Income - SG'!BY89","v":44200},{"$f":"'Income - SG'!BZ89","v":61360},{"$f":"'Income - SG'!CA89","v":48880},{"$f":"'Income - SG'!CB89","v":42640},{"$f":"'Income - SG'!CC89","v":45240},{"$f":"'Income - SG'!CD89","v":41080},{"$f":"'Income - SG'!CE86","v":40040},{"$f":"'Income - SG'!CF86","v":41600},{"$f":"'Income - SG'!CG89","v":41080},{"$f":"'Income - SG'!CH89","v":43160},{"$f":"'Income - SG'!CI89","v":43160},{"$f":"'Income - SG'!CJ89","v":41600},{"$f":"'Income - SG'!CK89","v":47320},{"$f":"'Income - SG'!CL89","v":58240},{"$f":"'Income - SG'!CM89","v":53040},{"$f":"'Income - SG'!CN89","v":59800},{"$f":"'Income - SG'!CO89","v":50440},{"$f":"'Income - SG'!CP89","v":52000},{"$f":"'Income - SG'!CQ89","v":49400},{"$f":"'Income - SG'!CR89","v":48880},{"$f":"'Income - SG'!CS89","v":45760},{"$f":"'Income - SG'!CT89","v":48880},{"$f":"'Income - SG'!CU89","v":43160},{"$f":"'Income - SG'!CV89","v":47320},{"$f":"'Income - SG'!CW89","v":41080},{"$f":"'Income - SG'!CX89","v":49920},{"$f":"'Income - SG'!CY89","v":47840},{"$f":"'Income - SG'!CZ89","v":45760},{"$f":"'Income - SG'!DA89","v":52000},{"$f":"'Income - SG'!DB89","v":47840},{"$f":"'Income - SG'!DC89","v":53560},{"$f":"'Income - SG'!DD89","v":49920},{"$f":"'Income - SG'!DE89","v":48880},{"$f":"'Income - SG'!DF89","v":44200},{"$f":"'Income - SG'!DG89","v":48360},{"$f":"'Income - SG'!DH89","v":44200},{"$f":"'Income - SG'!DI89","v":52000},{"$f":"'Income - SG'!DJ89","v":46280},{"$f":"'Income - SG'!DK89","v":44200},{"$f":"'Income - SG'!DL89","v":49400},{"$f":"'Income - SG'!DM89","v":51480},{"$f":"'Income - SG'!DN89","v":46800},{"$f":"'Income - SG'!DO89","v":45760},{"$f":"'Income - SG'!DP89","v":42640},{"$f":"'Income - SG'!DQ89","v":51480},{"$f":"'Income - SG'!DR89","v":43160},{"$f":"'Income - SG'!DS89","v":46280},{"$f":"'Income - SG'!DT89","v":42120},{"$f":"'Income - SG'!DU89","v":46800},{"$f":"'Income - SG'!DV89","v":48880},{"$f":"'Income - SG'!DW89","v":52520},{"$f":"'Income - SG'!DX89","v":47320},{"$f":"'Income - SG'!DY89","v":43160},{"$f":"'Income - SG'!DZ89","v":48880},{"$f":"'Income - SG'!EA89","v":47840},{"$f":"'Income - SG'!EB89","v":50440},{"$f":"'Income - SG'!EC89","v":46280},{"$f":"'Income - SG'!ED89","v":40657.538299526139},{"$f":"'Income - SG'!EE89","v":40527.153629049222},{"$f":"'Income - SG'!EF89","v":44322.808533038216},{"$f":"'Income - SG'!EG89","v":43745.885139135571},{"$f":"'Income - SG'!EH89","v":57200},{"$f":"'Income - SG'!EI89","v":50440},{"$f":"'Income - SG'!EJ89","v":49400},{"$f":"'Income - SG'!EK89","v":53560},{"$f":"'Income - SG'!EL89","v":55640},{"$f":"'Income - SG'!EM89","v":53560},{"$f":"'Income - SG'!EN89","v":46800},{"$f":"'Income - SG'!EO89","v":40560},{"$f":"'Income - SG'!EP89","v":49400},{"$f":"'Income - SG'!EQ89","v":56160},{"$f":"'Income - SG'!ER89","v":51480},{"$f":"'Income - SG'!ES89","v":60840},{"$f":"'Income - SG'!ET89","v":42640},{"$f":"'Income - SG'!EU89","v":52000},{"$f":"'Income - SG'!EV89","v":33800},{"$f":"'Income - SG'!EW89","v":44720},{"$f":"'Income - SG'!EX89","v":43160},{"$f":"'Income - SG'!EY89","v":39520},{"$f":"'Income - SG'!EZ89","v":56160},{"$f":"'Income - SG'!FA89","v":53040},{"$f":"'Income - SG'!FB89","v":55640},{"$f":"'Income - SG'!FC89","v":48360},{"$f":"'Income - SG'!FD89","v":49400},{"$f":"'Income - SG'!FE89","v":44720},{"$f":"'Income - SG'!FF89","v":46280},{"$f":"'Income - SG'!FG89","v":55120},{"$f":"'Income - SG'!FH89","v":56680},{"$f":"'Income - SG'!FI89","v":53560},{"$f":"'Income - SG'!FJ89","v":44720},{"$f":"'Income - SG'!FK89","v":50960},{"$f":"'Income - SG'!FL89","v":46800},{"$f":"'Income - SG'!FM89","v":39520},{"$f":"'Income - SG'!FN89","v":55120},{"$f":"'Income - SG'!FO89","v":50440},{"$f":"'Income - SG'!FP89","v":56680},{"$f":"'Income - SG'!FQ89","v":59280},{"$f":"'Income - SG'!FR89","v":50440},{"$f":"'Income - SG'!FS89","v":48880},{"$f":"'Income - SG'!FT89","v":42640},{"$f":"'Income - SG'!FU89","v":52000},{"$f":"'Income - SG'!FV89","v":52520},{"$f":"'Income - SG'!FW89","v":50440},{"$f":"'Income - SG'!FX89","v":48880},{"$f":"'Income - SG'!FY89","v":43160},{"$f":"'Income - SG'!FZ89","v":53040},{"$f":"'Income - SG'!GA89","v":45240},{"$f":"'Income - SG'!GB89","v":49400},{"$f":"'Income - SG'!GC89","v":52520},{"$f":"'Income - SG'!GD89","v":63960},{"$f":"'Income - SG'!GE89","v":44720},{"$f":"'Income - SG'!GF89","v":44200},{"$f":"'Income - SG'!GG89","v":53560},{"$f":"'Income - SG'!GH89","v":57200},{"$f":"'Income - SG'!GI89","v":43160}]
[285,78,52520,52520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,52520,60840,47320,46280,47840,44720,40560,46800,59800,54080,60840,51480,48880,49920,47320,42120,50440,45240,53040,49400,44200,48360,49920,51480,47320,46280,54080,47320,50440,54600,43680,53040,null,null,null,null,null,null,{"$f":"'Income - SG'!B90","v":52520},{"$f":"'Income - SG'!C90","v":60840},{"$f":"'Income - SG'!D90","v":47320},{"$f":"'Income - SG'!E90","v":46280},{"$f":"'Income - SG'!F90","v":47840},{"$f":"'Income - SG'!G90","v":44720},{"$f":"'Income - SG'!H90","v":40560},{"$f":"'Income - SG'!I90","v":46800},{"$f":"'Income - SG'!J90","v":59800},{"$f":"'Income - SG'!K90","v":54080},{"$f":"'Income - SG'!L90","v":60840},{"$f":"'Income - SG'!M90","v":51480},{"$f":"'Income - SG'!N90","v":48880},{"$f":"'Income - SG'!O90","v":49920},{"$f":"'Income - SG'!P90","v":47320},{"$f":"'Income - SG'!Q90","v":42120},{"$f":"'Income - SG'!R90","v":50440},{"$f":"'Income - SG'!S90","v":45240},{"$f":"'Income - SG'!T90","v":53040},{"$f":"'Income - SG'!U90","v":49400},{"$f":"'Income - SG'!V90","v":44200},{"$f":"'Income - SG'!W90","v":48360},{"$f":"'Income - SG'!X90","v":49920},{"$f":"'Income - SG'!Y90","v":51480},{"$f":"'Income - SG'!Z90","v":47320},{"$f":"'Income - SG'!AA90","v":46280},{"$f":"'Income - SG'!AB90","v":54080},{"$f":"'Income - SG'!AC90","v":47320},{"$f":"'Income - SG'!AD90","v":50440},{"$f":"'Income - SG'!AE90","v":54600},{"$f":"'Income - SG'!AF90","v":43680},{"$f":"'Income - SG'!AG90","v":53040},{"$f":"'Income - SG'!AH90","v":57720},{"$f":"'Income - SG'!AI90","v":53040},{"$f":"'Income - SG'!AJ90","v":59800},{"$f":"'Income - SG'!AK90","v":60840},{"$f":"'Income - SG'!AL90","v":42120},{"$f":"'Income - SG'!AM90","v":45240},{"$f":"'Income - SG'!AN90","v":47840},{"$f":"'Income - SG'!AO90","v":47320},{"$f":"'Income - SG'!AP90","v":50440},{"$f":"'Income - SG'!AQ90","v":43680},{"$f":"'Income - SG'!AR90","v":54080},{"$f":"'Income - SG'!AS90","v":51480},{"$f":"'Income - SG'!AT90","v":46800},{"$f":"'Income - SG'!AU90","v":53040},{"$f":"'Income - SG'!AV90","v":46280},{"$f":"'Income - SG'!AW90","v":53040},{"$f":"'Income - SG'!AX90","v":49920},{"$f":"'Income - SG'!AY90","v":43680},{"$f":"'Income - SG'!AZ90","v":44200},{"$f":"'Income - SG'!BA90","v":49920},{"$f":"'Income - SG'!BB90","v":48880},{"$f":"'Income - SG'!BC90","v":51480},{"$f":"'Income - SG'!BD90","v":44720},{"$f":"'Income - SG'!BE90","v":48360},{"$f":"'Income - SG'!BF90","v":54080},{"$f":"'Income - SG'!BG90","v":48360},{"$f":"'Income - SG'!BH90","v":46280},{"$f":"'Income - SG'!BI90","v":52520},{"$f":"'Income - SG'!BJ90","v":57720},{"$f":"'Income - SG'!BK90","v":53040},{"$f":"'Income - SG'!BL90","v":43680},{"$f":"'Income - SG'!BM90","v":44200},{"$f":"'Income - SG'!BN90","v":44720},{"$f":"'Income - SG'!BO90","v":46280},{"$f":"'Income - SG'!BP90","v":36920},{"$f":"'Income - SG'!BQ90","v":48880},{"$f":"'Income - SG'!BR90","v":42120},{"$f":"'Income - SG'!BS90","v":53040},{"$f":"'Income - SG'!BT90","v":42640},{"$f":"'Income - SG'!BU90","v":40560},{"$f":"'Income - SG'!BV90","v":48360},{"$f":"'Income - SG'!BW90","v":46800},{"$f":"'Income - SG'!BX90","v":46800},{"$f":"'Income - SG'!BY90","v":45240},{"$f":"'Income - SG'!BZ90","v":62400},{"$f":"'Income - SG'!CA90","v":49920},{"$f":"'Income - SG'!CB90","v":43160},{"$f":"'Income - SG'!CC90","v":46280},{"$f":"'Income - SG'!CD90","v":42120},{"$f":"'Income - SG'!CE87","v":41080},{"$f":"'Income - SG'!CF87","v":42120},{"$f":"'Income - SG'!CG90","v":41600},{"$f":"'Income - SG'!CH90","v":44200},{"$f":"'Income - SG'!CI90","v":44200},{"$f":"'Income - SG'!CJ90","v":42640},{"$f":"'Income - SG'!CK90","v":48360},{"$f":"'Income - SG'!CL90","v":59800},{"$f":"'Income - SG'!CM90","v":54080},{"$f":"'Income - SG'!CN90","v":60840},{"$f":"'Income - SG'!CO90","v":51480},{"$f":"'Income - SG'!CP90","v":53040},{"$f":"'Income - SG'!CQ90","v":50440},{"$f":"'Income - SG'!CR90","v":49920},{"$f":"'Income - SG'!CS90","v":46800},{"$f":"'Income - SG'!CT90","v":49920},{"$f":"'Income - SG'!CU90","v":44200},{"$f":"'Income - SG'!CV90","v":48360},{"$f":"'Income - SG'!CW90","v":42120},{"$f":"'Income - SG'!CX90","v":50960},{"$f":"'Income - SG'!CY90","v":48880},{"$f":"'Income - SG'!CZ90","v":46800},{"$f":"'Income - SG'!DA90","v":53040},{"$f":"'Income - SG'!DB90","v":48880},{"$f":"'Income - SG'!DC90","v":54600},{"$f":"'Income - SG'!DD90","v":50960},{"$f":"'Income - SG'!DE90","v":49920},{"$f":"'Income - SG'!DF90","v":45240},{"$f":"'Income - SG'!DG90","v":48880},{"$f":"'Income - SG'!DH90","v":45240},{"$f":"'Income - SG'!DI90","v":53040},{"$f":"'Income - SG'!DJ90","v":47320},{"$f":"'Income - SG'!DK90","v":45240},{"$f":"'Income - SG'!DL90","v":49920},{"$f":"'Income - SG'!DM90","v":52520},{"$f":"'Income - SG'!DN90","v":47840},{"$f":"'Income - SG'!DO90","v":46800},{"$f":"'Income - SG'!DP90","v":43680},{"$f":"'Income - SG'!DQ90","v":52520},{"$f":"'Income - SG'!DR90","v":44200},{"$f":"'Income - SG'!DS90","v":47320},{"$f":"'Income - SG'!DT90","v":43160},{"$f":"'Income - SG'!DU90","v":47840},{"$f":"'Income - SG'!DV90","v":49920},{"$f":"'Income - SG'!DW90","v":54080},{"$f":"'Income - SG'!DX90","v":48360},{"$f":"'Income - SG'!DY90","v":44200},{"$f":"'Income - SG'!DZ90","v":49920},{"$f":"'Income - SG'!EA90","v":48880},{"$f":"'Income - SG'!EB90","v":51480},{"$f":"'Income - SG'!EC90","v":47320},{"$f":"'Income - SG'!ED90","v":40984.697740892138},{"$f":"'Income - SG'!EE90","v":40868.14693121022},{"$f":"'Income - SG'!EF90","v":44683.390809639852},{"$f":"'Income - SG'!EG90","v":44055.1279521084},{"$f":"'Income - SG'!EH90","v":58240},{"$f":"'Income - SG'!EI90","v":50960},{"$f":"'Income - SG'!EJ90","v":50440},{"$f":"'Income - SG'!EK90","v":54600},{"$f":"'Income - SG'!EL90","v":56680},{"$f":"'Income - SG'!EM90","v":54600},{"$f":"'Income - SG'!EN90","v":47840},{"$f":"'Income - SG'!EO90","v":41600},{"$f":"'Income - SG'!EP90","v":50440},{"$f":"'Income - SG'!EQ90","v":57460},{"$f":"'Income - SG'!ER90","v":53040},{"$f":"'Income - SG'!ES90","v":61880},{"$f":"'Income - SG'!ET90","v":43680},{"$f":"'Income - SG'!EU90","v":53040},{"$f":"'Income - SG'!EV90","v":34840},{"$f":"'Income - SG'!EW90","v":45760},{"$f":"'Income - SG'!EX90","v":44200},{"$f":"'Income - SG'!EY90","v":40560},{"$f":"'Income - SG'!EZ90","v":57720},{"$f":"'Income - SG'!FA90","v":54080},{"$f":"'Income - SG'!FB90","v":56680},{"$f":"'Income - SG'!FC90","v":49400},{"$f":"'Income - SG'!FD90","v":50440},{"$f":"'Income - SG'!FE90","v":45240},{"$f":"'Income - SG'!FF90","v":47320},{"$f":"'Income - SG'!FG90","v":56680},{"$f":"'Income - SG'!FH90","v":57720},{"$f":"'Income - SG'!FI90","v":55120},{"$f":"'Income - SG'!FJ90","v":45760},{"$f":"'Income - SG'!FK90","v":52000},{"$f":"'Income - SG'!FL90","v":47840},{"$f":"'Income - SG'!FM90","v":40560},{"$f":"'Income - SG'!FN90","v":55640},{"$f":"'Income - SG'!FO90","v":51480},{"$f":"'Income - SG'!FP90","v":57720},{"$f":"'Income - SG'!FQ90","v":60840},{"$f":"'Income - SG'!FR90","v":51480},{"$f":"'Income - SG'!FS90","v":49920},{"$f":"'Income - SG'!FT90","v":43680},{"$f":"'Income - SG'!FU90","v":53040},{"$f":"'Income - SG'!FV90","v":53560},{"$f":"'Income - SG'!FW90","v":51480},{"$f":"'Income - SG'!FX90","v":49920},{"$f":"'Income - SG'!FY90","v":43680},{"$f":"'Income - SG'!FZ90","v":54080},{"$f":"'Income - SG'!GA90","v":46280},{"$f":"'Income - SG'!GB90","v":50440},{"$f":"'Income - SG'!GC90","v":53560},{"$f":"'Income - SG'!GD90","v":65000},{"$f":"'Income - SG'!GE90","v":45760},{"$f":"'Income - SG'!GF90","v":45240},{"$f":"'Income - SG'!GG90","v":54600},{"$f":"'Income - SG'!GH90","v":58760},{"$f":"'Income - SG'!GI90","v":44200}]
[286,79,53560,53560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,53560,61880,48360,47320,48880,45240,41600,47840,60840,55120,62400,52520,49920,50960,48360,42640,51480,46280,54080,50440,45240,48880,50960,52520,48360,47320,55120,48360,51480,56160,44720,54080,null,null,null,null,null,null,{"$f":"'Income - SG'!B91","v":53560},{"$f":"'Income - SG'!C91","v":61880},{"$f":"'Income - SG'!D91","v":48360},{"$f":"'Income - SG'!E91","v":47320},{"$f":"'Income - SG'!F91","v":48880},{"$f":"'Income - SG'!G91","v":45240},{"$f":"'Income - SG'!H91","v":41600},{"$f":"'Income - SG'!I91","v":47840},{"$f":"'Income - SG'!J91","v":60840},{"$f":"'Income - SG'!K91","v":55120},{"$f":"'Income - SG'!L91","v":62400},{"$f":"'Income - SG'!M91","v":52520},{"$f":"'Income - SG'!N91","v":49920},{"$f":"'Income - SG'!O91","v":50960},{"$f":"'Income - SG'!P91","v":48360},{"$f":"'Income - SG'!Q91","v":42640},{"$f":"'Income - SG'!R91","v":51480},{"$f":"'Income - SG'!S91","v":46280},{"$f":"'Income - SG'!T91","v":54080},{"$f":"'Income - SG'!U91","v":50440},{"$f":"'Income - SG'!V91","v":45240},{"$f":"'Income - SG'!W91","v":48880},{"$f":"'Income - SG'!X91","v":50960},{"$f":"'Income - SG'!Y91","v":52520},{"$f":"'Income - SG'!Z91","v":48360},{"$f":"'Income - SG'!AA91","v":47320},{"$f":"'Income - SG'!AB91","v":55120},{"$f":"'Income - SG'!AC91","v":48360},{"$f":"'Income - SG'!AD91","v":51480},{"$f":"'Income - SG'!AE91","v":56160},{"$f":"'Income - SG'!AF91","v":44720},{"$f":"'Income - SG'!AG91","v":54080},{"$f":"'Income - SG'!AH91","v":59280},{"$f":"'Income - SG'!AI91","v":54080},{"$f":"'Income - SG'!AJ91","v":60840},{"$f":"'Income - SG'!AK91","v":62400},{"$f":"'Income - SG'!AL91","v":42640},{"$f":"'Income - SG'!AM91","v":46280},{"$f":"'Income - SG'!AN91","v":48880},{"$f":"'Income - SG'!AO91","v":48360},{"$f":"'Income - SG'!AP91","v":51480},{"$f":"'Income - SG'!AQ91","v":44720},{"$f":"'Income - SG'!AR91","v":55120},{"$f":"'Income - SG'!AS91","v":52520},{"$f":"'Income - SG'!AT91","v":47840},{"$f":"'Income - SG'!AU91","v":54080},{"$f":"'Income - SG'!AV91","v":47320},{"$f":"'Income - SG'!AW91","v":54080},{"$f":"'Income - SG'!AX91","v":50960},{"$f":"'Income - SG'!AY91","v":44720},{"$f":"'Income - SG'!AZ91","v":44720},{"$f":"'Income - SG'!BA91","v":50960},{"$f":"'Income - SG'!BB91","v":49920},{"$f":"'Income - SG'!BC91","v":52520},{"$f":"'Income - SG'!BD91","v":45760},{"$f":"'Income - SG'!BE91","v":49400},{"$f":"'Income - SG'!BF91","v":55120},{"$f":"'Income - SG'!BG91","v":49400},{"$f":"'Income - SG'!BH91","v":47320},{"$f":"'Income - SG'!BI91","v":53560},{"$f":"'Income - SG'!BJ91","v":59280},{"$f":"'Income - SG'!BK91","v":54080},{"$f":"'Income - SG'!BL91","v":44720},{"$f":"'Income - SG'!BM91","v":44720},{"$f":"'Income - SG'!BN91","v":45760},{"$f":"'Income - SG'!BO91","v":47320},{"$f":"'Income - SG'!BP91","v":37440},{"$f":"'Income - SG'!BQ91","v":49920},{"$f":"'Income - SG'!BR91","v":43160},{"$f":"'Income - SG'!BS91","v":54600},{"$f":"'Income - SG'!BT91","v":43160},{"$f":"'Income - SG'!BU91","v":41600},{"$f":"'Income - SG'!BV91","v":48880},{"$f":"'Income - SG'!BW91","v":47840},{"$f":"'Income - SG'!BX91","v":47840},{"$f":"'Income - SG'!BY91","v":46280},{"$f":"'Income - SG'!BZ91","v":63440},{"$f":"'Income - SG'!CA91","v":50960},{"$f":"'Income - SG'!CB91","v":44200},{"$f":"'Income - SG'!CC91","v":46800},{"$f":"'Income - SG'!CD91","v":42640},{"$f":"'Income - SG'!CE88","v":42120},{"$f":"'Income - SG'!CF88","v":43160},{"$f":"'Income - SG'!CG91","v":42640},{"$f":"'Income - SG'!CH91","v":44720},{"$f":"'Income - SG'!CI91","v":44720},{"$f":"'Income - SG'!CJ91","v":43160},{"$f":"'Income - SG'!CK91","v":49400},{"$f":"'Income - SG'!CL91","v":60840},{"$f":"'Income - SG'!CM91","v":55120},{"$f":"'Income - SG'!CN91","v":62400},{"$f":"'Income - SG'!CO91","v":52520},{"$f":"'Income - SG'!CP91","v":54080},{"$f":"'Income - SG'!CQ91","v":50960},{"$f":"'Income - SG'!CR91","v":50960},{"$f":"'Income - SG'!CS91","v":47840},{"$f":"'Income - SG'!CT91","v":50960},{"$f":"'Income - SG'!CU91","v":44720},{"$f":"'Income - SG'!CV91","v":49400},{"$f":"'Income - SG'!CW91","v":42640},{"$f":"'Income - SG'!CX91","v":52000},{"$f":"'Income - SG'!CY91","v":49920},{"$f":"'Income - SG'!CZ91","v":47320},{"$f":"'Income - SG'!DA91","v":54080},{"$f":"'Income - SG'!DB91","v":49920},{"$f":"'Income - SG'!DC91","v":55640},{"$f":"'Income - SG'!DD91","v":52000},{"$f":"'Income - SG'!DE91","v":50960},{"$f":"'Income - SG'!DF91","v":46280},{"$f":"'Income - SG'!DG91","v":50440},{"$f":"'Income - SG'!DH91","v":46280},{"$f":"'Income - SG'!DI91","v":54080},{"$f":"'Income - SG'!DJ91","v":48360},{"$f":"'Income - SG'!DK91","v":46280},{"$f":"'Income - SG'!DL91","v":50960},{"$f":"'Income - SG'!DM91","v":53560},{"$f":"'Income - SG'!DN91","v":48880},{"$f":"'Income - SG'!DO91","v":47840},{"$f":"'Income - SG'!DP91","v":44200},{"$f":"'Income - SG'!DQ91","v":53560},{"$f":"'Income - SG'!DR91","v":45240},{"$f":"'Income - SG'!DS91","v":48360},{"$f":"'Income - SG'!DT91","v":43680},{"$f":"'Income - SG'!DU91","v":48880},{"$f":"'Income - SG'!DV91","v":50960},{"$f":"'Income - SG'!DW91","v":55120},{"$f":"'Income - SG'!DX91","v":49400},{"$f":"'Income - SG'!DY91","v":44720},{"$f":"'Income - SG'!DZ91","v":50960},{"$f":"'Income - SG'!EA91","v":49920},{"$f":"'Income - SG'!EB91","v":52520},{"$f":"'Income - SG'!EC91","v":48360},{"$f":"'Income - SG'!ED91","v":41311.857182258136},{"$f":"'Income - SG'!EE91","v":41209.140233371218},{"$f":"'Income - SG'!EF91","v":45043.973086241487},{"$f":"'Income - SG'!EG91","v":44364.370765081228},{"$f":"'Income - SG'!EH91","v":59280},{"$f":"'Income - SG'!EI91","v":52000},{"$f":"'Income - SG'!EJ91","v":52000},{"$f":"'Income - SG'!EK91","v":55640},{"$f":"'Income - SG'!EL91","v":57720},{"$f":"'Income - SG'!EM91","v":56160},{"$f":"'Income - SG'!EN91","v":48880},{"$f":"'Income - SG'!EO91","v":42120},{"$f":"'Income - SG'!EP91","v":51480},{"$f":"'Income - SG'!EQ91","v":58760},{"$f":"'Income - SG'!ER91","v":54080},{"$f":"'Income - SG'!ES91","v":63440},{"$f":"'Income - SG'!ET91","v":44720},{"$f":"'Income - SG'!EU91","v":54080},{"$f":"'Income - SG'!EV91","v":35360},{"$f":"'Income - SG'!EW91","v":46800},{"$f":"'Income - SG'!EX91","v":45240},{"$f":"'Income - SG'!EY91","v":41080},{"$f":"'Income - SG'!EZ91","v":58240},{"$f":"'Income - SG'!FA91","v":55120},{"$f":"'Income - SG'!FB91","v":57720},{"$f":"'Income - SG'!FC91","v":50440},{"$f":"'Income - SG'!FD91","v":51480},{"$f":"'Income - SG'!FE91","v":46800},{"$f":"'Income - SG'!FF91","v":48360},{"$f":"'Income - SG'!FG91","v":57720},{"$f":"'Income - SG'!FH91","v":58760},{"$f":"'Income - SG'!FI91","v":56160},{"$f":"'Income - SG'!FJ91","v":46800},{"$f":"'Income - SG'!FK91","v":53040},{"$f":"'Income - SG'!FL91","v":48880},{"$f":"'Income - SG'!FM91","v":41080},{"$f":"'Income - SG'!FN91","v":57200},{"$f":"'Income - SG'!FO91","v":52520},{"$f":"'Income - SG'!FP91","v":58760},{"$f":"'Income - SG'!FQ91","v":62400},{"$f":"'Income - SG'!FR91","v":52520},{"$f":"'Income - SG'!FS91","v":50960},{"$f":"'Income - SG'!FT91","v":44720},{"$f":"'Income - SG'!FU91","v":54080},{"$f":"'Income - SG'!FV91","v":54600},{"$f":"'Income - SG'!FW91","v":52000},{"$f":"'Income - SG'!FX91","v":50960},{"$f":"'Income - SG'!FY91","v":44720},{"$f":"'Income - SG'!FZ91","v":55120},{"$f":"'Income - SG'!GA91","v":46800},{"$f":"'Income - SG'!GB91","v":51480},{"$f":"'Income - SG'!GC91","v":54600},{"$f":"'Income - SG'!GD91","v":66560},{"$f":"'Income - SG'!GE91","v":46800},{"$f":"'Income - SG'!GF91","v":46280},{"$f":"'Income - SG'!GG91","v":56160},{"$f":"'Income - SG'!GH91","v":59280},{"$f":"'Income - SG'!GI91","v":44720}]
[287,80,55120,55120,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A287,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A287,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A287,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,55120,63440,49400,48360,49920,46280,42640,48880,62400,56160,63960,54080,50960,52000,49400,43680,52520,47320,55120,51480,46280,49920,52000,53560,49400,48360,56160,49400,52520,57200,45240,55640,null,null,null,null,null,null,{"$f":"'Income - SG'!B92","v":55120},{"$f":"'Income - SG'!C92","v":63440},{"$f":"'Income - SG'!D92","v":49400},{"$f":"'Income - SG'!E92","v":48360},{"$f":"'Income - SG'!F92","v":49920},{"$f":"'Income - SG'!G92","v":46280},{"$f":"'Income - SG'!H92","v":42640},{"$f":"'Income - SG'!I92","v":48880},{"$f":"'Income - SG'!J92","v":62400},{"$f":"'Income - SG'!K92","v":56160},{"$f":"'Income - SG'!L92","v":63960},{"$f":"'Income - SG'!M92","v":54080},{"$f":"'Income - SG'!N92","v":50960},{"$f":"'Income - SG'!O92","v":52000},{"$f":"'Income - SG'!P92","v":49400},{"$f":"'Income - SG'!Q92","v":43680},{"$f":"'Income - SG'!R92","v":52520},{"$f":"'Income - SG'!S92","v":47320},{"$f":"'Income - SG'!T92","v":55120},{"$f":"'Income - SG'!U92","v":51480},{"$f":"'Income - SG'!V92","v":46280},{"$f":"'Income - SG'!W92","v":49920},{"$f":"'Income - SG'!X92","v":52000},{"$f":"'Income - SG'!Y92","v":53560},{"$f":"'Income - SG'!Z92","v":49400},{"$f":"'Income - SG'!AA92","v":48360},{"$f":"'Income - SG'!AB92","v":56160},{"$f":"'Income - SG'!AC92","v":49400},{"$f":"'Income - SG'!AD92","v":52520},{"$f":"'Income - SG'!AE92","v":57200},{"$f":"'Income - SG'!AF92","v":45240},{"$f":"'Income - SG'!AG92","v":55640},{"$f":"'Income - SG'!AH92","v":60840},{"$f":"'Income - SG'!AI92","v":55120},{"$f":"'Income - SG'!AJ92","v":62400},{"$f":"'Income - SG'!AK92","v":63960},{"$f":"'Income - SG'!AL92","v":43680},{"$f":"'Income - SG'!AM92","v":47320},{"$f":"'Income - SG'!AN92","v":49920},{"$f":"'Income - SG'!AO92","v":49400},{"$f":"'Income - SG'!AP92","v":52520},{"$f":"'Income - SG'!AQ92","v":45240},{"$f":"'Income - SG'!AR92","v":56160},{"$f":"'Income - SG'!AS92","v":54080},{"$f":"'Income - SG'!AT92","v":48880},{"$f":"'Income - SG'!AU92","v":55120},{"$f":"'Income - SG'!AV92","v":48360},{"$f":"'Income - SG'!AW92","v":55640},{"$f":"'Income - SG'!AX92","v":52000},{"$f":"'Income - SG'!AY92","v":45760},{"$f":"'Income - SG'!AZ92","v":46280},{"$f":"'Income - SG'!BA92","v":52000},{"$f":"'Income - SG'!BB92","v":50960},{"$f":"'Income - SG'!BC92","v":53560},{"$f":"'Income - SG'!BD92","v":46800},{"$f":"'Income - SG'!BE92","v":50440},{"$f":"'Income - SG'!BF92","v":56160},{"$f":"'Income - SG'!BG92","v":50440},{"$f":"'Income - SG'!BH92","v":48360},{"$f":"'Income - SG'!BI92","v":55120},{"$f":"'Income - SG'!BJ92","v":60840},{"$f":"'Income - SG'!BK92","v":55120},{"$f":"'Income - SG'!BL92","v":45760},{"$f":"'Income - SG'!BM92","v":46280},{"$f":"'Income - SG'!BN92","v":46800},{"$f":"'Income - SG'!BO92","v":48360},{"$f":"'Income - SG'!BP92","v":38480},{"$f":"'Income - SG'!BQ92","v":50440},{"$f":"'Income - SG'!BR92","v":44200},{"$f":"'Income - SG'!BS92","v":55640},{"$f":"'Income - SG'!BT92","v":44200},{"$f":"'Income - SG'!BU92","v":42640},{"$f":"'Income - SG'!BV92","v":49920},{"$f":"'Income - SG'!BW92","v":48880},{"$f":"'Income - SG'!BX92","v":48880},{"$f":"'Income - SG'!BY92","v":46800},{"$f":"'Income - SG'!BZ92","v":65000},{"$f":"'Income - SG'!CA92","v":52000},{"$f":"'Income - SG'!CB92","v":44720},{"$f":"'Income - SG'!CC92","v":47840},{"$f":"'Income - SG'!CD92","v":43680},{"$f":"'Income - SG'!CE89","v":42640},{"$f":"'Income - SG'!CF89","v":43680},{"$f":"'Income - SG'!CG92","v":43680},{"$f":"'Income - SG'!CH92","v":46280},{"$f":"'Income - SG'!CI92","v":45760},{"$f":"'Income - SG'!CJ92","v":44200},{"$f":"'Income - SG'!CK92","v":50440},{"$f":"'Income - SG'!CL92","v":62400},{"$f":"'Income - SG'!CM92","v":56160},{"$f":"'Income - SG'!CN92","v":63960},{"$f":"'Income - SG'!CO92","v":54080},{"$f":"'Income - SG'!CP92","v":55120},{"$f":"'Income - SG'!CQ92","v":52520},{"$f":"'Income - SG'!CR92","v":52000},{"$f":"'Income - SG'!CS92","v":48880},{"$f":"'Income - SG'!CT92","v":52000},{"$f":"'Income - SG'!CU92","v":46280},{"$f":"'Income - SG'!CV92","v":50440},{"$f":"'Income - SG'!CW92","v":43680},{"$f":"'Income - SG'!CX92","v":53040},{"$f":"'Income - SG'!CY92","v":50960},{"$f":"'Income - SG'!CZ92","v":48360},{"$f":"'Income - SG'!DA92","v":54600},{"$f":"'Income - SG'!DB92","v":50960},{"$f":"'Income - SG'!DC92","v":56680},{"$f":"'Income - SG'!DD92","v":53040},{"$f":"'Income - SG'!DE92","v":52000},{"$f":"'Income - SG'!DF92","v":47320},{"$f":"'Income - SG'!DG92","v":50960},{"$f":"'Income - SG'!DH92","v":47320},{"$f":"'Income - SG'!DI92","v":55120},{"$f":"'Income - SG'!DJ92","v":49400},{"$f":"'Income - SG'!DK92","v":47320},{"$f":"'Income - SG'!DL92","v":52000},{"$f":"'Income - SG'!DM92","v":54600},{"$f":"'Income - SG'!DN92","v":49920},{"$f":"'Income - SG'!DO92","v":48880},{"$f":"'Income - SG'!DP92","v":45240},{"$f":"'Income - SG'!DQ92","v":54600},{"$f":"'Income - SG'!DR92","v":46280},{"$f":"'Income - SG'!DS92","v":49920},{"$f":"'Income - SG'!DT92","v":44720},{"$f":"'Income - SG'!DU92","v":49920},{"$f":"'Income - SG'!DV92","v":52000},{"$f":"'Income - SG'!DW92","v":56160},{"$f":"'Income - SG'!DX92","v":50440},{"$f":"'Income - SG'!DY92","v":46280},{"$f":"'Income - SG'!DZ92","v":52000},{"$f":"'Income - SG'!EA92","v":50960},{"$f":"'Income - SG'!EB92","v":53560},{"$f":"'Income - SG'!EC92","v":49400},{"$f":"'Income - SG'!ED92","v":41639.016623624106},{"$f":"'Income - SG'!EE92","v":41550.133535532252},{"$f":"'Income - SG'!EF92","v":45404.555362843079},{"$f":"'Income - SG'!EG92","v":44673.613578054072},{"$f":"'Income - SG'!EH92","v":60320},{"$f":"'Income - SG'!EI92","v":53560},{"$f":"'Income - SG'!EJ92","v":53040},{"$f":"'Income - SG'!EK92","v":56680},{"$f":"'Income - SG'!EL92","v":58760},{"$f":"'Income - SG'!EM92","v":57200},{"$f":"'Income - SG'!EN92","v":49920},{"$f":"'Income - SG'!EO92","v":43160},{"$f":"'Income - SG'!EP92","v":52520},{"$f":"'Income - SG'!EQ92","v":59800},{"$f":"'Income - SG'!ER92","v":55120},{"$f":"'Income - SG'!ES92","v":64480},{"$f":"'Income - SG'!ET92","v":45240},{"$f":"'Income - SG'!EU92","v":55640},{"$f":"'Income - SG'!EV92","v":36400},{"$f":"'Income - SG'!EW92","v":48360},{"$f":"'Income - SG'!EX92","v":46280},{"$f":"'Income - SG'!EY92","v":42120},{"$f":"'Income - SG'!EZ92","v":59800},{"$f":"'Income - SG'!FA92","v":56160},{"$f":"'Income - SG'!FB92","v":58760},{"$f":"'Income - SG'!FC92","v":51480},{"$f":"'Income - SG'!FD92","v":52520},{"$f":"'Income - SG'!FE92","v":47320},{"$f":"'Income - SG'!FF92","v":48880},{"$f":"'Income - SG'!FG92","v":58760},{"$f":"'Income - SG'!FH92","v":60320},{"$f":"'Income - SG'!FI92","v":57200},{"$f":"'Income - SG'!FJ92","v":48360},{"$f":"'Income - SG'!FK92","v":54080},{"$f":"'Income - SG'!FL92","v":49920},{"$f":"'Income - SG'!FM92","v":42120},{"$f":"'Income - SG'!FN92","v":58240},{"$f":"'Income - SG'!FO92","v":53560},{"$f":"'Income - SG'!FP92","v":60320},{"$f":"'Income - SG'!FQ92","v":63440},{"$f":"'Income - SG'!FR92","v":54080},{"$f":"'Income - SG'!FS92","v":52000},{"$f":"'Income - SG'!FT92","v":45760},{"$f":"'Income - SG'!FU92","v":55120},{"$f":"'Income - SG'!FV92","v":55640},{"$f":"'Income - SG'!FW92","v":53040},{"$f":"'Income - SG'!FX92","v":52000},{"$f":"'Income - SG'!FY92","v":45760},{"$f":"'Income - SG'!FZ92","v":56160},{"$f":"'Income - SG'!GA92","v":47840},{"$f":"'Income - SG'!GB92","v":52520},{"$f":"'Income - SG'!GC92","v":55640},{"$f":"'Income - SG'!GD92","v":67600},{"$f":"'Income - SG'!GE92","v":47840},{"$f":"'Income - SG'!GF92","v":47320},{"$f":"'Income - SG'!GG92","v":57200},{"$f":"'Income - SG'!GH92","v":60320},{"$f":"'Income - SG'!GI92","v":46280}]
[288,81,56160,56160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,56160,64480,50440,49400,50960,47320,43680,49920,63440,57720,65520,55120,52000,53040,50440,44720,53560,48360,56160,52520,47320,51480,53040,54600,50440,49400,57200,50440,53560,58760,46280,56680,null,null,null,null,null,null,{"$f":"'Income - SG'!B93","v":56160},{"$f":"'Income - SG'!C93","v":64480},{"$f":"'Income - SG'!D93","v":50440},{"$f":"'Income - SG'!E93","v":49400},{"$f":"'Income - SG'!F93","v":50960},{"$f":"'Income - SG'!G93","v":47320},{"$f":"'Income - SG'!H93","v":43680},{"$f":"'Income - SG'!I93","v":49920},{"$f":"'Income - SG'!J93","v":63440},{"$f":"'Income - SG'!K93","v":57720},{"$f":"'Income - SG'!L93","v":65520},{"$f":"'Income - SG'!M93","v":55120},{"$f":"'Income - SG'!N93","v":52000},{"$f":"'Income - SG'!O93","v":53040},{"$f":"'Income - SG'!P93","v":50440},{"$f":"'Income - SG'!Q93","v":44720},{"$f":"'Income - SG'!R93","v":53560},{"$f":"'Income - SG'!S93","v":48360},{"$f":"'Income - SG'!T93","v":56160},{"$f":"'Income - SG'!U93","v":52520},{"$f":"'Income - SG'!V93","v":47320},{"$f":"'Income - SG'!W93","v":51480},{"$f":"'Income - SG'!X93","v":53040},{"$f":"'Income - SG'!Y93","v":54600},{"$f":"'Income - SG'!Z93","v":50440},{"$f":"'Income - SG'!AA93","v":49400},{"$f":"'Income - SG'!AB93","v":57200},{"$f":"'Income - SG'!AC93","v":50440},{"$f":"'Income - SG'!AD93","v":53560},{"$f":"'Income - SG'!AE93","v":58760},{"$f":"'Income - SG'!AF93","v":46280},{"$f":"'Income - SG'!AG93","v":56680},{"$f":"'Income - SG'!AH93","v":61880},{"$f":"'Income - SG'!AI93","v":56680},{"$f":"'Income - SG'!AJ93","v":63440},{"$f":"'Income - SG'!AK93","v":65520},{"$f":"'Income - SG'!AL93","v":44720},{"$f":"'Income - SG'!AM93","v":48360},{"$f":"'Income - SG'!AN93","v":50960},{"$f":"'Income - SG'!AO93","v":50440},{"$f":"'Income - SG'!AP93","v":53560},{"$f":"'Income - SG'!AQ93","v":46280},{"$f":"'Income - SG'!AR93","v":57720},{"$f":"'Income - SG'!AS93","v":55120},{"$f":"'Income - SG'!AT93","v":49920},{"$f":"'Income - SG'!AU93","v":56160},{"$f":"'Income - SG'!AV93","v":49400},{"$f":"'Income - SG'!AW93","v":56680},{"$f":"'Income - SG'!AX93","v":53560},{"$f":"'Income - SG'!AY93","v":46800},{"$f":"'Income - SG'!AZ93","v":47320},{"$f":"'Income - SG'!BA93","v":53040},{"$f":"'Income - SG'!BB93","v":52000},{"$f":"'Income - SG'!BC93","v":54600},{"$f":"'Income - SG'!BD93","v":47840},{"$f":"'Income - SG'!BE93","v":51480},{"$f":"'Income - SG'!BF93","v":57200},{"$f":"'Income - SG'!BG93","v":52000},{"$f":"'Income - SG'!BH93","v":49400},{"$f":"'Income - SG'!BI93","v":56160},{"$f":"'Income - SG'!BJ93","v":61880},{"$f":"'Income - SG'!BK93","v":56680},{"$f":"'Income - SG'!BL93","v":46800},{"$f":"'Income - SG'!BM93","v":47320},{"$f":"'Income - SG'!BN93","v":47840},{"$f":"'Income - SG'!BO93","v":49400},{"$f":"'Income - SG'!BP93","v":39520},{"$f":"'Income - SG'!BQ93","v":50960},{"$f":"'Income - SG'!BR93","v":45240},{"$f":"'Income - SG'!BS93","v":56680},{"$f":"'Income - SG'!BT93","v":45240},{"$f":"'Income - SG'!BU93","v":43680},{"$f":"'Income - SG'!BV93","v":50960},{"$f":"'Income - SG'!BW93","v":49920},{"$f":"'Income - SG'!BX93","v":49920},{"$f":"'Income - SG'!BY93","v":48360},{"$f":"'Income - SG'!BZ93","v":66560},{"$f":"'Income - SG'!CA93","v":53040},{"$f":"'Income - SG'!CB93","v":45760},{"$f":"'Income - SG'!CC93","v":48880},{"$f":"'Income - SG'!CD93","v":44720},{"$f":"'Income - SG'!CE90","v":43680},{"$f":"'Income - SG'!CF90","v":44720},{"$f":"'Income - SG'!CG93","v":44200},{"$f":"'Income - SG'!CH93","v":47320},{"$f":"'Income - SG'!CI93","v":46800},{"$f":"'Income - SG'!CJ93","v":44720},{"$f":"'Income - SG'!CK93","v":51480},{"$f":"'Income - SG'!CL93","v":63440},{"$f":"'Income - SG'!CM93","v":57720},{"$f":"'Income - SG'!CN93","v":65520},{"$f":"'Income - SG'!CO93","v":55120},{"$f":"'Income - SG'!CP93","v":56680},{"$f":"'Income - SG'!CQ93","v":53040},{"$f":"'Income - SG'!CR93","v":53040},{"$f":"'Income - SG'!CS93","v":49920},{"$f":"'Income - SG'!CT93","v":53560},{"$f":"'Income - SG'!CU93","v":47320},{"$f":"'Income - SG'!CV93","v":51480},{"$f":"'Income - SG'!CW93","v":44720},{"$f":"'Income - SG'!CX93","v":54080},{"$f":"'Income - SG'!CY93","v":52000},{"$f":"'Income - SG'!CZ93","v":49400},{"$f":"'Income - SG'!DA93","v":56160},{"$f":"'Income - SG'!DB93","v":52000},{"$f":"'Income - SG'!DC93","v":57720},{"$f":"'Income - SG'!DD93","v":54080},{"$f":"'Income - SG'!DE93","v":53040},{"$f":"'Income - SG'!DF93","v":48880},{"$f":"'Income - SG'!DG93","v":52520},{"$f":"'Income - SG'!DH93","v":48360},{"$f":"'Income - SG'!DI93","v":56160},{"$f":"'Income - SG'!DJ93","v":50440},{"$f":"'Income - SG'!DK93","v":48360},{"$f":"'Income - SG'!DL93","v":53040},{"$f":"'Income - SG'!DM93","v":55640},{"$f":"'Income - SG'!DN93","v":50960},{"$f":"'Income - SG'!DO93","v":49400},{"$f":"'Income - SG'!DP93","v":46280},{"$f":"'Income - SG'!DQ93","v":55640},{"$f":"'Income - SG'!DR93","v":46800},{"$f":"'Income - SG'!DS93","v":50960},{"$f":"'Income - SG'!DT93","v":45760},{"$f":"'Income - SG'!DU93","v":50960},{"$f":"'Income - SG'!DV93","v":53040},{"$f":"'Income - SG'!DW93","v":57200},{"$f":"'Income - SG'!DX93","v":52000},{"$f":"'Income - SG'!DY93","v":47320},{"$f":"'Income - SG'!DZ93","v":53040},{"$f":"'Income - SG'!EA93","v":52000},{"$f":"'Income - SG'!EB93","v":54600},{"$f":"'Income - SG'!EC93","v":50440},{"$f":"'Income - SG'!ED93","v":41966.176064990104},{"$f":"'Income - SG'!EE93","v":41891.126837693257},{"$f":"'Income - SG'!EF93","v":45765.137639444714},{"$f":"'Income - SG'!EG93","v":44982.8563910269},{"$f":"'Income - SG'!EH93","v":61360},{"$f":"'Income - SG'!EI93","v":54600},{"$f":"'Income - SG'!EJ93","v":54080},{"$f":"'Income - SG'!EK93","v":57720},{"$f":"'Income - SG'!EL93","v":59800},{"$f":"'Income - SG'!EM93","v":57720},{"$f":"'Income - SG'!EN93","v":51480},{"$f":"'Income - SG'!EO93","v":44200},{"$f":"'Income - SG'!EP93","v":53560},{"$f":"'Income - SG'!EQ93","v":61100},{"$f":"'Income - SG'!ER93","v":56160},{"$f":"'Income - SG'!ES93","v":66040},{"$f":"'Income - SG'!ET93","v":46280},{"$f":"'Income - SG'!EU93","v":56680},{"$f":"'Income - SG'!EV93","v":37440},{"$f":"'Income - SG'!EW93","v":49400},{"$f":"'Income - SG'!EX93","v":47320},{"$f":"'Income - SG'!EY93","v":43160},{"$f":"'Income - SG'!EZ93","v":60840},{"$f":"'Income - SG'!FA93","v":57720},{"$f":"'Income - SG'!FB93","v":60320},{"$f":"'Income - SG'!FC93","v":52520},{"$f":"'Income - SG'!FD93","v":53560},{"$f":"'Income - SG'!FE93","v":47840},{"$f":"'Income - SG'!FF93","v":49920},{"$f":"'Income - SG'!FG93","v":60320},{"$f":"'Income - SG'!FH93","v":61360},{"$f":"'Income - SG'!FI93","v":58240},{"$f":"'Income - SG'!FJ93","v":49400},{"$f":"'Income - SG'!FK93","v":55120},{"$f":"'Income - SG'!FL93","v":50960},{"$f":"'Income - SG'!FM93","v":42640},{"$f":"'Income - SG'!FN93","v":59800},{"$f":"'Income - SG'!FO93","v":54600},{"$f":"'Income - SG'!FP93","v":61360},{"$f":"'Income - SG'!FQ93","v":65000},{"$f":"'Income - SG'!FR93","v":55120},{"$f":"'Income - SG'!FS93","v":53040},{"$f":"'Income - SG'!FT93","v":46800},{"$f":"'Income - SG'!FU93","v":56160},{"$f":"'Income - SG'!FV93","v":57200},{"$f":"'Income - SG'!FW93","v":54080},{"$f":"'Income - SG'!FX93","v":53040},{"$f":"'Income - SG'!FY93","v":46800},{"$f":"'Income - SG'!FZ93","v":57200},{"$f":"'Income - SG'!GA93","v":48880},{"$f":"'Income - SG'!GB93","v":54080},{"$f":"'Income - SG'!GC93","v":56680},{"$f":"'Income - SG'!GD93","v":69160},{"$f":"'Income - SG'!GE93","v":48880},{"$f":"'Income - SG'!GF93","v":48360},{"$f":"'Income - SG'!GG93","v":57720},{"$f":"'Income - SG'!GH93","v":61880},{"$f":"'Income - SG'!GI93","v":46800}]
[289,82,57720,57720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,57720,66040,51480,50960,52000,48360,44720,50960,{"$f":"CE289","v":65000},{"$f":"CF289","v":58760},{"$f":"CG289","v":67080},{"$f":"CH289","v":56160},{"$f":"CI289","v":53040},{"$f":"CJ289","v":54600},{"$f":"CK289","v":51480},{"$f":"CL289","v":45760},{"$f":"CM289","v":54600},{"$f":"CN289","v":49400},{"$f":"CO289","v":57720},{"$f":"CP289","v":53560},{"$f":"CQ289","v":48360},{"$f":"CR289","v":52520},{"$f":"CS289","v":54080},{"$f":"CT289","v":55640},{"$f":"CU289","v":52000},{"$f":"CV289","v":50440},{"$f":"CW289","v":58760},{"$f":"CX289","v":51480},{"$f":"CY289","v":55120},{"$f":"CZ289","v":59800},{"$f":"DA289","v":47320},{"$f":"DB289","v":57720},null,null,null,null,null,null,{"$f":"'Income - SG'!B94","v":57720},{"$f":"'Income - SG'!C94","v":66040},{"$f":"'Income - SG'!D94","v":51480},{"$f":"'Income - SG'!E94","v":50960},{"$f":"'Income - SG'!F94","v":52000},{"$f":"'Income - SG'!G94","v":48360},{"$f":"'Income - SG'!H94","v":44720},{"$f":"'Income - SG'!I94","v":50960},{"$f":"'Income - SG'!J94","v":65000},{"$f":"'Income - SG'!K94","v":58760},{"$f":"'Income - SG'!L94","v":67080},{"$f":"'Income - SG'!M94","v":56160},{"$f":"'Income - SG'!N94","v":53040},{"$f":"'Income - SG'!O94","v":54600},{"$f":"'Income - SG'!P94","v":51480},{"$f":"'Income - SG'!Q94","v":45760},{"$f":"'Income - SG'!R94","v":54600},{"$f":"'Income - SG'!S94","v":49400},{"$f":"'Income - SG'!T94","v":57720},{"$f":"'Income - SG'!U94","v":53560},{"$f":"'Income - SG'!V94","v":48360},{"$f":"'Income - SG'!W94","v":52520},{"$f":"'Income - SG'!X94","v":54080},{"$f":"'Income - SG'!Y94","v":55640},{"$f":"'Income - SG'!Z94","v":52000},{"$f":"'Income - SG'!AA94","v":50440},{"$f":"'Income - SG'!AB94","v":58760},{"$f":"'Income - SG'!AC94","v":51480},{"$f":"'Income - SG'!AD94","v":55120},{"$f":"'Income - SG'!AE94","v":59800},{"$f":"'Income - SG'!AF94","v":47320},{"$f":"'Income - SG'!AG94","v":57720},{"$f":"'Income - SG'!AH94","v":63440},{"$f":"'Income - SG'!AI94","v":57720},{"$f":"'Income - SG'!AJ94","v":65000},{"$f":"'Income - SG'!AK94","v":67080},{"$f":"'Income - SG'!AL94","v":45760},{"$f":"'Income - SG'!AM94","v":49400},{"$f":"'Income - SG'!AN94","v":52000},{"$f":"'Income - SG'!AO94","v":52000},{"$f":"'Income - SG'!AP94","v":55120},{"$f":"'Income - SG'!AQ94","v":47320},{"$f":"'Income - SG'!AR94","v":58760},{"$f":"'Income - SG'!AS94","v":56160},{"$f":"'Income - SG'!AT94","v":50960},{"$f":"'Income - SG'!AU94","v":57720},{"$f":"'Income - SG'!AV94","v":50440},{"$f":"'Income - SG'!AW94","v":57720},{"$f":"'Income - SG'!AX94","v":54600},{"$f":"'Income - SG'!AY94","v":47840},{"$f":"'Income - SG'!AZ94","v":48360},{"$f":"'Income - SG'!BA94","v":54080},{"$f":"'Income - SG'!BB94","v":53040},{"$f":"'Income - SG'!BC94","v":55640},{"$f":"'Income - SG'!BD94","v":48880},{"$f":"'Income - SG'!BE94","v":53040},{"$f":"'Income - SG'!BF94","v":58760},{"$f":"'Income - SG'!BG94","v":53040},{"$f":"'Income - SG'!BH94","v":50440},{"$f":"'Income - SG'!BI94","v":57720},{"$f":"'Income - SG'!BJ94","v":63440},{"$f":"'Income - SG'!BK94","v":57720},{"$f":"'Income - SG'!BL94","v":47840},{"$f":"'Income - SG'!BM94","v":48360},{"$f":"'Income - SG'!BN94","v":48880},{"$f":"'Income - SG'!BO94","v":50440},{"$f":"'Income - SG'!BP94","v":40560},{"$f":"'Income - SG'!BQ94","v":52520},{"$f":"'Income - SG'!BR94","v":45760},{"$f":"'Income - SG'!BS94","v":57720},{"$f":"'Income - SG'!BT94","v":46280},{"$f":"'Income - SG'!BU94","v":44720},{"$f":"'Income - SG'!BV94","v":52000},{"$f":"'Income - SG'!BW94","v":50960},{"$f":"'Income - SG'!BX94","v":50440},{"$f":"'Income - SG'!BY94","v":48880},{"$f":"'Income - SG'!BZ94","v":68120},{"$f":"'Income - SG'!CA94","v":54080},{"$f":"'Income - SG'!CB94","v":46800},{"$f":"'Income - SG'!CC94","v":49920},{"$f":"'Income - SG'!CD94","v":45240},{"$f":"'Income - SG'!CE91","v":44200},{"$f":"'Income - SG'!CF91","v":45760},{"$f":"'Income - SG'!CG94","v":45240},{"$f":"'Income - SG'!CH94","v":48360},{"$f":"'Income - SG'!CI94","v":47840},{"$f":"'Income - SG'!CJ94","v":45760},{"$f":"'Income - SG'!CK94","v":52520},{"$f":"'Income - SG'!CL94","v":65000},{"$f":"'Income - SG'!CM94","v":58760},{"$f":"'Income - SG'!CN94","v":67080},{"$f":"'Income - SG'!CO94","v":56160},{"$f":"'Income - SG'!CP94","v":57720},{"$f":"'Income - SG'!CQ94","v":54600},{"$f":"'Income - SG'!CR94","v":54600},{"$f":"'Income - SG'!CS94","v":50960},{"$f":"'Income - SG'!CT94","v":54600},{"$f":"'Income - SG'!CU94","v":48360},{"$f":"'Income - SG'!CV94","v":53040},{"$f":"'Income - SG'!CW94","v":45760},{"$f":"'Income - SG'!CX94","v":55120},{"$f":"'Income - SG'!CY94","v":53560},{"$f":"'Income - SG'!CZ94","v":50440},{"$f":"'Income - SG'!DA94","v":57200},{"$f":"'Income - SG'!DB94","v":53040},{"$f":"'Income - SG'!DC94","v":59280},{"$f":"'Income - SG'!DD94","v":55640},{"$f":"'Income - SG'!DE94","v":54080},{"$f":"'Income - SG'!DF94","v":49400},{"$f":"'Income - SG'!DG94","v":53560},{"$f":"'Income - SG'!DH94","v":49400},{"$f":"'Income - SG'!DI94","v":57720},{"$f":"'Income - SG'!DJ94","v":51480},{"$f":"'Income - SG'!DK94","v":49920},{"$f":"'Income - SG'!DL94","v":54080},{"$f":"'Income - SG'!DM94","v":56680},{"$f":"'Income - SG'!DN94","v":52000},{"$f":"'Income - SG'!DO94","v":50440},{"$f":"'Income - SG'!DP94","v":47320},{"$f":"'Income - SG'!DQ94","v":56680},{"$f":"'Income - SG'!DR94","v":48360},{"$f":"'Income - SG'!DS94","v":52520},{"$f":"'Income - SG'!DT94","v":47320},{"$f":"'Income - SG'!DU94","v":52000},{"$f":"'Income - SG'!DV94","v":54080},{"$f":"'Income - SG'!DW94","v":58760},{"$f":"'Income - SG'!DX94","v":53040},{"$f":"'Income - SG'!DY94","v":48360},{"$f":"'Income - SG'!DZ94","v":54080},{"$f":"'Income - SG'!EA94","v":53040},{"$f":"'Income - SG'!EB94","v":55640},{"$f":"'Income - SG'!EC94","v":52000},{"$f":"'Income - SG'!ED94","v":42293.335506356103},{"$f":"'Income - SG'!EE94","v":42232.120139854262},{"$f":"'Income - SG'!EF94","v":46125.71991604635},{"$f":"'Income - SG'!EG94","v":45292.099203999729},{"$f":"'Income - SG'!EH94","v":62920},{"$f":"'Income - SG'!EI94","v":55640},{"$f":"'Income - SG'!EJ94","v":55640},{"$f":"'Income - SG'!EK94","v":59280},{"$f":"'Income - SG'!EL94","v":60840},{"$f":"'Income - SG'!EM94","v":59280},{"$f":"'Income - SG'!EN94","v":52520},{"$f":"'Income - SG'!EO94","v":44720},{"$f":"'Income - SG'!EP94","v":55120},{"$f":"'Income - SG'!EQ94","v":62660},{"$f":"'Income - SG'!ER94","v":57720},{"$f":"'Income - SG'!ES94","v":67600},{"$f":"'Income - SG'!ET94","v":47320},{"$f":"'Income - SG'!EU94","v":57720},{"$f":"'Income - SG'!EV94","v":37960},{"$f":"'Income - SG'!EW94","v":50440},{"$f":"'Income - SG'!EX94","v":48360},{"$f":"'Income - SG'!EY94","v":44200},{"$f":"'Income - SG'!EZ94","v":61880},{"$f":"'Income - SG'!FA94","v":58760},{"$f":"'Income - SG'!FB94","v":61360},{"$f":"'Income - SG'!FC94","v":53560},{"$f":"'Income - SG'!FD94","v":54600},{"$f":"'Income - SG'!FE94","v":48880},{"$f":"'Income - SG'!FF94","v":50960},{"$f":"'Income - SG'!FG94","v":61880},{"$f":"'Income - SG'!FH94","v":62920},{"$f":"'Income - SG'!FI94","v":59800},{"$f":"'Income - SG'!FJ94","v":50440},{"$f":"'Income - SG'!FK94","v":56680},{"$f":"'Income - SG'!FL94","v":52000},{"$f":"'Income - SG'!FM94","v":44200},{"$f":"'Income - SG'!FN94","v":60840},{"$f":"'Income - SG'!FO94","v":55640},{"$f":"'Income - SG'!FP94","v":62920},{"$f":"'Income - SG'!FQ94","v":66560},{"$f":"'Income - SG'!FR94","v":56160},{"$f":"'Income - SG'!FS94","v":54080},{"$f":"'Income - SG'!FT94","v":47840},{"$f":"'Income - SG'!FU94","v":57200},{"$f":"'Income - SG'!FV94","v":58240},{"$f":"'Income - SG'!FW94","v":55120},{"$f":"'Income - SG'!FX94","v":54600},{"$f":"'Income - SG'!FY94","v":47840},{"$f":"'Income - SG'!FZ94","v":58760},{"$f":"'Income - SG'!GA94","v":49920},{"$f":"'Income - SG'!GB94","v":55120},{"$f":"'Income - SG'!GC94","v":58240},{"$f":"'Income - SG'!GD94","v":70200},{"$f":"'Income - SG'!GE94","v":49920},{"$f":"'Income - SG'!GF94","v":49400},{"$f":"'Income - SG'!GG94","v":59280},{"$f":"'Income - SG'!GH94","v":62920},{"$f":"'Income - SG'!GI94","v":47840}]
[290,83,58760,58760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,58760,{"$f":"BX290","v":67600},{"$f":"BY290","v":52520},{"$f":"BZ290","v":52000},{"$f":"CA290","v":53040},{"$f":"CB290","v":49400},{"$f":"CC290","v":45760},{"$f":"CD290","v":52000},66560,60320,68640,57720,54080,55640,53040,46800,56160,50960,58760,54600,49400,53560,55120,57200,53040,51480,59800,53040,56160,61360,48880,59280,null,null,null,null,null,null,{"$f":"'Income - SG'!B95","v":58760},{"$f":"'Income - SG'!C95","v":67600},{"$f":"'Income - SG'!D95","v":52520},{"$f":"'Income - SG'!E95","v":52000},{"$f":"'Income - SG'!F95","v":53040},{"$f":"'Income - SG'!G95","v":49400},{"$f":"'Income - SG'!H95","v":45760},{"$f":"'Income - SG'!I95","v":52000},{"$f":"'Income - SG'!J95","v":66560},{"$f":"'Income - SG'!K95","v":60320},{"$f":"'Income - SG'!L95","v":68640},{"$f":"'Income - SG'!M95","v":57720},{"$f":"'Income - SG'!N95","v":54080},{"$f":"'Income - SG'!O95","v":55640},{"$f":"'Income - SG'!P95","v":53040},{"$f":"'Income - SG'!Q95","v":46800},{"$f":"'Income - SG'!R95","v":56160},{"$f":"'Income - SG'!S95","v":50960},{"$f":"'Income - SG'!T95","v":58760},{"$f":"'Income - SG'!U95","v":54600},{"$f":"'Income - SG'!V95","v":49400},{"$f":"'Income - SG'!W95","v":53560},{"$f":"'Income - SG'!X95","v":55120},{"$f":"'Income - SG'!Y95","v":57200},{"$f":"'Income - SG'!Z95","v":53040},{"$f":"'Income - SG'!AA95","v":51480},{"$f":"'Income - SG'!AB95","v":59800},{"$f":"'Income - SG'!AC95","v":53040},{"$f":"'Income - SG'!AD95","v":56160},{"$f":"'Income - SG'!AE95","v":61360},{"$f":"'Income - SG'!AF95","v":48880},{"$f":"'Income - SG'!AG95","v":59280},{"$f":"'Income - SG'!AH95","v":65000},{"$f":"'Income - SG'!AI95","v":58760},{"$f":"'Income - SG'!AJ95","v":66560},{"$f":"'Income - SG'!AK95","v":68640},{"$f":"'Income - SG'!AL95","v":46800},{"$f":"'Income - SG'!AM95","v":50960},{"$f":"'Income - SG'!AN95","v":53560},{"$f":"'Income - SG'!AO95","v":53040},{"$f":"'Income - SG'!AP95","v":56160},{"$f":"'Income - SG'!AQ95","v":48880},{"$f":"'Income - SG'!AR95","v":60320},{"$f":"'Income - SG'!AS95","v":57720},{"$f":"'Income - SG'!AT95","v":52000},{"$f":"'Income - SG'!AU95","v":58760},{"$f":"'Income - SG'!AV95","v":51480},{"$f":"'Income - SG'!AW95","v":59280},{"$f":"'Income - SG'!AX95","v":55640},{"$f":"'Income - SG'!AY95","v":48880},{"$f":"'Income - SG'!AZ95","v":49400},{"$f":"'Income - SG'!BA95","v":55120},{"$f":"'Income - SG'!BB95","v":54600},{"$f":"'Income - SG'!BC95","v":57200},{"$f":"'Income - SG'!BD95","v":49920},{"$f":"'Income - SG'!BE95","v":54080},{"$f":"'Income - SG'!BF95","v":60320},{"$f":"'Income - SG'!BG95","v":54080},{"$f":"'Income - SG'!BH95","v":51480},{"$f":"'Income - SG'!BI95","v":58760},{"$f":"'Income - SG'!BJ95","v":65000},{"$f":"'Income - SG'!BK95","v":58760},{"$f":"'Income - SG'!BL95","v":48880},{"$f":"'Income - SG'!BM95","v":49400},{"$f":"'Income - SG'!BN95","v":49920},{"$f":"'Income - SG'!BO95","v":51480},{"$f":"'Income - SG'!BP95","v":41080},{"$f":"'Income - SG'!BQ95","v":53560},{"$f":"'Income - SG'!BR95","v":46800},{"$f":"'Income - SG'!BS95","v":59280},{"$f":"'Income - SG'!BT95","v":47320},{"$f":"'Income - SG'!BU95","v":45760},{"$f":"'Income - SG'!BV95","v":53560},{"$f":"'Income - SG'!BW95","v":52000},{"$f":"'Income - SG'!BX95","v":51480},{"$f":"'Income - SG'!BY95","v":50440},{"$f":"'Income - SG'!BZ95","v":69680},{"$f":"'Income - SG'!CA95","v":55640},{"$f":"'Income - SG'!CB95","v":47840},{"$f":"'Income - SG'!CC95","v":51480},{"$f":"'Income - SG'!CD95","v":46280},{"$f":"'Income - SG'!CE92","v":45240},{"$f":"'Income - SG'!CF92","v":46280},{"$f":"'Income - SG'!CG95","v":46280},{"$f":"'Income - SG'!CH95","v":49400},{"$f":"'Income - SG'!CI95","v":48880},{"$f":"'Income - SG'!CJ95","v":46800},{"$f":"'Income - SG'!CK95","v":53560},{"$f":"'Income - SG'!CL95","v":66560},{"$f":"'Income - SG'!CM95","v":60320},{"$f":"'Income - SG'!CN95","v":68640},{"$f":"'Income - SG'!CO95","v":57720},{"$f":"'Income - SG'!CP95","v":58760},{"$f":"'Income - SG'!CQ95","v":55120},{"$f":"'Income - SG'!CR95","v":55640},{"$f":"'Income - SG'!CS95","v":52000},{"$f":"'Income - SG'!CT95","v":55640},{"$f":"'Income - SG'!CU95","v":49400},{"$f":"'Income - SG'!CV95","v":54080},{"$f":"'Income - SG'!CW95","v":46800},{"$f":"'Income - SG'!CX95","v":56160},{"$f":"'Income - SG'!CY95","v":54600},{"$f":"'Income - SG'!CZ95","v":51480},{"$f":"'Income - SG'!DA95","v":58240},{"$f":"'Income - SG'!DB95","v":54080},{"$f":"'Income - SG'!DC95","v":60320},{"$f":"'Income - SG'!DD95","v":56680},{"$f":"'Income - SG'!DE95","v":55120},{"$f":"'Income - SG'!DF95","v":50960},{"$f":"'Income - SG'!DG95","v":54600},{"$f":"'Income - SG'!DH95","v":50960},{"$f":"'Income - SG'!DI95","v":58760},{"$f":"'Income - SG'!DJ95","v":52520},{"$f":"'Income - SG'!DK95","v":50960},{"$f":"'Income - SG'!DL95","v":55120},{"$f":"'Income - SG'!DM95","v":58240},{"$f":"'Income - SG'!DN95","v":53040},{"$f":"'Income - SG'!DO95","v":51480},{"$f":"'Income - SG'!DP95","v":48360},{"$f":"'Income - SG'!DQ95","v":58240},{"$f":"'Income - SG'!DR95","v":49400},{"$f":"'Income - SG'!DS95","v":53560},{"$f":"'Income - SG'!DT95","v":48360},{"$f":"'Income - SG'!DU95","v":53560},{"$f":"'Income - SG'!DV95","v":55120},{"$f":"'Income - SG'!DW95","v":60320},{"$f":"'Income - SG'!DX95","v":54080},{"$f":"'Income - SG'!DY95","v":49400},{"$f":"'Income - SG'!DZ95","v":55120},{"$f":"'Income - SG'!EA95","v":54600},{"$f":"'Income - SG'!EB95","v":57200},{"$f":"'Income - SG'!EC95","v":53040},{"$f":"'Income - SG'!ED95","v":42620.494947722102},{"$f":"'Income - SG'!EE95","v":42573.113442015267},{"$f":"'Income - SG'!EF95","v":46486.302192647985},{"$f":"'Income - SG'!EG95","v":45601.342016972558},{"$f":"'Income - SG'!EH95","v":63960},{"$f":"'Income - SG'!EI95","v":56680},{"$f":"'Income - SG'!EJ95","v":56680},{"$f":"'Income - SG'!EK95","v":60320},{"$f":"'Income - SG'!EL95","v":61880},{"$f":"'Income - SG'!EM95","v":60320},{"$f":"'Income - SG'!EN95","v":53560},{"$f":"'Income - SG'!EO95","v":45760},{"$f":"'Income - SG'!EP95","v":56160},{"$f":"'Income - SG'!EQ95","v":63960},{"$f":"'Income - SG'!ER95","v":58760},{"$f":"'Income - SG'!ES95","v":69160},{"$f":"'Income - SG'!ET95","v":48880},{"$f":"'Income - SG'!EU95","v":59280},{"$f":"'Income - SG'!EV95","v":39000},{"$f":"'Income - SG'!EW95","v":52000},{"$f":"'Income - SG'!EX95","v":49400},{"$f":"'Income - SG'!EY95","v":45240},{"$f":"'Income - SG'!EZ95","v":62920},{"$f":"'Income - SG'!FA95","v":60320},{"$f":"'Income - SG'!FB95","v":62920},{"$f":"'Income - SG'!FC95","v":54600},{"$f":"'Income - SG'!FD95","v":55640},{"$f":"'Income - SG'!FE95","v":50960},{"$f":"'Income - SG'!FF95","v":52000},{"$f":"'Income - SG'!FG95","v":62920},{"$f":"'Income - SG'!FH95","v":64480},{"$f":"'Income - SG'!FI95","v":60840},{"$f":"'Income - SG'!FJ95","v":51480},{"$f":"'Income - SG'!FK95","v":57720},{"$f":"'Income - SG'!FL95","v":53040},{"$f":"'Income - SG'!FM95","v":44720},{"$f":"'Income - SG'!FN95","v":62400},{"$f":"'Income - SG'!FO95","v":57200},{"$f":"'Income - SG'!FP95","v":64480},{"$f":"'Income - SG'!FQ95","v":68120},{"$f":"'Income - SG'!FR95","v":57720},{"$f":"'Income - SG'!FS95","v":55640},{"$f":"'Income - SG'!FT95","v":48880},{"$f":"'Income - SG'!FU95","v":58760},{"$f":"'Income - SG'!FV95","v":59280},{"$f":"'Income - SG'!FW95","v":56680},{"$f":"'Income - SG'!FX95","v":56160},{"$f":"'Income - SG'!FY95","v":48880},{"$f":"'Income - SG'!FZ95","v":59800},{"$f":"'Income - SG'!GA95","v":50960},{"$f":"'Income - SG'!GB95","v":56160},{"$f":"'Income - SG'!GC95","v":59280},{"$f":"'Income - SG'!GD95","v":71760},{"$f":"'Income - SG'!GE95","v":50960},{"$f":"'Income - SG'!GF95","v":50960},{"$f":"'Income - SG'!GG95","v":60320},{"$f":"'Income - SG'!GH95","v":63960},{"$f":"'Income - SG'!GI95","v":48880}]
[291,84,60320,60320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,60320,69160,54080,53040,54600,50960,46800,53040,68120,61880,70200,59280,55120,56680,54080,48360,57200,52000,60320,56160,50960,54600,56680,58240,54080,53040,60840,54080,57720,62920,49920,60840,null,null,null,null,null,null,{"$f":"'Income - SG'!B96","v":60320},{"$f":"'Income - SG'!C96","v":69160},{"$f":"'Income - SG'!D96","v":54080},{"$f":"'Income - SG'!E96","v":53040},{"$f":"'Income - SG'!F96","v":54600},{"$f":"'Income - SG'!G96","v":50960},{"$f":"'Income - SG'!H96","v":46800},{"$f":"'Income - SG'!I96","v":53040},{"$f":"'Income - SG'!J96","v":68120},{"$f":"'Income - SG'!K96","v":61880},{"$f":"'Income - SG'!L96","v":70200},{"$f":"'Income - SG'!M96","v":59280},{"$f":"'Income - SG'!N96","v":55120},{"$f":"'Income - SG'!O96","v":56680},{"$f":"'Income - SG'!P96","v":54080},{"$f":"'Income - SG'!Q96","v":48360},{"$f":"'Income - SG'!R96","v":57200},{"$f":"'Income - SG'!S96","v":52000},{"$f":"'Income - SG'!T96","v":60320},{"$f":"'Income - SG'!U96","v":56160},{"$f":"'Income - SG'!V96","v":50960},{"$f":"'Income - SG'!W96","v":54600},{"$f":"'Income - SG'!X96","v":56680},{"$f":"'Income - SG'!Y96","v":58240},{"$f":"'Income - SG'!Z96","v":54080},{"$f":"'Income - SG'!AA96","v":53040},{"$f":"'Income - SG'!AB96","v":60840},{"$f":"'Income - SG'!AC96","v":54080},{"$f":"'Income - SG'!AD96","v":57720},{"$f":"'Income - SG'!AE96","v":62920},{"$f":"'Income - SG'!AF96","v":49920},{"$f":"'Income - SG'!AG96","v":60840},{"$f":"'Income - SG'!AH96","v":66560},{"$f":"'Income - SG'!AI96","v":60320},{"$f":"'Income - SG'!AJ96","v":68120},{"$f":"'Income - SG'!AK96","v":70200},{"$f":"'Income - SG'!AL96","v":48360},{"$f":"'Income - SG'!AM96","v":52000},{"$f":"'Income - SG'!AN96","v":54600},{"$f":"'Income - SG'!AO96","v":54080},{"$f":"'Income - SG'!AP96","v":57720},{"$f":"'Income - SG'!AQ96","v":49920},{"$f":"'Income - SG'!AR96","v":61880},{"$f":"'Income - SG'!AS96","v":59280},{"$f":"'Income - SG'!AT96","v":53560},{"$f":"'Income - SG'!AU96","v":60320},{"$f":"'Income - SG'!AV96","v":53040},{"$f":"'Income - SG'!AW96","v":60840},{"$f":"'Income - SG'!AX96","v":56680},{"$f":"'Income - SG'!AY96","v":49920},{"$f":"'Income - SG'!AZ96","v":50960},{"$f":"'Income - SG'!BA96","v":56680},{"$f":"'Income - SG'!BB96","v":55640},{"$f":"'Income - SG'!BC96","v":58240},{"$f":"'Income - SG'!BD96","v":51480},{"$f":"'Income - SG'!BE96","v":55120},{"$f":"'Income - SG'!BF96","v":61360},{"$f":"'Income - SG'!BG96","v":55120},{"$f":"'Income - SG'!BH96","v":52520},{"$f":"'Income - SG'!BI96","v":60320},{"$f":"'Income - SG'!BJ96","v":66560},{"$f":"'Income - SG'!BK96","v":60320},{"$f":"'Income - SG'!BL96","v":49920},{"$f":"'Income - SG'!BM96","v":50960},{"$f":"'Income - SG'!BN96","v":51480},{"$f":"'Income - SG'!BO96","v":52520},{"$f":"'Income - SG'!BP96","v":42640},{"$f":"'Income - SG'!BQ96","v":55120},{"$f":"'Income - SG'!BR96","v":48360},{"$f":"'Income - SG'!BS96","v":60840},{"$f":"'Income - SG'!BT96","v":48360},{"$f":"'Income - SG'!BU96","v":46800},{"$f":"'Income - SG'!BV96","v":54600},{"$f":"'Income - SG'!BW96","v":53040},{"$f":"'Income - SG'!BX96","v":52520},{"$f":"'Income - SG'!BY96","v":51480},{"$f":"'Income - SG'!BZ96","v":71240},{"$f":"'Income - SG'!CA96","v":56680},{"$f":"'Income - SG'!CB96","v":48880},{"$f":"'Income - SG'!CC96","v":52520},{"$f":"'Income - SG'!CD96","v":47320},{"$f":"'Income - SG'!CE93","v":46280},{"$f":"'Income - SG'!CF93","v":47320},{"$f":"'Income - SG'!CG96","v":47320},{"$f":"'Income - SG'!CH96","v":50960},{"$f":"'Income - SG'!CI96","v":49920},{"$f":"'Income - SG'!CJ96","v":47840},{"$f":"'Income - SG'!CK96","v":55120},{"$f":"'Income - SG'!CL96","v":68120},{"$f":"'Income - SG'!CM96","v":61880},{"$f":"'Income - SG'!CN96","v":70200},{"$f":"'Income - SG'!CO96","v":59280},{"$f":"'Income - SG'!CP96","v":60320},{"$f":"'Income - SG'!CQ96","v":56680},{"$f":"'Income - SG'!CR96","v":56680},{"$f":"'Income - SG'!CS96","v":53560},{"$f":"'Income - SG'!CT96","v":56680},{"$f":"'Income - SG'!CU96","v":50960},{"$f":"'Income - SG'!CV96","v":55120},{"$f":"'Income - SG'!CW96","v":48360},{"$f":"'Income - SG'!CX96","v":57720},{"$f":"'Income - SG'!CY96","v":55640},{"$f":"'Income - SG'!CZ96","v":52520},{"$f":"'Income - SG'!DA96","v":59800},{"$f":"'Income - SG'!DB96","v":55120},{"$f":"'Income - SG'!DC96","v":61880},{"$f":"'Income - SG'!DD96","v":58240},{"$f":"'Income - SG'!DE96","v":56160},{"$f":"'Income - SG'!DF96","v":51480},{"$f":"'Income - SG'!DG96","v":55640},{"$f":"'Income - SG'!DH96","v":52000},{"$f":"'Income - SG'!DI96","v":60320},{"$f":"'Income - SG'!DJ96","v":53560},{"$f":"'Income - SG'!DK96","v":52000},{"$f":"'Income - SG'!DL96","v":56680},{"$f":"'Income - SG'!DM96","v":59280},{"$f":"'Income - SG'!DN96","v":54080},{"$f":"'Income - SG'!DO96","v":52520},{"$f":"'Income - SG'!DP96","v":49400},{"$f":"'Income - SG'!DQ96","v":59280},{"$f":"'Income - SG'!DR96","v":50440},{"$f":"'Income - SG'!DS96","v":55120},{"$f":"'Income - SG'!DT96","v":49400},{"$f":"'Income - SG'!DU96","v":54600},{"$f":"'Income - SG'!DV96","v":56680},{"$f":"'Income - SG'!DW96","v":61360},{"$f":"'Income - SG'!DX96","v":55120},{"$f":"'Income - SG'!DY96","v":50960},{"$f":"'Income - SG'!DZ96","v":56680},{"$f":"'Income - SG'!EA96","v":55640},{"$f":"'Income - SG'!EB96","v":58240},{"$f":"'Income - SG'!EC96","v":54080},{"$f":"'Income - SG'!ED96","v":42947.6543890881},{"$f":"'Income - SG'!EE96","v":42914.106744176272},{"$f":"'Income - SG'!EF96","v":46846.88446924962},{"$f":"'Income - SG'!EG96","v":45910.584829945386},{"$f":"'Income - SG'!EH96","v":65000},{"$f":"'Income - SG'!EI96","v":57720},{"$f":"'Income - SG'!EJ96","v":57720},{"$f":"'Income - SG'!EK96","v":61880},{"$f":"'Income - SG'!EL96","v":63440},{"$f":"'Income - SG'!EM96","v":61360},{"$f":"'Income - SG'!EN96","v":55120},{"$f":"'Income - SG'!EO96","v":46800},{"$f":"'Income - SG'!EP96","v":57720},{"$f":"'Income - SG'!EQ96","v":65260},{"$f":"'Income - SG'!ER96","v":60320},{"$f":"'Income - SG'!ES96","v":70200},{"$f":"'Income - SG'!ET96","v":49920},{"$f":"'Income - SG'!EU96","v":60840},{"$f":"'Income - SG'!EV96","v":40040},{"$f":"'Income - SG'!EW96","v":53040},{"$f":"'Income - SG'!EX96","v":50440},{"$f":"'Income - SG'!EY96","v":46280},{"$f":"'Income - SG'!EZ96","v":64480},{"$f":"'Income - SG'!FA96","v":61880},{"$f":"'Income - SG'!FB96","v":64480},{"$f":"'Income - SG'!FC96","v":55640},{"$f":"'Income - SG'!FD96","v":56680},{"$f":"'Income - SG'!FE96","v":52000},{"$f":"'Income - SG'!FF96","v":53040},{"$f":"'Income - SG'!FG96","v":65000},{"$f":"'Income - SG'!FH96","v":66040},{"$f":"'Income - SG'!FI96","v":62400},{"$f":"'Income - SG'!FJ96","v":52520},{"$f":"'Income - SG'!FK96","v":59280},{"$f":"'Income - SG'!FL96","v":54600},{"$f":"'Income - SG'!FM96","v":45760},{"$f":"'Income - SG'!FN96","v":63440},{"$f":"'Income - SG'!FO96","v":58240},{"$f":"'Income - SG'!FP96","v":66040},{"$f":"'Income - SG'!FQ96","v":70200},{"$f":"'Income - SG'!FR96","v":59280},{"$f":"'Income - SG'!FS96","v":56680},{"$f":"'Income - SG'!FT96","v":49920},{"$f":"'Income - SG'!FU96","v":60320},{"$f":"'Income - SG'!FV96","v":60840},{"$f":"'Income - SG'!FW96","v":57720},{"$f":"'Income - SG'!FX96","v":57720},{"$f":"'Income - SG'!FY96","v":49920},{"$f":"'Income - SG'!FZ96","v":61360},{"$f":"'Income - SG'!GA96","v":52520},{"$f":"'Income - SG'!GB96","v":57720},{"$f":"'Income - SG'!GC96","v":60840},{"$f":"'Income - SG'!GD96","v":73320},{"$f":"'Income - SG'!GE96","v":52000},{"$f":"'Income - SG'!GF96","v":52000},{"$f":"'Income - SG'!GG96","v":61360},{"$f":"'Income - SG'!GH96","v":65520},{"$f":"'Income - SG'!GI96","v":50440}]
[292,85,62400,62400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,62400,70720,55120,54600,55640,52000,48360,54600,70200,63440,72280,60320,56160,58240,55120,49400,58760,53560,61880,57200,52000,56160,58240,59800,55640,54080,62400,55640,58760,64480,50960,61880,null,null,null,null,null,null,{"$f":"'Income - SG'!B97","v":62400},{"$f":"'Income - SG'!C97","v":70720},{"$f":"'Income - SG'!D97","v":55120},{"$f":"'Income - SG'!E97","v":54600},{"$f":"'Income - SG'!F97","v":55640},{"$f":"'Income - SG'!G97","v":52000},{"$f":"'Income - SG'!H97","v":48360},{"$f":"'Income - SG'!I97","v":54600},{"$f":"'Income - SG'!J97","v":70200},{"$f":"'Income - SG'!K97","v":63440},{"$f":"'Income - SG'!L97","v":72280},{"$f":"'Income - SG'!M97","v":60320},{"$f":"'Income - SG'!N97","v":56160},{"$f":"'Income - SG'!O97","v":58240},{"$f":"'Income - SG'!P97","v":55120},{"$f":"'Income - SG'!Q97","v":49400},{"$f":"'Income - SG'!R97","v":58760},{"$f":"'Income - SG'!S97","v":53560},{"$f":"'Income - SG'!T97","v":61880},{"$f":"'Income - SG'!U97","v":57200},{"$f":"'Income - SG'!V97","v":52000},{"$f":"'Income - SG'!W97","v":56160},{"$f":"'Income - SG'!X97","v":58240},{"$f":"'Income - SG'!Y97","v":59800},{"$f":"'Income - SG'!Z97","v":55640},{"$f":"'Income - SG'!AA97","v":54080},{"$f":"'Income - SG'!AB97","v":62400},{"$f":"'Income - SG'!AC97","v":55640},{"$f":"'Income - SG'!AD97","v":58760},{"$f":"'Income - SG'!AE97","v":64480},{"$f":"'Income - SG'!AF97","v":50960},{"$f":"'Income - SG'!AG97","v":61880},{"$f":"'Income - SG'!AH97","v":68640},{"$f":"'Income - SG'!AI97","v":61880},{"$f":"'Income - SG'!AJ97","v":70200},{"$f":"'Income - SG'!AK97","v":72280},{"$f":"'Income - SG'!AL97","v":49400},{"$f":"'Income - SG'!AM97","v":53560},{"$f":"'Income - SG'!AN97","v":56160},{"$f":"'Income - SG'!AO97","v":55640},{"$f":"'Income - SG'!AP97","v":58760},{"$f":"'Income - SG'!AQ97","v":50960},{"$f":"'Income - SG'!AR97","v":63440},{"$f":"'Income - SG'!AS97","v":60320},{"$f":"'Income - SG'!AT97","v":54600},{"$f":"'Income - SG'!AU97","v":61880},{"$f":"'Income - SG'!AV97","v":54080},{"$f":"'Income - SG'!AW97","v":61880},{"$f":"'Income - SG'!AX97","v":58240},{"$f":"'Income - SG'!AY97","v":50960},{"$f":"'Income - SG'!AZ97","v":52000},{"$f":"'Income - SG'!BA97","v":58240},{"$f":"'Income - SG'!BB97","v":56680},{"$f":"'Income - SG'!BC97","v":59800},{"$f":"'Income - SG'!BD97","v":52520},{"$f":"'Income - SG'!BE97","v":56680},{"$f":"'Income - SG'!BF97","v":63440},{"$f":"'Income - SG'!BG97","v":56680},{"$f":"'Income - SG'!BH97","v":53560},{"$f":"'Income - SG'!BI97","v":62400},{"$f":"'Income - SG'!BJ97","v":68640},{"$f":"'Income - SG'!BK97","v":61880},{"$f":"'Income - SG'!BL97","v":50960},{"$f":"'Income - SG'!BM97","v":52000},{"$f":"'Income - SG'!BN97","v":52520},{"$f":"'Income - SG'!BO97","v":53560},{"$f":"'Income - SG'!BP97","v":43680},{"$f":"'Income - SG'!BQ97","v":56680},{"$f":"'Income - SG'!BR97","v":49400},{"$f":"'Income - SG'!BS97","v":61880},{"$f":"'Income - SG'!BT97","v":49400},{"$f":"'Income - SG'!BU97","v":47840},{"$f":"'Income - SG'!BV97","v":55640},{"$f":"'Income - SG'!BW97","v":54080},{"$f":"'Income - SG'!BX97","v":54080},{"$f":"'Income - SG'!BY97","v":52520},{"$f":"'Income - SG'!BZ97","v":72800},{"$f":"'Income - SG'!CA97","v":58240},{"$f":"'Income - SG'!CB97","v":49920},{"$f":"'Income - SG'!CC97","v":53560},{"$f":"'Income - SG'!CD97","v":48360},{"$f":"'Income - SG'!CE94","v":47320},{"$f":"'Income - SG'!CF94","v":48360},{"$f":"'Income - SG'!CG97","v":48880},{"$f":"'Income - SG'!CH97","v":52000},{"$f":"'Income - SG'!CI97","v":51480},{"$f":"'Income - SG'!CJ97","v":48880},{"$f":"'Income - SG'!CK97","v":56160},{"$f":"'Income - SG'!CL97","v":70200},{"$f":"'Income - SG'!CM97","v":63440},{"$f":"'Income - SG'!CN97","v":72280},{"$f":"'Income - SG'!CO97","v":60320},{"$f":"'Income - SG'!CP97","v":61880},{"$f":"'Income - SG'!CQ97","v":58240},{"$f":"'Income - SG'!CR97","v":58240},{"$f":"'Income - SG'!CS97","v":54600},{"$f":"'Income - SG'!CT97","v":58240},{"$f":"'Income - SG'!CU97","v":52000},{"$f":"'Income - SG'!CV97","v":56680},{"$f":"'Income - SG'!CW97","v":49400},{"$f":"'Income - SG'!CX97","v":58760},{"$f":"'Income - SG'!CY97","v":57200},{"$f":"'Income - SG'!CZ97","v":53560},{"$f":"'Income - SG'!DA97","v":61360},{"$f":"'Income - SG'!DB97","v":56160},{"$f":"'Income - SG'!DC97","v":62920},{"$f":"'Income - SG'!DD97","v":59280},{"$f":"'Income - SG'!DE97","v":57720},{"$f":"'Income - SG'!DF97","v":53040},{"$f":"'Income - SG'!DG97","v":57200},{"$f":"'Income - SG'!DH97","v":53560},{"$f":"'Income - SG'!DI97","v":61880},{"$f":"'Income - SG'!DJ97","v":54600},{"$f":"'Income - SG'!DK97","v":52520},{"$f":"'Income - SG'!DL97","v":57720},{"$f":"'Income - SG'!DM97","v":60840},{"$f":"'Income - SG'!DN97","v":55640},{"$f":"'Income - SG'!DO97","v":54080},{"$f":"'Income - SG'!DP97","v":50440},{"$f":"'Income - SG'!DQ97","v":60840},{"$f":"'Income - SG'!DR97","v":51480},{"$f":"'Income - SG'!DS97","v":56680},{"$f":"'Income - SG'!DT97","v":50440},{"$f":"'Income - SG'!DU97","v":56160},{"$f":"'Income - SG'!DV97","v":58240},{"$f":"'Income - SG'!DW97","v":63440},{"$f":"'Income - SG'!DX97","v":56680},{"$f":"'Income - SG'!DY97","v":52000},{"$f":"'Income - SG'!DZ97","v":58240},{"$f":"'Income - SG'!EA97","v":56680},{"$f":"'Income - SG'!EB97","v":59800},{"$f":"'Income - SG'!EC97","v":55640},{"$f":"'Income - SG'!ED97","v":43274.813830454099},{"$f":"'Income - SG'!EE97","v":43255.100046337277},{"$f":"'Income - SG'!EF97","v":47207.466745851256},{"$f":"'Income - SG'!EG97","v":46219.827642918215},{"$f":"'Income - SG'!EH97","v":66560},{"$f":"'Income - SG'!EI97","v":58760},{"$f":"'Income - SG'!EJ97","v":58760},{"$f":"'Income - SG'!EK97","v":62920},{"$f":"'Income - SG'!EL97","v":65000},{"$f":"'Income - SG'!EM97","v":62920},{"$f":"'Income - SG'!EN97","v":56160},{"$f":"'Income - SG'!EO97","v":48360},{"$f":"'Income - SG'!EP97","v":58760},{"$f":"'Income - SG'!EQ97","v":67340},{"$f":"'Income - SG'!ER97","v":62400},{"$f":"'Income - SG'!ES97","v":72280},{"$f":"'Income - SG'!ET97","v":50960},{"$f":"'Income - SG'!EU97","v":61880},{"$f":"'Income - SG'!EV97","v":41080},{"$f":"'Income - SG'!EW97","v":54600},{"$f":"'Income - SG'!EX97","v":51480},{"$f":"'Income - SG'!EY97","v":47840},{"$f":"'Income - SG'!EZ97","v":66040},{"$f":"'Income - SG'!FA97","v":63440},{"$f":"'Income - SG'!FB97","v":65520},{"$f":"'Income - SG'!FC97","v":56680},{"$f":"'Income - SG'!FD97","v":58240},{"$f":"'Income - SG'!FE97","v":53040},{"$f":"'Income - SG'!FF97","v":54600},{"$f":"'Income - SG'!FG97","v":66560},{"$f":"'Income - SG'!FH97","v":67600},{"$f":"'Income - SG'!FI97","v":63960},{"$f":"'Income - SG'!FJ97","v":54080},{"$f":"'Income - SG'!FK97","v":60320},{"$f":"'Income - SG'!FL97","v":55640},{"$f":"'Income - SG'!FM97","v":47320},{"$f":"'Income - SG'!FN97","v":65000},{"$f":"'Income - SG'!FO97","v":59800},{"$f":"'Income - SG'!FP97","v":67600},{"$f":"'Income - SG'!FQ97","v":71760},{"$f":"'Income - SG'!FR97","v":60320},{"$f":"'Income - SG'!FS97","v":58240},{"$f":"'Income - SG'!FT97","v":51480},{"$f":"'Income - SG'!FU97","v":61360},{"$f":"'Income - SG'!FV97","v":61880},{"$f":"'Income - SG'!FW97","v":59800},{"$f":"'Income - SG'!FX97","v":59280},{"$f":"'Income - SG'!FY97","v":50960},{"$f":"'Income - SG'!FZ97","v":62920},{"$f":"'Income - SG'!GA97","v":53560},{"$f":"'Income - SG'!GB97","v":59280},{"$f":"'Income - SG'!GC97","v":61880},{"$f":"'Income - SG'!GD97","v":75400},{"$f":"'Income - SG'!GE97","v":53040},{"$f":"'Income - SG'!GF97","v":53040},{"$f":"'Income - SG'!GG97","v":62920},{"$f":"'Income - SG'!GH97","v":67080},{"$f":"'Income - SG'!GI97","v":51480}]
[293,86,63960,63960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,63960,72280,56680,55640,57200,53040,49400,56160,71760,65000,73840,62400,57720,59800,56680,50440,59800,54600,63440,58760,53560,57720,59280,61360,57200,55120,63960,56680,60320,66560,52520,63960,null,null,null,null,null,null,{"$f":"'Income - SG'!B98","v":63960},{"$f":"'Income - SG'!C98","v":72280},{"$f":"'Income - SG'!D98","v":56680},{"$f":"'Income - SG'!E98","v":55640},{"$f":"'Income - SG'!F98","v":57200},{"$f":"'Income - SG'!G98","v":53040},{"$f":"'Income - SG'!H98","v":49400},{"$f":"'Income - SG'!I98","v":56160},{"$f":"'Income - SG'!J98","v":71760},{"$f":"'Income - SG'!K98","v":65000},{"$f":"'Income - SG'!L98","v":73840},{"$f":"'Income - SG'!M98","v":62400},{"$f":"'Income - SG'!N98","v":57720},{"$f":"'Income - SG'!O98","v":59800},{"$f":"'Income - SG'!P98","v":56680},{"$f":"'Income - SG'!Q98","v":50440},{"$f":"'Income - SG'!R98","v":59800},{"$f":"'Income - SG'!S98","v":54600},{"$f":"'Income - SG'!T98","v":63440},{"$f":"'Income - SG'!U98","v":58760},{"$f":"'Income - SG'!V98","v":53560},{"$f":"'Income - SG'!W98","v":57720},{"$f":"'Income - SG'!X98","v":59280},{"$f":"'Income - SG'!Y98","v":61360},{"$f":"'Income - SG'!Z98","v":57200},{"$f":"'Income - SG'!AA98","v":55120},{"$f":"'Income - SG'!AB98","v":63960},{"$f":"'Income - SG'!AC98","v":56680},{"$f":"'Income - SG'!AD98","v":60320},{"$f":"'Income - SG'!AE98","v":66560},{"$f":"'Income - SG'!AF98","v":52520},{"$f":"'Income - SG'!AG98","v":63960},{"$f":"'Income - SG'!AH98","v":70200},{"$f":"'Income - SG'!AI98","v":63440},{"$f":"'Income - SG'!AJ98","v":71760},{"$f":"'Income - SG'!AK98","v":73840},{"$f":"'Income - SG'!AL98","v":50960},{"$f":"'Income - SG'!AM98","v":54600},{"$f":"'Income - SG'!AN98","v":57200},{"$f":"'Income - SG'!AO98","v":57200},{"$f":"'Income - SG'!AP98","v":60320},{"$f":"'Income - SG'!AQ98","v":52520},{"$f":"'Income - SG'!AR98","v":65000},{"$f":"'Income - SG'!AS98","v":62400},{"$f":"'Income - SG'!AT98","v":56160},{"$f":"'Income - SG'!AU98","v":63440},{"$f":"'Income - SG'!AV98","v":55120},{"$f":"'Income - SG'!AW98","v":63960},{"$f":"'Income - SG'!AX98","v":59800},{"$f":"'Income - SG'!AY98","v":52520},{"$f":"'Income - SG'!AZ98","v":53560},{"$f":"'Income - SG'!BA98","v":59280},{"$f":"'Income - SG'!BB98","v":57720},{"$f":"'Income - SG'!BC98","v":61360},{"$f":"'Income - SG'!BD98","v":54080},{"$f":"'Income - SG'!BE98","v":58240},{"$f":"'Income - SG'!BF98","v":65000},{"$f":"'Income - SG'!BG98","v":58240},{"$f":"'Income - SG'!BH98","v":55120},{"$f":"'Income - SG'!BI98","v":63960},{"$f":"'Income - SG'!BJ98","v":70200},{"$f":"'Income - SG'!BK98","v":63440},{"$f":"'Income - SG'!BL98","v":52520},{"$f":"'Income - SG'!BM98","v":53560},{"$f":"'Income - SG'!BN98","v":54080},{"$f":"'Income - SG'!BO98","v":55120},{"$f":"'Income - SG'!BP98","v":44720},{"$f":"'Income - SG'!BQ98","v":58760},{"$f":"'Income - SG'!BR98","v":50440},{"$f":"'Income - SG'!BS98","v":63440},{"$f":"'Income - SG'!BT98","v":50960},{"$f":"'Income - SG'!BU98","v":49400},{"$f":"'Income - SG'!BV98","v":57200},{"$f":"'Income - SG'!BW98","v":55640},{"$f":"'Income - SG'!BX98","v":55120},{"$f":"'Income - SG'!BY98","v":53560},{"$f":"'Income - SG'!BZ98","v":75400},{"$f":"'Income - SG'!CA98","v":59800},{"$f":"'Income - SG'!CB98","v":50960},{"$f":"'Income - SG'!CC98","v":55120},{"$f":"'Income - SG'!CD98","v":49400},{"$f":"'Income - SG'!CE95","v":48360},{"$f":"'Income - SG'!CF95","v":49400},{"$f":"'Income - SG'!CG98","v":49920},{"$f":"'Income - SG'!CH98","v":53560},{"$f":"'Income - SG'!CI98","v":52520},{"$f":"'Income - SG'!CJ98","v":50440},{"$f":"'Income - SG'!CK98","v":57720},{"$f":"'Income - SG'!CL98","v":71760},{"$f":"'Income - SG'!CM98","v":65000},{"$f":"'Income - SG'!CN98","v":73840},{"$f":"'Income - SG'!CO98","v":62400},{"$f":"'Income - SG'!CP98","v":63440},{"$f":"'Income - SG'!CQ98","v":59280},{"$f":"'Income - SG'!CR98","v":59800},{"$f":"'Income - SG'!CS98","v":56160},{"$f":"'Income - SG'!CT98","v":59800},{"$f":"'Income - SG'!CU98","v":53560},{"$f":"'Income - SG'!CV98","v":58240},{"$f":"'Income - SG'!CW98","v":50960},{"$f":"'Income - SG'!CX98","v":59800},{"$f":"'Income - SG'!CY98","v":58760},{"$f":"'Income - SG'!CZ98","v":55120},{"$f":"'Income - SG'!DA98","v":62920},{"$f":"'Income - SG'!DB98","v":57720},{"$f":"'Income - SG'!DC98","v":64480},{"$f":"'Income - SG'!DD98","v":60840},{"$f":"'Income - SG'!DE98","v":59280},{"$f":"'Income - SG'!DF98","v":54080},{"$f":"'Income - SG'!DG98","v":58760},{"$f":"'Income - SG'!DH98","v":54600},{"$f":"'Income - SG'!DI98","v":63440},{"$f":"'Income - SG'!DJ98","v":56160},{"$f":"'Income - SG'!DK98","v":53560},{"$f":"'Income - SG'!DL98","v":59280},{"$f":"'Income - SG'!DM98","v":62400},{"$f":"'Income - SG'!DN98","v":56680},{"$f":"'Income - SG'!DO98","v":55120},{"$f":"'Income - SG'!DP98","v":52000},{"$f":"'Income - SG'!DQ98","v":62400},{"$f":"'Income - SG'!DR98","v":52520},{"$f":"'Income - SG'!DS98","v":58240},{"$f":"'Income - SG'!DT98","v":52000},{"$f":"'Income - SG'!DU98","v":57200},{"$f":"'Income - SG'!DV98","v":59280},{"$f":"'Income - SG'!DW98","v":65000},{"$f":"'Income - SG'!DX98","v":58240},{"$f":"'Income - SG'!DY98","v":53560},{"$f":"'Income - SG'!DZ98","v":59280},{"$f":"'Income - SG'!EA98","v":57720},{"$f":"'Income - SG'!EB98","v":61360},{"$f":"'Income - SG'!EC98","v":57200},{"$f":"'Income - SG'!ED98","v":43601.973271820098},{"$f":"'Income - SG'!EE98","v":43596.093348498282},{"$f":"'Income - SG'!EF98","v":47568.049022452891},{"$f":"'Income - SG'!EG98","v":46529.070455891044},{"$f":"'Income - SG'!EH98","v":67600},{"$f":"'Income - SG'!EI98","v":60320},{"$f":"'Income - SG'!EJ98","v":59800},{"$f":"'Income - SG'!EK98","v":64480},{"$f":"'Income - SG'!EL98","v":66040},{"$f":"'Income - SG'!EM98","v":64480},{"$f":"'Income - SG'!EN98","v":57720},{"$f":"'Income - SG'!EO98","v":49400},{"$f":"'Income - SG'!EP98","v":60320},{"$f":"'Income - SG'!EQ98","v":69160},{"$f":"'Income - SG'!ER98","v":63960},{"$f":"'Income - SG'!ES98","v":74360},{"$f":"'Income - SG'!ET98","v":52520},{"$f":"'Income - SG'!EU98","v":63960},{"$f":"'Income - SG'!EV98","v":42120},{"$f":"'Income - SG'!EW98","v":56160},{"$f":"'Income - SG'!EX98","v":52520},{"$f":"'Income - SG'!EY98","v":48880},{"$f":"'Income - SG'!EZ98","v":67600},{"$f":"'Income - SG'!FA98","v":65000},{"$f":"'Income - SG'!FB98","v":67600},{"$f":"'Income - SG'!FC98","v":58240},{"$f":"'Income - SG'!FD98","v":59800},{"$f":"'Income - SG'!FE98","v":54080},{"$f":"'Income - SG'!FF98","v":55640},{"$f":"'Income - SG'!FG98","v":68120},{"$f":"'Income - SG'!FH98","v":69160},{"$f":"'Income - SG'!FI98","v":65520},{"$f":"'Income - SG'!FJ98","v":55640},{"$f":"'Income - SG'!FK98","v":61880},{"$f":"'Income - SG'!FL98","v":57200},{"$f":"'Income - SG'!FM98","v":48360},{"$f":"'Income - SG'!FN98","v":66560},{"$f":"'Income - SG'!FO98","v":61360},{"$f":"'Income - SG'!FP98","v":69680},{"$f":"'Income - SG'!FQ98","v":73840},{"$f":"'Income - SG'!FR98","v":62400},{"$f":"'Income - SG'!FS98","v":59800},{"$f":"'Income - SG'!FT98","v":52520},{"$f":"'Income - SG'!FU98","v":62920},{"$f":"'Income - SG'!FV98","v":63960},{"$f":"'Income - SG'!FW98","v":60840},{"$f":"'Income - SG'!FX98","v":60840},{"$f":"'Income - SG'!FY98","v":52000},{"$f":"'Income - SG'!FZ98","v":64480},{"$f":"'Income - SG'!GA98","v":55120},{"$f":"'Income - SG'!GB98","v":60840},{"$f":"'Income - SG'!GC98","v":63960},{"$f":"'Income - SG'!GD98","v":76960},{"$f":"'Income - SG'!GE98","v":54600},{"$f":"'Income - SG'!GF98","v":54080},{"$f":"'Income - SG'!GG98","v":64480},{"$f":"'Income - SG'!GH98","v":68640},{"$f":"'Income - SG'!GI98","v":52520}]
[294,87,66040,66040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,66040,74360,58240,57200,58240,54600,50960,57720,73840,66560,75920,63960,59280,61360,58240,52000,61880,56160,65000,59800,54600,59280,60840,62920,58760,56680,65000,58240,62400,68120,53560,65520,null,null,null,null,null,null,{"$f":"'Income - SG'!B99","v":66040},{"$f":"'Income - SG'!C99","v":74360},{"$f":"'Income - SG'!D99","v":58240},{"$f":"'Income - SG'!E99","v":57200},{"$f":"'Income - SG'!F99","v":58240},{"$f":"'Income - SG'!G99","v":54600},{"$f":"'Income - SG'!H99","v":50960},{"$f":"'Income - SG'!I99","v":57720},{"$f":"'Income - SG'!J99","v":73840},{"$f":"'Income - SG'!K99","v":66560},{"$f":"'Income - SG'!L99","v":75920},{"$f":"'Income - SG'!M99","v":63960},{"$f":"'Income - SG'!N99","v":59280},{"$f":"'Income - SG'!O99","v":61360},{"$f":"'Income - SG'!P99","v":58240},{"$f":"'Income - SG'!Q99","v":52000},{"$f":"'Income - SG'!R99","v":61880},{"$f":"'Income - SG'!S99","v":56160},{"$f":"'Income - SG'!T99","v":65000},{"$f":"'Income - SG'!U99","v":59800},{"$f":"'Income - SG'!V99","v":54600},{"$f":"'Income - SG'!W99","v":59280},{"$f":"'Income - SG'!X99","v":60840},{"$f":"'Income - SG'!Y99","v":62920},{"$f":"'Income - SG'!Z99","v":58760},{"$f":"'Income - SG'!AA99","v":56680},{"$f":"'Income - SG'!AB99","v":65000},{"$f":"'Income - SG'!AC99","v":58240},{"$f":"'Income - SG'!AD99","v":62400},{"$f":"'Income - SG'!AE99","v":68120},{"$f":"'Income - SG'!AF99","v":53560},{"$f":"'Income - SG'!AG99","v":65520},{"$f":"'Income - SG'!AH99","v":72280},{"$f":"'Income - SG'!AI99","v":65000},{"$f":"'Income - SG'!AJ99","v":73840},{"$f":"'Income - SG'!AK99","v":75920},{"$f":"'Income - SG'!AL99","v":52000},{"$f":"'Income - SG'!AM99","v":56160},{"$f":"'Income - SG'!AN99","v":58760},{"$f":"'Income - SG'!AO99","v":58760},{"$f":"'Income - SG'!AP99","v":62400},{"$f":"'Income - SG'!AQ99","v":53560},{"$f":"'Income - SG'!AR99","v":66560},{"$f":"'Income - SG'!AS99","v":63960},{"$f":"'Income - SG'!AT99","v":57720},{"$f":"'Income - SG'!AU99","v":65000},{"$f":"'Income - SG'!AV99","v":56680},{"$f":"'Income - SG'!AW99","v":65520},{"$f":"'Income - SG'!AX99","v":61360},{"$f":"'Income - SG'!AY99","v":53560},{"$f":"'Income - SG'!AZ99","v":54600},{"$f":"'Income - SG'!BA99","v":61360},{"$f":"'Income - SG'!BB99","v":59280},{"$f":"'Income - SG'!BC99","v":62920},{"$f":"'Income - SG'!BD99","v":55120},{"$f":"'Income - SG'!BE99","v":59800},{"$f":"'Income - SG'!BF99","v":66560},{"$f":"'Income - SG'!BG99","v":59800},{"$f":"'Income - SG'!BH99","v":56680},{"$f":"'Income - SG'!BI99","v":66040},{"$f":"'Income - SG'!BJ99","v":72280},{"$f":"'Income - SG'!BK99","v":65000},{"$f":"'Income - SG'!BL99","v":53560},{"$f":"'Income - SG'!BM99","v":54600},{"$f":"'Income - SG'!BN99","v":55120},{"$f":"'Income - SG'!BO99","v":56680},{"$f":"'Income - SG'!BP99","v":46280},{"$f":"'Income - SG'!BQ99","v":60840},{"$f":"'Income - SG'!BR99","v":52000},{"$f":"'Income - SG'!BS99","v":65520},{"$f":"'Income - SG'!BT99","v":52000},{"$f":"'Income - SG'!BU99","v":50440},{"$f":"'Income - SG'!BV99","v":58760},{"$f":"'Income - SG'!BW99","v":57200},{"$f":"'Income - SG'!BX99","v":56680},{"$f":"'Income - SG'!BY99","v":55120},{"$f":"'Income - SG'!BZ99","v":78000},{"$f":"'Income - SG'!CA99","v":61360},{"$f":"'Income - SG'!CB99","v":52520},{"$f":"'Income - SG'!CC99","v":56160},{"$f":"'Income - SG'!CD99","v":50960},{"$f":"'Income - SG'!CE96","v":49920},{"$f":"'Income - SG'!CF96","v":50960},{"$f":"'Income - SG'!CG99","v":50960},{"$f":"'Income - SG'!CH99","v":54600},{"$f":"'Income - SG'!CI99","v":53560},{"$f":"'Income - SG'!CJ99","v":51480},{"$f":"'Income - SG'!CK99","v":59280},{"$f":"'Income - SG'!CL99","v":73840},{"$f":"'Income - SG'!CM99","v":66560},{"$f":"'Income - SG'!CN99","v":75920},{"$f":"'Income - SG'!CO99","v":63960},{"$f":"'Income - SG'!CP99","v":65000},{"$f":"'Income - SG'!CQ99","v":60840},{"$f":"'Income - SG'!CR99","v":61360},{"$f":"'Income - SG'!CS99","v":57720},{"$f":"'Income - SG'!CT99","v":61360},{"$f":"'Income - SG'!CU99","v":54600},{"$f":"'Income - SG'!CV99","v":59800},{"$f":"'Income - SG'!CW99","v":52000},{"$f":"'Income - SG'!CX99","v":61360},{"$f":"'Income - SG'!CY99","v":60320},{"$f":"'Income - SG'!CZ99","v":56680},{"$f":"'Income - SG'!DA99","v":64480},{"$f":"'Income - SG'!DB99","v":59280},{"$f":"'Income - SG'!DC99","v":66040},{"$f":"'Income - SG'!DD99","v":62400},{"$f":"'Income - SG'!DE99","v":60840},{"$f":"'Income - SG'!DF99","v":55640},{"$f":"'Income - SG'!DG99","v":60320},{"$f":"'Income - SG'!DH99","v":56160},{"$f":"'Income - SG'!DI99","v":65000},{"$f":"'Income - SG'!DJ99","v":57720},{"$f":"'Income - SG'!DK99","v":54600},{"$f":"'Income - SG'!DL99","v":60320},{"$f":"'Income - SG'!DM99","v":63960},{"$f":"'Income - SG'!DN99","v":58240},{"$f":"'Income - SG'!DO99","v":56680},{"$f":"'Income - SG'!DP99","v":53560},{"$f":"'Income - SG'!DQ99","v":63960},{"$f":"'Income - SG'!DR99","v":54080},{"$f":"'Income - SG'!DS99","v":59800},{"$f":"'Income - SG'!DT99","v":53040},{"$f":"'Income - SG'!DU99","v":58760},{"$f":"'Income - SG'!DV99","v":60840},{"$f":"'Income - SG'!DW99","v":66560},{"$f":"'Income - SG'!DX99","v":59800},{"$f":"'Income - SG'!DY99","v":54600},{"$f":"'Income - SG'!DZ99","v":61360},{"$f":"'Income - SG'!EA99","v":59280},{"$f":"'Income - SG'!EB99","v":62920},{"$f":"'Income - SG'!EC99","v":58760},{"$f":"'Income - SG'!ED99","v":43929.132713186096},{"$f":"'Income - SG'!EE99","v":43937.086650659287},{"$f":"'Income - SG'!EF99","v":47928.631299054527},{"$f":"'Income - SG'!EG99","v":46838.313268863873},{"$f":"'Income - SG'!EH99","v":69680},{"$f":"'Income - SG'!EI99","v":61880},{"$f":"'Income - SG'!EJ99","v":61360},{"$f":"'Income - SG'!EK99","v":66040},{"$f":"'Income - SG'!EL99","v":67600},{"$f":"'Income - SG'!EM99","v":66560},{"$f":"'Income - SG'!EN99","v":59280},{"$f":"'Income - SG'!EO99","v":50440},{"$f":"'Income - SG'!EP99","v":62400},{"$f":"'Income - SG'!EQ99","v":70980},{"$f":"'Income - SG'!ER99","v":65520},{"$f":"'Income - SG'!ES99","v":76440},{"$f":"'Income - SG'!ET99","v":53560},{"$f":"'Income - SG'!EU99","v":65520},{"$f":"'Income - SG'!EV99","v":43160},{"$f":"'Income - SG'!EW99","v":57720},{"$f":"'Income - SG'!EX99","v":54080},{"$f":"'Income - SG'!EY99","v":50440},{"$f":"'Income - SG'!EZ99","v":69680},{"$f":"'Income - SG'!FA99","v":66560},{"$f":"'Income - SG'!FB99","v":69160},{"$f":"'Income - SG'!FC99","v":59800},{"$f":"'Income - SG'!FD99","v":60840},{"$f":"'Income - SG'!FE99","v":55640},{"$f":"'Income - SG'!FF99","v":56680},{"$f":"'Income - SG'!FG99","v":70200},{"$f":"'Income - SG'!FH99","v":70720},{"$f":"'Income - SG'!FI99","v":67600},{"$f":"'Income - SG'!FJ99","v":57200},{"$f":"'Income - SG'!FK99","v":63960},{"$f":"'Income - SG'!FL99","v":58760},{"$f":"'Income - SG'!FM99","v":49920},{"$f":"'Income - SG'!FN99","v":68640},{"$f":"'Income - SG'!FO99","v":62920},{"$f":"'Income - SG'!FP99","v":71240},{"$f":"'Income - SG'!FQ99","v":75400},{"$f":"'Income - SG'!FR99","v":63960},{"$f":"'Income - SG'!FS99","v":61360},{"$f":"'Income - SG'!FT99","v":54080},{"$f":"'Income - SG'!FU99","v":65000},{"$f":"'Income - SG'!FV99","v":65520},{"$f":"'Income - SG'!FW99","v":62400},{"$f":"'Income - SG'!FX99","v":62400},{"$f":"'Income - SG'!FY99","v":53560},{"$f":"'Income - SG'!FZ99","v":66560},{"$f":"'Income - SG'!GA99","v":56160},{"$f":"'Income - SG'!GB99","v":62400},{"$f":"'Income - SG'!GC99","v":65520},{"$f":"'Income - SG'!GD99","v":79040},{"$f":"'Income - SG'!GE99","v":55640},{"$f":"'Income - SG'!GF99","v":55120},{"$f":"'Income - SG'!GG99","v":66560},{"$f":"'Income - SG'!GH99","v":70200},{"$f":"'Income - SG'!GI99","v":54080}]
[295,88,68120,68120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,68120,75920,59800,58760,60320,55640,52520,59280,75400,68640,78000,66040,60840,63440,59800,53560,63440,57720,66560,61880,56160,60840,62400,65000,60840,58240,67080,60320,63960,70200,55120,67600,null,null,null,null,null,null,{"$f":"'Income - SG'!B100","v":68120},{"$f":"'Income - SG'!C100","v":75920},{"$f":"'Income - SG'!D100","v":59800},{"$f":"'Income - SG'!E100","v":58760},{"$f":"'Income - SG'!F100","v":60320},{"$f":"'Income - SG'!G100","v":55640},{"$f":"'Income - SG'!H100","v":52520},{"$f":"'Income - SG'!I100","v":59280},{"$f":"'Income - SG'!J100","v":75400},{"$f":"'Income - SG'!K100","v":68640},{"$f":"'Income - SG'!L100","v":78000},{"$f":"'Income - SG'!M100","v":66040},{"$f":"'Income - SG'!N100","v":60840},{"$f":"'Income - SG'!O100","v":63440},{"$f":"'Income - SG'!P100","v":59800},{"$f":"'Income - SG'!Q100","v":53560},{"$f":"'Income - SG'!R100","v":63440},{"$f":"'Income - SG'!S100","v":57720},{"$f":"'Income - SG'!T100","v":66560},{"$f":"'Income - SG'!U100","v":61880},{"$f":"'Income - SG'!V100","v":56160},{"$f":"'Income - SG'!W100","v":60840},{"$f":"'Income - SG'!X100","v":62400},{"$f":"'Income - SG'!Y100","v":65000},{"$f":"'Income - SG'!Z100","v":60840},{"$f":"'Income - SG'!AA100","v":58240},{"$f":"'Income - SG'!AB100","v":67080},{"$f":"'Income - SG'!AC100","v":60320},{"$f":"'Income - SG'!AD100","v":63960},{"$f":"'Income - SG'!AE100","v":70200},{"$f":"'Income - SG'!AF100","v":55120},{"$f":"'Income - SG'!AG100","v":67600},{"$f":"'Income - SG'!AH100","v":73840},{"$f":"'Income - SG'!AI100","v":67080},{"$f":"'Income - SG'!AJ100","v":75400},{"$f":"'Income - SG'!AK100","v":78000},{"$f":"'Income - SG'!AL100","v":53560},{"$f":"'Income - SG'!AM100","v":57720},{"$f":"'Income - SG'!AN100","v":60840},{"$f":"'Income - SG'!AO100","v":60840},{"$f":"'Income - SG'!AP100","v":63960},{"$f":"'Income - SG'!AQ100","v":55120},{"$f":"'Income - SG'!AR100","v":68640},{"$f":"'Income - SG'!AS100","v":66040},{"$f":"'Income - SG'!AT100","v":59280},{"$f":"'Income - SG'!AU100","v":66560},{"$f":"'Income - SG'!AV100","v":58240},{"$f":"'Income - SG'!AW100","v":67600},{"$f":"'Income - SG'!AX100","v":62920},{"$f":"'Income - SG'!AY100","v":55120},{"$f":"'Income - SG'!AZ100","v":56680},{"$f":"'Income - SG'!BA100","v":62920},{"$f":"'Income - SG'!BB100","v":61360},{"$f":"'Income - SG'!BC100","v":65000},{"$f":"'Income - SG'!BD100","v":56680},{"$f":"'Income - SG'!BE100","v":61880},{"$f":"'Income - SG'!BF100","v":68640},{"$f":"'Income - SG'!BG100","v":61360},{"$f":"'Income - SG'!BH100","v":58240},{"$f":"'Income - SG'!BI100","v":68120},{"$f":"'Income - SG'!BJ100","v":73840},{"$f":"'Income - SG'!BK100","v":67080},{"$f":"'Income - SG'!BL100","v":55120},{"$f":"'Income - SG'!BM100","v":56680},{"$f":"'Income - SG'!BN100","v":56680},{"$f":"'Income - SG'!BO100","v":58240},{"$f":"'Income - SG'!BP100","v":47840},{"$f":"'Income - SG'!BQ100","v":61880},{"$f":"'Income - SG'!BR100","v":53560},{"$f":"'Income - SG'!BS100","v":67080},{"$f":"'Income - SG'!BT100","v":53560},{"$f":"'Income - SG'!BU100","v":52000},{"$f":"'Income - SG'!BV100","v":60320},{"$f":"'Income - SG'!BW100","v":58760},{"$f":"'Income - SG'!BX100","v":58240},{"$f":"'Income - SG'!BY100","v":56680},{"$f":"'Income - SG'!BZ100","v":80600},{"$f":"'Income - SG'!CA100","v":63440},{"$f":"'Income - SG'!CB100","v":53560},{"$f":"'Income - SG'!CC100","v":57720},{"$f":"'Income - SG'!CD100","v":52000},{"$f":"'Income - SG'!CE97","v":50960},{"$f":"'Income - SG'!CF97","v":52000},{"$f":"'Income - SG'!CG100","v":52520},{"$f":"'Income - SG'!CH100","v":56680},{"$f":"'Income - SG'!CI100","v":55120},{"$f":"'Income - SG'!CJ100","v":52520},{"$f":"'Income - SG'!CK100","v":61360},{"$f":"'Income - SG'!CL100","v":75400},{"$f":"'Income - SG'!CM100","v":68640},{"$f":"'Income - SG'!CN100","v":78000},{"$f":"'Income - SG'!CO100","v":66040},{"$f":"'Income - SG'!CP100","v":67080},{"$f":"'Income - SG'!CQ100","v":62400},{"$f":"'Income - SG'!CR100","v":63440},{"$f":"'Income - SG'!CS100","v":59280},{"$f":"'Income - SG'!CT100","v":62920},{"$f":"'Income - SG'!CU100","v":56680},{"$f":"'Income - SG'!CV100","v":61880},{"$f":"'Income - SG'!CW100","v":53560},{"$f":"'Income - SG'!CX100","v":62920},{"$f":"'Income - SG'!CY100","v":61880},{"$f":"'Income - SG'!CZ100","v":57720},{"$f":"'Income - SG'!DA100","v":66040},{"$f":"'Income - SG'!DB100","v":60840},{"$f":"'Income - SG'!DC100","v":68120},{"$f":"'Income - SG'!DD100","v":63960},{"$f":"'Income - SG'!DE100","v":62400},{"$f":"'Income - SG'!DF100","v":57200},{"$f":"'Income - SG'!DG100","v":61880},{"$f":"'Income - SG'!DH100","v":57720},{"$f":"'Income - SG'!DI100","v":66560},{"$f":"'Income - SG'!DJ100","v":59280},{"$f":"'Income - SG'!DK100","v":56680},{"$f":"'Income - SG'!DL100","v":62400},{"$f":"'Income - SG'!DM100","v":65520},{"$f":"'Income - SG'!DN100","v":59800},{"$f":"'Income - SG'!DO100","v":57720},{"$f":"'Income - SG'!DP100","v":54600},{"$f":"'Income - SG'!DQ100","v":65520},{"$f":"'Income - SG'!DR100","v":55120},{"$f":"'Income - SG'!DS100","v":61880},{"$f":"'Income - SG'!DT100","v":54600},{"$f":"'Income - SG'!DU100","v":60840},{"$f":"'Income - SG'!DV100","v":62400},{"$f":"'Income - SG'!DW100","v":68640},{"$f":"'Income - SG'!DX100","v":61360},{"$f":"'Income - SG'!DY100","v":56680},{"$f":"'Income - SG'!DZ100","v":62920},{"$f":"'Income - SG'!EA100","v":61360},{"$f":"'Income - SG'!EB100","v":65000},{"$f":"'Income - SG'!EC100","v":60840},{"$f":"'Income - SG'!ED100","v":44256.292154552095},{"$f":"'Income - SG'!EE100","v":44278.079952820292},{"$f":"'Income - SG'!EF100","v":48289.213575656162},{"$f":"'Income - SG'!EG100","v":47147.556081836701},{"$f":"'Income - SG'!EH100","v":71240},{"$f":"'Income - SG'!EI100","v":63440},{"$f":"'Income - SG'!EJ100","v":62920},{"$f":"'Income - SG'!EK100","v":67080},{"$f":"'Income - SG'!EL100","v":69680},{"$f":"'Income - SG'!EM100","v":67600},{"$f":"'Income - SG'!EN100","v":61360},{"$f":"'Income - SG'!EO100","v":52000},{"$f":"'Income - SG'!EP100","v":63960},{"$f":"'Income - SG'!EQ100","v":73060},{"$f":"'Income - SG'!ER100","v":67600},{"$f":"'Income - SG'!ES100","v":78520},{"$f":"'Income - SG'!ET100","v":55120},{"$f":"'Income - SG'!EU100","v":67600},{"$f":"'Income - SG'!EV100","v":44200},{"$f":"'Income - SG'!EW100","v":59280},{"$f":"'Income - SG'!EX100","v":55640},{"$f":"'Income - SG'!EY100","v":52000},{"$f":"'Income - SG'!EZ100","v":71240},{"$f":"'Income - SG'!FA100","v":68120},{"$f":"'Income - SG'!FB100","v":70720},{"$f":"'Income - SG'!FC100","v":60840},{"$f":"'Income - SG'!FD100","v":62920},{"$f":"'Income - SG'!FE100","v":56160},{"$f":"'Income - SG'!FF100","v":58760},{"$f":"'Income - SG'!FG100","v":71760},{"$f":"'Income - SG'!FH100","v":72800},{"$f":"'Income - SG'!FI100","v":69160},{"$f":"'Income - SG'!FJ100","v":58760},{"$f":"'Income - SG'!FK100","v":65520},{"$f":"'Income - SG'!FL100","v":60320},{"$f":"'Income - SG'!FM100","v":50960},{"$f":"'Income - SG'!FN100","v":70200},{"$f":"'Income - SG'!FO100","v":64480},{"$f":"'Income - SG'!FP100","v":73320},{"$f":"'Income - SG'!FQ100","v":78000},{"$f":"'Income - SG'!FR100","v":66040},{"$f":"'Income - SG'!FS100","v":63440},{"$f":"'Income - SG'!FT100","v":55120},{"$f":"'Income - SG'!FU100","v":66560},{"$f":"'Income - SG'!FV100","v":67080},{"$f":"'Income - SG'!FW100","v":64480},{"$f":"'Income - SG'!FX100","v":63960},{"$f":"'Income - SG'!FY100","v":55120},{"$f":"'Income - SG'!FZ100","v":68120},{"$f":"'Income - SG'!GA100","v":57720},{"$f":"'Income - SG'!GB100","v":64480},{"$f":"'Income - SG'!GC100","v":67080},{"$f":"'Income - SG'!GD100","v":80600},{"$f":"'Income - SG'!GE100","v":57200},{"$f":"'Income - SG'!GF100","v":56680},{"$f":"'Income - SG'!GG100","v":67600},{"$f":"'Income - SG'!GH100","v":72280},{"$f":"'Income - SG'!GI100","v":55640}]
[296,89,69680,69680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,69680,78000,61360,60320,61880,57720,54080,60840,78000,70200,80080,68120,62920,65000,61880,55120,65000,59800,68640,63440,57720,62920,64480,66560,62400,59800,68640,62400,66040,72280,56680,69160,null,null,null,null,null,null,{"$f":"'Income - SG'!B101","v":69680},{"$f":"'Income - SG'!C101","v":78000},{"$f":"'Income - SG'!D101","v":61360},{"$f":"'Income - SG'!E101","v":60320},{"$f":"'Income - SG'!F101","v":61880},{"$f":"'Income - SG'!G101","v":57720},{"$f":"'Income - SG'!H101","v":54080},{"$f":"'Income - SG'!I101","v":60840},{"$f":"'Income - SG'!J101","v":78000},{"$f":"'Income - SG'!K101","v":70200},{"$f":"'Income - SG'!L101","v":80080},{"$f":"'Income - SG'!M101","v":68120},{"$f":"'Income - SG'!N101","v":62920},{"$f":"'Income - SG'!O101","v":65000},{"$f":"'Income - SG'!P101","v":61880},{"$f":"'Income - SG'!Q101","v":55120},{"$f":"'Income - SG'!R101","v":65000},{"$f":"'Income - SG'!S101","v":59800},{"$f":"'Income - SG'!T101","v":68640},{"$f":"'Income - SG'!U101","v":63440},{"$f":"'Income - SG'!V101","v":57720},{"$f":"'Income - SG'!W101","v":62920},{"$f":"'Income - SG'!X101","v":64480},{"$f":"'Income - SG'!Y101","v":66560},{"$f":"'Income - SG'!Z101","v":62400},{"$f":"'Income - SG'!AA101","v":59800},{"$f":"'Income - SG'!AB101","v":68640},{"$f":"'Income - SG'!AC101","v":62400},{"$f":"'Income - SG'!AD101","v":66040},{"$f":"'Income - SG'!AE101","v":72280},{"$f":"'Income - SG'!AF101","v":56680},{"$f":"'Income - SG'!AG101","v":69160},{"$f":"'Income - SG'!AH101","v":76440},{"$f":"'Income - SG'!AI101","v":68640},{"$f":"'Income - SG'!AJ101","v":78000},{"$f":"'Income - SG'!AK101","v":80080},{"$f":"'Income - SG'!AL101","v":55120},{"$f":"'Income - SG'!AM101","v":59800},{"$f":"'Income - SG'!AN101","v":62400},{"$f":"'Income - SG'!AO101","v":62400},{"$f":"'Income - SG'!AP101","v":66040},{"$f":"'Income - SG'!AQ101","v":56680},{"$f":"'Income - SG'!AR101","v":70200},{"$f":"'Income - SG'!AS101","v":68120},{"$f":"'Income - SG'!AT101","v":60840},{"$f":"'Income - SG'!AU101","v":68640},{"$f":"'Income - SG'!AV101","v":59800},{"$f":"'Income - SG'!AW101","v":69160},{"$f":"'Income - SG'!AX101","v":64480},{"$f":"'Income - SG'!AY101","v":56680},{"$f":"'Income - SG'!AZ101","v":58240},{"$f":"'Income - SG'!BA101","v":64480},{"$f":"'Income - SG'!BB101","v":62920},{"$f":"'Income - SG'!BC101","v":66560},{"$f":"'Income - SG'!BD101","v":58240},{"$f":"'Income - SG'!BE101","v":63440},{"$f":"'Income - SG'!BF101","v":70720},{"$f":"'Income - SG'!BG101","v":62920},{"$f":"'Income - SG'!BH101","v":59800},{"$f":"'Income - SG'!BI101","v":69680},{"$f":"'Income - SG'!BJ101","v":76440},{"$f":"'Income - SG'!BK101","v":68640},{"$f":"'Income - SG'!BL101","v":56680},{"$f":"'Income - SG'!BM101","v":58240},{"$f":"'Income - SG'!BN101","v":58240},{"$f":"'Income - SG'!BO101","v":59800},{"$f":"'Income - SG'!BP101","v":49400},{"$f":"'Income - SG'!BQ101","v":63960},{"$f":"'Income - SG'!BR101","v":55120},{"$f":"'Income - SG'!BS101","v":69160},{"$f":"'Income - SG'!BT101","v":54600},{"$f":"'Income - SG'!BU101","v":53560},{"$f":"'Income - SG'!BV101","v":61880},{"$f":"'Income - SG'!BW101","v":60320},{"$f":"'Income - SG'!BX101","v":59280},{"$f":"'Income - SG'!BY101","v":58240},{"$f":"'Income - SG'!BZ101","v":82680},{"$f":"'Income - SG'!CA101","v":65000},{"$f":"'Income - SG'!CB101","v":55120},{"$f":"'Income - SG'!CC101","v":59800},{"$f":"'Income - SG'!CD101","v":53560},{"$f":"'Income - SG'!CE98","v":52520},{"$f":"'Income - SG'!CF98","v":53040},{"$f":"'Income - SG'!CG101","v":54080},{"$f":"'Income - SG'!CH101","v":58240},{"$f":"'Income - SG'!CI101","v":56680},{"$f":"'Income - SG'!CJ101","v":54080},{"$f":"'Income - SG'!CK101","v":63440},{"$f":"'Income - SG'!CL101","v":78000},{"$f":"'Income - SG'!CM101","v":70200},{"$f":"'Income - SG'!CN101","v":80080},{"$f":"'Income - SG'!CO101","v":68120},{"$f":"'Income - SG'!CP101","v":68640},{"$f":"'Income - SG'!CQ101","v":63960},{"$f":"'Income - SG'!CR101","v":65000},{"$f":"'Income - SG'!CS101","v":60840},{"$f":"'Income - SG'!CT101","v":64480},{"$f":"'Income - SG'!CU101","v":58240},{"$f":"'Income - SG'!CV101","v":63440},{"$f":"'Income - SG'!CW101","v":55120},{"$f":"'Income - SG'!CX101","v":64480},{"$f":"'Income - SG'!CY101","v":63440},{"$f":"'Income - SG'!CZ101","v":59280},{"$f":"'Income - SG'!DA101","v":67600},{"$f":"'Income - SG'!DB101","v":62400},{"$f":"'Income - SG'!DC101","v":69680},{"$f":"'Income - SG'!DD101","v":66040},{"$f":"'Income - SG'!DE101","v":63960},{"$f":"'Income - SG'!DF101","v":58760},{"$f":"'Income - SG'!DG101","v":63960},{"$f":"'Income - SG'!DH101","v":59800},{"$f":"'Income - SG'!DI101","v":68640},{"$f":"'Income - SG'!DJ101","v":60840},{"$f":"'Income - SG'!DK101","v":58240},{"$f":"'Income - SG'!DL101","v":63960},{"$f":"'Income - SG'!DM101","v":67600},{"$f":"'Income - SG'!DN101","v":61360},{"$f":"'Income - SG'!DO101","v":59800},{"$f":"'Income - SG'!DP101","v":56680},{"$f":"'Income - SG'!DQ101","v":67600},{"$f":"'Income - SG'!DR101","v":56680},{"$f":"'Income - SG'!DS101","v":63960},{"$f":"'Income - SG'!DT101","v":56160},{"$f":"'Income - SG'!DU101","v":62400},{"$f":"'Income - SG'!DV101","v":64480},{"$f":"'Income - SG'!DW101","v":70720},{"$f":"'Income - SG'!DX101","v":62920},{"$f":"'Income - SG'!DY101","v":58240},{"$f":"'Income - SG'!DZ101","v":64480},{"$f":"'Income - SG'!EA101","v":62920},{"$f":"'Income - SG'!EB101","v":66560},{"$f":"'Income - SG'!EC101","v":62400},{"$f":"'Income - SG'!ED101","v":44583.451595918094},{"$f":"'Income - SG'!EE101","v":44619.073254981296},{"$f":"'Income - SG'!EF101","v":48649.795852257797},{"$f":"'Income - SG'!EG101","v":47456.79889480953},{"$f":"'Income - SG'!EH101","v":72800},{"$f":"'Income - SG'!EI101","v":65000},{"$f":"'Income - SG'!EJ101","v":65000},{"$f":"'Income - SG'!EK101","v":68640},{"$f":"'Income - SG'!EL101","v":71240},{"$f":"'Income - SG'!EM101","v":69160},{"$f":"'Income - SG'!EN101","v":62920},{"$f":"'Income - SG'!EO101","v":53560},{"$f":"'Income - SG'!EP101","v":66040},{"$f":"'Income - SG'!EQ101","v":75140},{"$f":"'Income - SG'!ER101","v":69680},{"$f":"'Income - SG'!ES101","v":80600},{"$f":"'Income - SG'!ET101","v":56680},{"$f":"'Income - SG'!EU101","v":69160},{"$f":"'Income - SG'!EV101","v":45760},{"$f":"'Income - SG'!EW101","v":61360},{"$f":"'Income - SG'!EX101","v":56680},{"$f":"'Income - SG'!EY101","v":53560},{"$f":"'Income - SG'!EZ101","v":73840},{"$f":"'Income - SG'!FA101","v":70200},{"$f":"'Income - SG'!FB101","v":72800},{"$f":"'Income - SG'!FC101","v":63440},{"$f":"'Income - SG'!FD101","v":64480},{"$f":"'Income - SG'!FE101","v":57720},{"$f":"'Income - SG'!FF101","v":60320},{"$f":"'Income - SG'!FG101","v":73840},{"$f":"'Income - SG'!FH101","v":74360},{"$f":"'Income - SG'!FI101","v":71240},{"$f":"'Income - SG'!FJ101","v":60840},{"$f":"'Income - SG'!FK101","v":67600},{"$f":"'Income - SG'!FL101","v":62400},{"$f":"'Income - SG'!FM101","v":52520},{"$f":"'Income - SG'!FN101","v":72280},{"$f":"'Income - SG'!FO101","v":66560},{"$f":"'Income - SG'!FP101","v":74880},{"$f":"'Income - SG'!FQ101","v":80600},{"$f":"'Income - SG'!FR101","v":68120},{"$f":"'Income - SG'!FS101","v":65000},{"$f":"'Income - SG'!FT101","v":56680},{"$f":"'Income - SG'!FU101","v":68640},{"$f":"'Income - SG'!FV101","v":69160},{"$f":"'Income - SG'!FW101","v":66560},{"$f":"'Income - SG'!FX101","v":65520},{"$f":"'Income - SG'!FY101","v":56680},{"$f":"'Income - SG'!FZ101","v":70200},{"$f":"'Income - SG'!GA101","v":59280},{"$f":"'Income - SG'!GB101","v":66040},{"$f":"'Income - SG'!GC101","v":69160},{"$f":"'Income - SG'!GD101","v":83200},{"$f":"'Income - SG'!GE101","v":58760},{"$f":"'Income - SG'!GF101","v":58240},{"$f":"'Income - SG'!GG101","v":69160},{"$f":"'Income - SG'!GH101","v":73840},{"$f":"'Income - SG'!GI101","v":56680}]
[297,{"$f":"B296+1","v":90},72280,72280,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A297,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A297,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A297,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,null,72280,80600,63440,62400,63960,59280,55640,62920,80080,72280,82680,70200,64480,67080,63960,56680,67080,61880,70720,65520,59800,65000,66560,68640,65000,61880,70720,63960,68120,74360,58240,71240,null,null,null,null,null,null,{"$f":"'Income - SG'!B102","v":72280},{"$f":"'Income - SG'!C102","v":80600},{"$f":"'Income - SG'!D102","v":63440},{"$f":"'Income - SG'!E102","v":62400},{"$f":"'Income - SG'!F102","v":63960},{"$f":"'Income - SG'!G102","v":59280},{"$f":"'Income - SG'!H102","v":55640},{"$f":"'Income - SG'!I102","v":62920},{"$f":"'Income - SG'!J102","v":80080},{"$f":"'Income - SG'!K102","v":72280},{"$f":"'Income - SG'!L102","v":82680},{"$f":"'Income - SG'!M102","v":70200},{"$f":"'Income - SG'!N102","v":64480},{"$f":"'Income - SG'!O102","v":67080},{"$f":"'Income - SG'!P102","v":63960},{"$f":"'Income - SG'!Q102","v":56680},{"$f":"'Income - SG'!R102","v":67080},{"$f":"'Income - SG'!S102","v":61880},{"$f":"'Income - SG'!T102","v":70720},{"$f":"'Income - SG'!U102","v":65520},{"$f":"'Income - SG'!V102","v":59800},{"$f":"'Income - SG'!W102","v":65000},{"$f":"'Income - SG'!X102","v":66560},{"$f":"'Income - SG'!Y102","v":68640},{"$f":"'Income - SG'!Z102","v":65000},{"$f":"'Income - SG'!AA102","v":61880},{"$f":"'Income - SG'!AB102","v":70720},{"$f":"'Income - SG'!AC102","v":63960},{"$f":"'Income - SG'!AD102","v":68120},{"$f":"'Income - SG'!AE102","v":74360},{"$f":"'Income - SG'!AF102","v":58240},{"$f":"'Income - SG'!AG102","v":71240},{"$f":"'Income - SG'!AH102","v":78520},{"$f":"'Income - SG'!AI102","v":70720},{"$f":"'Income - SG'!AJ102","v":80080},{"$f":"'Income - SG'!AK102","v":82680},{"$f":"'Income - SG'!AL102","v":56680},{"$f":"'Income - SG'!AM102","v":61880},{"$f":"'Income - SG'!AN102","v":64480},{"$f":"'Income - SG'!AO102","v":65000},{"$f":"'Income - SG'!AP102","v":68120},{"$f":"'Income - SG'!AQ102","v":58240},{"$f":"'Income - SG'!AR102","v":72280},{"$f":"'Income - SG'!AS102","v":70200},{"$f":"'Income - SG'!AT102","v":62920},{"$f":"'Income - SG'!AU102","v":70720},{"$f":"'Income - SG'!AV102","v":61880},{"$f":"'Income - SG'!AW102","v":71240},{"$f":"'Income - SG'!AX102","v":66560},{"$f":"'Income - SG'!AY102","v":58240},{"$f":"'Income - SG'!AZ102","v":60320},{"$f":"'Income - SG'!BA102","v":66560},{"$f":"'Income - SG'!BB102","v":65000},{"$f":"'Income - SG'!BC102","v":68640},{"$f":"'Income - SG'!BD102","v":60320},{"$f":"'Income - SG'!BE102","v":65520},{"$f":"'Income - SG'!BF102","v":72800},{"$f":"'Income - SG'!BG102","v":65000},{"$f":"'Income - SG'!BH102","v":61880},{"$f":"'Income - SG'!BI102","v":72280},{"$f":"'Income - SG'!BJ102","v":78520},{"$f":"'Income - SG'!BK102","v":70720},{"$f":"'Income - SG'!BL102","v":58240},{"$f":"'Income - SG'!BM102","v":60320},{"$f":"'Income - SG'!BN102","v":60320},{"$f":"'Income - SG'!BO102","v":61880},{"$f":"'Income - SG'!BP102","v":50960},{"$f":"'Income - SG'!BQ102","v":65520},{"$f":"'Income - SG'!BR102","v":56680},{"$f":"'Income - SG'!BS102","v":71240},{"$f":"'Income - SG'!BT102","v":55640},{"$f":"'Income - SG'!BU102","v":55120},{"$f":"'Income - SG'!BV102","v":63960},{"$f":"'Income - SG'!BW102","v":61880},{"$f":"'Income - SG'!BX102","v":61360},{"$f":"'Income - SG'!BY102","v":60320},{"$f":"'Income - SG'!BZ102","v":85280},{"$f":"'Income - SG'!CA102","v":67080},{"$f":"'Income - SG'!CB102","v":56680},{"$f":"'Income - SG'!CC102","v":61360},{"$f":"'Income - SG'!CD102","v":55640},{"$f":"'Income - SG'!CE99","v":53560},{"$f":"'Income - SG'!CF99","v":54600},{"$f":"'Income - SG'!CG102","v":55120},{"$f":"'Income - SG'!CH102","v":60320},{"$f":"'Income - SG'!CI102","v":58240},{"$f":"'Income - SG'!CJ102","v":55120},{"$f":"'Income - SG'!CK102","v":65000},{"$f":"'Income - SG'!CL102","v":80080},{"$f":"'Income - SG'!CM102","v":72280},{"$f":"'Income - SG'!CN102","v":82680},{"$f":"'Income - SG'!CO102","v":70200},{"$f":"'Income - SG'!CP102","v":70720},{"$f":"'Income - SG'!CQ102","v":66040},{"$f":"'Income - SG'!CR102","v":67080},{"$f":"'Income - SG'!CS102","v":62920},{"$f":"'Income - SG'!CT102","v":66560},{"$f":"'Income - SG'!CU102","v":60320},{"$f":"'Income - SG'!CV102","v":65520},{"$f":"'Income - SG'!CW102","v":56680},{"$f":"'Income - SG'!CX102","v":66560},{"$f":"'Income - SG'!CY102","v":65520},{"$f":"'Income - SG'!CZ102","v":61360},{"$f":"'Income - SG'!DA102","v":69680},{"$f":"'Income - SG'!DB102","v":63960},{"$f":"'Income - SG'!DC102","v":71760},{"$f":"'Income - SG'!DD102","v":68120},{"$f":"'Income - SG'!DE102","v":66040},{"$f":"'Income - SG'!DF102","v":60320},{"$f":"'Income - SG'!DG102","v":65520},{"$f":"'Income - SG'!DH102","v":61880},{"$f":"'Income - SG'!DI102","v":70720},{"$f":"'Income - SG'!DJ102","v":62400},{"$f":"'Income - SG'!DK102","v":59800},{"$f":"'Income - SG'!DL102","v":66040},{"$f":"'Income - SG'!DM102","v":69680},{"$f":"'Income - SG'!DN102","v":63440},{"$f":"'Income - SG'!DO102","v":61360},{"$f":"'Income - SG'!DP102","v":58240},{"$f":"'Income - SG'!DQ102","v":69680},{"$f":"'Income - SG'!DR102","v":58760},{"$f":"'Income - SG'!DS102","v":66040},{"$f":"'Income - SG'!DT102","v":57720},{"$f":"'Income - SG'!DU102","v":64480},{"$f":"'Income - SG'!DV102","v":66560},{"$f":"'Income - SG'!DW102","v":72800},{"$f":"'Income - SG'!DX102","v":65000},{"$f":"'Income - SG'!DY102","v":60320},{"$f":"'Income - SG'!DZ102","v":66560},{"$f":"'Income - SG'!EA102","v":65000},{"$f":"'Income - SG'!EB102","v":68640},{"$f":"'Income - SG'!EC102","v":65000},{"$f":"'Income - SG'!ED102","v":44583.451595918064},{"$f":"'Income - SG'!EE102","v":44619.07325498126},{"$f":"'Income - SG'!EF102","v":48649.795852257768},{"$f":"'Income - SG'!EG102","v":47456.798894809552},{"$f":"'Income - SG'!EH102","v":74880},{"$f":"'Income - SG'!EI102","v":67080},{"$f":"'Income - SG'!EJ102","v":67080},{"$f":"'Income - SG'!EK102","v":70720},{"$f":"'Income - SG'!EL102","v":72800},{"$f":"'Income - SG'!EM102","v":71240},{"$f":"'Income - SG'!EN102","v":65000},{"$f":"'Income - SG'!EO102","v":55120},{"$f":"'Income - SG'!EP102","v":68120},{"$f":"'Income - SG'!EQ102","v":77480},{"$f":"'Income - SG'!ER102","v":71760},{"$f":"'Income - SG'!ES102","v":83200},{"$f":"'Income - SG'!ET102","v":58240},{"$f":"'Income - SG'!EU102","v":71240},{"$f":"'Income - SG'!EV102","v":47320},{"$f":"'Income - SG'!EW102","v":63440},{"$f":"'Income - SG'!EX102","v":58760},{"$f":"'Income - SG'!EY102","v":55120},{"$f":"'Income - SG'!EZ102","v":75400},{"$f":"'Income - SG'!FA102","v":72280},{"$f":"'Income - SG'!FB102","v":74880},{"$f":"'Income - SG'!FC102","v":65000},{"$f":"'Income - SG'!FD102","v":66560},{"$f":"'Income - SG'!FE102","v":59280},{"$f":"'Income - SG'!FF102","v":62400},{"$f":"'Income - SG'!FG102","v":75920},{"$f":"'Income - SG'!FH102","v":76440},{"$f":"'Income - SG'!FI102","v":73320},{"$f":"'Income - SG'!FJ102","v":62920},{"$f":"'Income - SG'!FK102","v":69160},{"$f":"'Income - SG'!FL102","v":64480},{"$f":"'Income - SG'!FM102","v":54080},{"$f":"'Income - SG'!FN102","v":74360},{"$f":"'Income - SG'!FO102","v":68120},{"$f":"'Income - SG'!FP102","v":76960},{"$f":"'Income - SG'!FQ102","v":83200},{"$f":"'Income - SG'!FR102","v":70200},{"$f":"'Income - SG'!FS102","v":67080},{"$f":"'Income - SG'!FT102","v":58760},{"$f":"'Income - SG'!FU102","v":70200},{"$f":"'Income - SG'!FV102","v":71240},{"$f":"'Income - SG'!FW102","v":69160},{"$f":"'Income - SG'!FX102","v":67600},{"$f":"'Income - SG'!FY102","v":58240},{"$f":"'Income - SG'!FZ102","v":72280},{"$f":"'Income - SG'!GA102","v":61360},{"$f":"'Income - SG'!GB102","v":68120},{"$f":"'Income - SG'!GC102","v":71240},{"$f":"'Income - SG'!GD102","v":85800},{"$f":"'Income - SG'!GE102","v":60840},{"$f":"'Income - SG'!GF102","v":59800},{"$f":"'Income - SG'!GG102","v":71240},{"$f":"'Income - SG'!GH102","v":75920},{"$f":"'Income - SG'!GI102","v":58760}]
[298,"CACI",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,{"$f":"10","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B299+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B21","v":0},{"$f":"'Income - Own'!C21","v":0},{"$f":"'Income - Own'!D21","v":0},{"$f":"'Income - Own'!E21","v":0},{"$f":"'Income - Own'!F21","v":0},{"$f":"'Income - Own'!G21","v":0},{"$f":"'Income - Own'!H21","v":0},{"$f":"'Income - Own'!I21","v":0},{"$f":"'Income - Own'!J21","v":0},{"$f":"'Income - Own'!K21","v":0},{"$f":"'Income - Own'!L21","v":0},{"$f":"'Income - Own'!M21","v":0},{"$f":"'Income - Own'!N21","v":0},{"$f":"'Income - Own'!O21","v":0},{"$f":"'Income - Own'!P21","v":0},{"$f":"'Income - Own'!Q21","v":0},{"$f":"'Income - Own'!R21","v":0},{"$f":"'Income - Own'!S21","v":0},{"$f":"'Income - Own'!T21","v":0},{"$f":"'Income - Own'!U21","v":0},{"$f":"'Income - Own'!V21","v":0},{"$f":"'Income - Own'!W21","v":0},{"$f":"'Income - Own'!X21","v":0},{"$f":"'Income - Own'!Y21","v":0},{"$f":"'Income - Own'!Z21","v":0},{"$f":"'Income - Own'!AA21","v":0},{"$f":"'Income - Own'!AB21","v":0},{"$f":"'Income - Own'!AC21","v":0},{"$f":"'Income - Own'!AD21","v":0},{"$f":"'Income - Own'!AE21","v":0},{"$f":"'Income - Own'!AF21","v":0},{"$f":"'Income - Own'!AG21","v":0},{"$f":"'Income - Own'!AH21","v":0},{"$f":"'Income - Own'!AI21","v":0},{"$f":"'Income - Own'!AJ21","v":0},{"$f":"'Income - Own'!AK21","v":0},{"$f":"'Income - Own'!AL21","v":0},{"$f":"'Income - Own'!AM21","v":0},{"$f":"'Income - Own'!AN21","v":0},{"$f":"'Income - Own'!AO21","v":0},{"$f":"'Income - Own'!AP21","v":0},{"$f":"'Income - Own'!AQ21","v":0},{"$f":"'Income - Own'!AR21","v":0},{"$f":"'Income - Own'!AS21","v":0},{"$f":"'Income - Own'!AT21","v":0},{"$f":"'Income - Own'!AU21","v":0},{"$f":"'Income - Own'!AV21","v":0},{"$f":"'Income - Own'!AW21","v":0},{"$f":"'Income - Own'!AX21","v":0},{"$f":"'Income - Own'!AY21","v":0},{"$f":"'Income - Own'!AZ21","v":0},{"$f":"'Income - Own'!BA21","v":0},{"$f":"'Income - Own'!BB21","v":0},{"$f":"'Income - Own'!BC21","v":0},{"$f":"'Income - Own'!BD21","v":0},{"$f":"'Income - Own'!BE21","v":0},{"$f":"'Income - Own'!BF21","v":0},{"$f":"'Income - Own'!BG21","v":0},{"$f":"'Income - Own'!BH21","v":0},{"$f":"'Income - Own'!BI21","v":0},{"$f":"'Income - Own'!BJ21","v":0},{"$f":"'Income - Own'!BK21","v":0},{"$f":"'Income - Own'!BL21","v":0},{"$f":"'Income - Own'!BM21","v":0},{"$f":"'Income - Own'!BN21","v":0},{"$f":"'Income - Own'!BO21","v":0},{"$f":"'Income - Own'!BP21","v":0},{"$f":"'Income - Own'!BQ21","v":0},{"$f":"'Income - Own'!BR21","v":0},{"$f":"'Income - Own'!BS21","v":0},{"$f":"'Income - Own'!BT21","v":0},{"$f":"'Income - Own'!BU21","v":0},{"$f":"'Income - Own'!BV21","v":0},{"$f":"'Income - Own'!BW21","v":0},{"$f":"'Income - Own'!BX21","v":0},{"$f":"'Income - Own'!BY21","v":0},{"$f":"'Income - Own'!BZ21","v":0},{"$f":"'Income - Own'!CA21","v":0},{"$f":"'Income - Own'!CB21","v":0},{"$f":"'Income - Own'!CC21","v":0},{"$f":"'Income - Own'!CD21","v":0},{"$f":"'Income - Own'!CE21","v":0},{"$f":"'Income - Own'!CF21","v":0},{"$f":"'Income - Own'!CG21","v":0},{"$f":"'Income - Own'!CH21","v":0},{"$f":"'Income - Own'!CI21","v":0},{"$f":"'Income - Own'!CJ21","v":0},{"$f":"'Income - Own'!CK21","v":0},{"$f":"'Income - Own'!CL21","v":0},{"$f":"'Income - Own'!CM21","v":0},{"$f":"'Income - Own'!CN21","v":0},{"$f":"'Income - Own'!CO21","v":0},{"$f":"'Income - Own'!CP21","v":0},{"$f":"'Income - Own'!CQ21","v":0},{"$f":"'Income - Own'!CR21","v":0},{"$f":"'Income - Own'!CS21","v":0},{"$f":"'Income - Own'!CT21","v":0},{"$f":"'Income - Own'!CU21","v":0},{"$f":"'Income - Own'!CV21","v":0},{"$f":"'Income - Own'!CW21","v":0},{"$f":"'Income - Own'!CX21","v":0},{"$f":"'Income - Own'!CY21","v":0},{"$f":"'Income - Own'!CZ21","v":0},{"$f":"'Income - Own'!DA21","v":0},{"$f":"'Income - Own'!DB21","v":0},{"$f":"'Income - Own'!DC21","v":0},{"$f":"'Income - Own'!DD21","v":0},{"$f":"'Income - Own'!DE21","v":0},{"$f":"'Income - Own'!DF21","v":0},{"$f":"'Income - Own'!DG21","v":0},{"$f":"'Income - Own'!DH21","v":0},{"$f":"'Income - Own'!DI21","v":0},{"$f":"'Income - Own'!DJ21","v":0},{"$f":"'Income - Own'!DK21","v":0},{"$f":"'Income - Own'!DL21","v":0},{"$f":"'Income - Own'!DM21","v":0},{"$f":"'Income - Own'!DN21","v":0},{"$f":"'Income - Own'!DO21","v":0},{"$f":"'Income - Own'!DP21","v":0},{"$f":"'Income - Own'!DQ21","v":0},{"$f":"'Income - Own'!DR21","v":0},{"$f":"'Income - Own'!DS21","v":0},{"$f":"'Income - Own'!DT21","v":0},{"$f":"'Income - Own'!DU21","v":0},{"$f":"'Income - Own'!DV21","v":0},{"$f":"'Income - Own'!DW21","v":0},{"$f":"'Income - Own'!DX21","v":0},{"$f":"'Income - Own'!DY21","v":0},{"$f":"'Income - Own'!DZ21","v":0},{"$f":"'Income - Own'!EA21","v":0},{"$f":"'Income - Own'!EB21","v":0},{"$f":"'Income - Own'!EC21","v":0},{"$f":"'Income - Own'!ED21","v":0},{"$f":"'Income - Own'!EE21","v":0},{"$f":"'Income - Own'!EF21","v":0},{"$f":"'Income - Own'!EG21","v":0},{"$f":"'Income - Own'!EH21","v":0},{"$f":"'Income - Own'!EI21","v":0},{"$f":"'Income - Own'!EJ21","v":0},{"$f":"'Income - Own'!EK21","v":0},{"$f":"'Income - Own'!EL21","v":0},{"$f":"'Income - Own'!EM21","v":0},{"$f":"'Income - Own'!EN21","v":0},{"$f":"'Income - Own'!EO21","v":0},{"$f":"'Income - Own'!EP21","v":0},{"$f":"'Income - Own'!EQ21","v":0},{"$f":"'Income - Own'!ER21","v":0},{"$f":"'Income - Own'!ES21","v":0},{"$f":"'Income - Own'!ET21","v":0},{"$f":"'Income - Own'!EU21","v":0},{"$f":"'Income - Own'!EV21","v":0},{"$f":"'Income - Own'!EW21","v":0},{"$f":"'Income - Own'!EX21","v":0},{"$f":"'Income - Own'!EY21","v":0},{"$f":"'Income - Own'!EZ21","v":0},{"$f":"'Income - Own'!FA21","v":0},{"$f":"'Income - Own'!FB21","v":0},{"$f":"'Income - Own'!FC21","v":0},{"$f":"'Income - Own'!FD21","v":0},{"$f":"'Income - Own'!FE21","v":0},{"$f":"'Income - Own'!FF21","v":0},{"$f":"'Income - Own'!FG21","v":0},{"$f":"'Income - Own'!FH21","v":0},{"$f":"'Income - Own'!FI21","v":0},{"$f":"'Income - Own'!FJ21","v":0},{"$f":"'Income - Own'!FK21","v":0},{"$f":"'Income - Own'!FL21","v":0},{"$f":"'Income - Own'!FM21","v":0},{"$f":"'Income - Own'!FN21","v":0},{"$f":"'Income - Own'!FO21","v":0},{"$f":"'Income - Own'!FP21","v":0},{"$f":"'Income - Own'!FQ21","v":0},{"$f":"'Income - Own'!FR21","v":0},{"$f":"'Income - Own'!FS21","v":0},{"$f":"'Income - Own'!FT21","v":0},{"$f":"'Income - Own'!FU21","v":0},{"$f":"'Income - Own'!FV21","v":0},{"$f":"'Income - Own'!FW21","v":0},{"$f":"'Income - Own'!FX21","v":0},{"$f":"'Income - Own'!FY21","v":0},{"$f":"'Income - Own'!FZ21","v":0},{"$f":"'Income - Own'!GA21","v":0},{"$f":"'Income - Own'!GB21","v":0},{"$f":"'Income - Own'!GC21","v":0},{"$f":"'Income - Own'!GD21","v":0},{"$f":"'Income - Own'!GE21","v":0},{"$f":"'Income - Own'!GF21","v":0},{"$f":"'Income - Own'!GG21","v":0},{"$f":"'Income - Own'!GH21","v":0},{"$f":"'Income - Own'!GI21","v":0}]
[300,{"$f":"B299+1","v":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B300+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B22","v":0},{"$f":"'Income - Own'!C22","v":0},{"$f":"'Income - Own'!D22","v":0},{"$f":"'Income - Own'!E22","v":0},{"$f":"'Income - Own'!F22","v":0},{"$f":"'Income - Own'!G22","v":0},{"$f":"'Income - Own'!H22","v":0},{"$f":"'Income - Own'!I22","v":0},{"$f":"'Income - Own'!J22","v":0},{"$f":"'Income - Own'!K22","v":0},{"$f":"'Income - Own'!L22","v":0},{"$f":"'Income - Own'!M22","v":0},{"$f":"'Income - Own'!N22","v":0},{"$f":"'Income - Own'!O22","v":0},{"$f":"'Income - Own'!P22","v":0},{"$f":"'Income - Own'!Q22","v":0},{"$f":"'Income - Own'!R22","v":0},{"$f":"'Income - Own'!S22","v":0},{"$f":"'Income - Own'!T22","v":0},{"$f":"'Income - Own'!U22","v":0},{"$f":"'Income - Own'!V22","v":0},{"$f":"'Income - Own'!W22","v":0},{"$f":"'Income - Own'!X22","v":0},{"$f":"'Income - Own'!Y22","v":0},{"$f":"'Income - Own'!Z22","v":0},{"$f":"'Income - Own'!AA22","v":0},{"$f":"'Income - Own'!AB22","v":0},{"$f":"'Income - Own'!AC22","v":0},{"$f":"'Income - Own'!AD22","v":0},{"$f":"'Income - Own'!AE22","v":0},{"$f":"'Income - Own'!AF22","v":0},{"$f":"'Income - Own'!AG22","v":0},{"$f":"'Income - Own'!AH22","v":0},{"$f":"'Income - Own'!AI22","v":0},{"$f":"'Income - Own'!AJ22","v":0},{"$f":"'Income - Own'!AK22","v":0},{"$f":"'Income - Own'!AL22","v":0},{"$f":"'Income - Own'!AM22","v":0},{"$f":"'Income - Own'!AN22","v":0},{"$f":"'Income - Own'!AO22","v":0},{"$f":"'Income - Own'!AP22","v":0},{"$f":"'Income - Own'!AQ22","v":0},{"$f":"'Income - Own'!AR22","v":0},{"$f":"'Income - Own'!AS22","v":0},{"$f":"'Income - Own'!AT22","v":0},{"$f":"'Income - Own'!AU22","v":0},{"$f":"'Income - Own'!AV22","v":0},{"$f":"'Income - Own'!AW22","v":0},{"$f":"'Income - Own'!AX22","v":0},{"$f":"'Income - Own'!AY22","v":0},{"$f":"'Income - Own'!AZ22","v":0},{"$f":"'Income - Own'!BA22","v":0},{"$f":"'Income - Own'!BB22","v":0},{"$f":"'Income - Own'!BC22","v":0},{"$f":"'Income - Own'!BD22","v":0},{"$f":"'Income - Own'!BE22","v":0},{"$f":"'Income - Own'!BF22","v":0},{"$f":"'Income - Own'!BG22","v":0},{"$f":"'Income - Own'!BH22","v":0},{"$f":"'Income - Own'!BI22","v":0},{"$f":"'Income - Own'!BJ22","v":0},{"$f":"'Income - Own'!BK22","v":0},{"$f":"'Income - Own'!BL22","v":0},{"$f":"'Income - Own'!BM22","v":0},{"$f":"'Income - Own'!BN22","v":0},{"$f":"'Income - Own'!BO22","v":0},{"$f":"'Income - Own'!BP22","v":0},{"$f":"'Income - Own'!BQ22","v":0},{"$f":"'Income - Own'!BR22","v":0},{"$f":"'Income - Own'!BS22","v":0},{"$f":"'Income - Own'!BT22","v":0},{"$f":"'Income - Own'!BU22","v":0},{"$f":"'Income - Own'!BV22","v":0},{"$f":"'Income - Own'!BW22","v":0},{"$f":"'Income - Own'!BX22","v":0},{"$f":"'Income - Own'!BY22","v":0},{"$f":"'Income - Own'!BZ22","v":0},{"$f":"'Income - Own'!CA22","v":0},{"$f":"'Income - Own'!CB22","v":0},{"$f":"'Income - Own'!CC22","v":0},{"$f":"'Income - Own'!CD22","v":0},{"$f":"'Income - Own'!CE22","v":0},{"$f":"'Income - Own'!CF22","v":0},{"$f":"'Income - Own'!CG22","v":0},{"$f":"'Income - Own'!CH22","v":0},{"$f":"'Income - Own'!CI22","v":0},{"$f":"'Income - Own'!CJ22","v":0},{"$f":"'Income - Own'!CK22","v":0},{"$f":"'Income - Own'!CL22","v":0},{"$f":"'Income - Own'!CM22","v":0},{"$f":"'Income - Own'!CN22","v":0},{"$f":"'Income - Own'!CO22","v":0},{"$f":"'Income - Own'!CP22","v":0},{"$f":"'Income - Own'!CQ22","v":0},{"$f":"'Income - Own'!CR22","v":0},{"$f":"'Income - Own'!CS22","v":0},{"$f":"'Income - Own'!CT22","v":0},{"$f":"'Income - Own'!CU22","v":0},{"$f":"'Income - Own'!CV22","v":0},{"$f":"'Income - Own'!CW22","v":0},{"$f":"'Income - Own'!CX22","v":0},{"$f":"'Income - Own'!CY22","v":0},{"$f":"'Income - Own'!CZ22","v":0},{"$f":"'Income - Own'!DA22","v":0},{"$f":"'Income - Own'!DB22","v":0},{"$f":"'Income - Own'!DC22","v":0},{"$f":"'Income - Own'!DD22","v":0},{"$f":"'Income - Own'!DE22","v":0},{"$f":"'Income - Own'!DF22","v":0},{"$f":"'Income - Own'!DG22","v":0},{"$f":"'Income - Own'!DH22","v":0},{"$f":"'Income - Own'!DI22","v":0},{"$f":"'Income - Own'!DJ22","v":0},{"$f":"'Income - Own'!DK22","v":0},{"$f":"'Income - Own'!DL22","v":0},{"$f":"'Income - Own'!DM22","v":0},{"$f":"'Income - Own'!DN22","v":0},{"$f":"'Income - Own'!DO22","v":0},{"$f":"'Income - Own'!DP22","v":0},{"$f":"'Income - Own'!DQ22","v":0},{"$f":"'Income - Own'!DR22","v":0},{"$f":"'Income - Own'!DS22","v":0},{"$f":"'Income - Own'!DT22","v":0},{"$f":"'Income - Own'!DU22","v":0},{"$f":"'Income - Own'!DV22","v":0},{"$f":"'Income - Own'!DW22","v":0},{"$f":"'Income - Own'!DX22","v":0},{"$f":"'Income - Own'!DY22","v":0},{"$f":"'Income - Own'!DZ22","v":0},{"$f":"'Income - Own'!EA22","v":0},{"$f":"'Income - Own'!EB22","v":0},{"$f":"'Income - Own'!EC22","v":0},{"$f":"'Income - Own'!ED22","v":0},{"$f":"'Income - Own'!EE22","v":0},{"$f":"'Income - Own'!EF22","v":0},{"$f":"'Income - Own'!EG22","v":0},{"$f":"'Income - Own'!EH22","v":0},{"$f":"'Income - Own'!EI22","v":0},{"$f":"'Income - Own'!EJ22","v":0},{"$f":"'Income - Own'!EK22","v":0},{"$f":"'Income - Own'!EL22","v":0},{"$f":"'Income - Own'!EM22","v":0},{"$f":"'Income - Own'!EN22","v":0},{"$f":"'Income - Own'!EO22","v":0},{"$f":"'Income - Own'!EP22","v":0},{"$f":"'Income - Own'!EQ22","v":0},{"$f":"'Income - Own'!ER22","v":0},{"$f":"'Income - Own'!ES22","v":0},{"$f":"'Income - Own'!ET22","v":0},{"$f":"'Income - Own'!EU22","v":0},{"$f":"'Income - Own'!EV22","v":0},{"$f":"'Income - Own'!EW22","v":0},{"$f":"'Income - Own'!EX22","v":0},{"$f":"'Income - Own'!EY22","v":0},{"$f":"'Income - Own'!EZ22","v":0},{"$f":"'Income - Own'!FA22","v":0},{"$f":"'Income - Own'!FB22","v":0},{"$f":"'Income - Own'!FC22","v":0},{"$f":"'Income - Own'!FD22","v":0},{"$f":"'Income - Own'!FE22","v":0},{"$f":"'Income - Own'!FF22","v":0},{"$f":"'Income - Own'!FG22","v":0},{"$f":"'Income - Own'!FH22","v":0},{"$f":"'Income - Own'!FI22","v":0},{"$f":"'Income - Own'!FJ22","v":0},{"$f":"'Income - Own'!FK22","v":0},{"$f":"'Income - Own'!FL22","v":0},{"$f":"'Income - Own'!FM22","v":0},{"$f":"'Income - Own'!FN22","v":0},{"$f":"'Income - Own'!FO22","v":0},{"$f":"'Income - Own'!FP22","v":0},{"$f":"'Income - Own'!FQ22","v":0},{"$f":"'Income - Own'!FR22","v":0},{"$f":"'Income - Own'!FS22","v":0},{"$f":"'Income - Own'!FT22","v":0},{"$f":"'Income - Own'!FU22","v":0},{"$f":"'Income - Own'!FV22","v":0},{"$f":"'Income - Own'!FW22","v":0},{"$f":"'Income - Own'!FX22","v":0},{"$f":"'Income - Own'!FY22","v":0},{"$f":"'Income - Own'!FZ22","v":0},{"$f":"'Income - Own'!GA22","v":0},{"$f":"'Income - Own'!GB22","v":0},{"$f":"'Income - Own'!GC22","v":0},{"$f":"'Income - Own'!GD22","v":0},{"$f":"'Income - Own'!GE22","v":0},{"$f":"'Income - Own'!GF22","v":0},{"$f":"'Income - Own'!GG22","v":0},{"$f":"'Income - Own'!GH22","v":0},{"$f":"'Income - Own'!GI22","v":0}]
[301,{"$f":"B300+1","v":12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B301+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B23","v":0},{"$f":"'Income - Own'!C23","v":0},{"$f":"'Income - Own'!D23","v":0},{"$f":"'Income - Own'!E23","v":0},{"$f":"'Income - Own'!F23","v":0},{"$f":"'Income - Own'!G23","v":0},{"$f":"'Income - Own'!H23","v":0},{"$f":"'Income - Own'!I23","v":0},{"$f":"'Income - Own'!J23","v":0},{"$f":"'Income - Own'!K23","v":0},{"$f":"'Income - Own'!L23","v":0},{"$f":"'Income - Own'!M23","v":0},{"$f":"'Income - Own'!N23","v":0},{"$f":"'Income - Own'!O23","v":0},{"$f":"'Income - Own'!P23","v":0},{"$f":"'Income - Own'!Q23","v":0},{"$f":"'Income - Own'!R23","v":0},{"$f":"'Income - Own'!S23","v":0},{"$f":"'Income - Own'!T23","v":0},{"$f":"'Income - Own'!U23","v":0},{"$f":"'Income - Own'!V23","v":0},{"$f":"'Income - Own'!W23","v":0},{"$f":"'Income - Own'!X23","v":0},{"$f":"'Income - Own'!Y23","v":0},{"$f":"'Income - Own'!Z23","v":0},{"$f":"'Income - Own'!AA23","v":0},{"$f":"'Income - Own'!AB23","v":0},{"$f":"'Income - Own'!AC23","v":0},{"$f":"'Income - Own'!AD23","v":0},{"$f":"'Income - Own'!AE23","v":0},{"$f":"'Income - Own'!AF23","v":0},{"$f":"'Income - Own'!AG23","v":0},{"$f":"'Income - Own'!AH23","v":0},{"$f":"'Income - Own'!AI23","v":0},{"$f":"'Income - Own'!AJ23","v":0},{"$f":"'Income - Own'!AK23","v":0},{"$f":"'Income - Own'!AL23","v":0},{"$f":"'Income - Own'!AM23","v":0},{"$f":"'Income - Own'!AN23","v":0},{"$f":"'Income - Own'!AO23","v":0},{"$f":"'Income - Own'!AP23","v":0},{"$f":"'Income - Own'!AQ23","v":0},{"$f":"'Income - Own'!AR23","v":0},{"$f":"'Income - Own'!AS23","v":0},{"$f":"'Income - Own'!AT23","v":0},{"$f":"'Income - Own'!AU23","v":0},{"$f":"'Income - Own'!AV23","v":0},{"$f":"'Income - Own'!AW23","v":0},{"$f":"'Income - Own'!AX23","v":0},{"$f":"'Income - Own'!AY23","v":0},{"$f":"'Income - Own'!AZ23","v":0},{"$f":"'Income - Own'!BA23","v":0},{"$f":"'Income - Own'!BB23","v":0},{"$f":"'Income - Own'!BC23","v":0},{"$f":"'Income - Own'!BD23","v":0},{"$f":"'Income - Own'!BE23","v":0},{"$f":"'Income - Own'!BF23","v":0},{"$f":"'Income - Own'!BG23","v":0},{"$f":"'Income - Own'!BH23","v":0},{"$f":"'Income - Own'!BI23","v":0},{"$f":"'Income - Own'!BJ23","v":0},{"$f":"'Income - Own'!BK23","v":0},{"$f":"'Income - Own'!BL23","v":0},{"$f":"'Income - Own'!BM23","v":0},{"$f":"'Income - Own'!BN23","v":0},{"$f":"'Income - Own'!BO23","v":0},{"$f":"'Income - Own'!BP23","v":0},{"$f":"'Income - Own'!BQ23","v":0},{"$f":"'Income - Own'!BR23","v":0},{"$f":"'Income - Own'!BS23","v":0},{"$f":"'Income - Own'!BT23","v":0},{"$f":"'Income - Own'!BU23","v":0},{"$f":"'Income - Own'!BV23","v":0},{"$f":"'Income - Own'!BW23","v":0},{"$f":"'Income - Own'!BX23","v":0},{"$f":"'Income - Own'!BY23","v":0},{"$f":"'Income - Own'!BZ23","v":0},{"$f":"'Income - Own'!CA23","v":0},{"$f":"'Income - Own'!CB23","v":0},{"$f":"'Income - Own'!CC23","v":0},{"$f":"'Income - Own'!CD23","v":0},{"$f":"'Income - Own'!CE23","v":0},{"$f":"'Income - Own'!CF23","v":0},{"$f":"'Income - Own'!CG23","v":0},{"$f":"'Income - Own'!CH23","v":0},{"$f":"'Income - Own'!CI23","v":0},{"$f":"'Income - Own'!CJ23","v":0},{"$f":"'Income - Own'!CK23","v":0},{"$f":"'Income - Own'!CL23","v":0},{"$f":"'Income - Own'!CM23","v":0},{"$f":"'Income - Own'!CN23","v":0},{"$f":"'Income - Own'!CO23","v":0},{"$f":"'Income - Own'!CP23","v":0},{"$f":"'Income - Own'!CQ23","v":0},{"$f":"'Income - Own'!CR23","v":0},{"$f":"'Income - Own'!CS23","v":0},{"$f":"'Income - Own'!CT23","v":0},{"$f":"'Income - Own'!CU23","v":0},{"$f":"'Income - Own'!CV23","v":0},{"$f":"'Income - Own'!CW23","v":0},{"$f":"'Income - Own'!CX23","v":0},{"$f":"'Income - Own'!CY23","v":0},{"$f":"'Income - Own'!CZ23","v":0},{"$f":"'Income - Own'!DA23","v":0},{"$f":"'Income - Own'!DB23","v":0},{"$f":"'Income - Own'!DC23","v":0},{"$f":"'Income - Own'!DD23","v":0},{"$f":"'Income - Own'!DE23","v":0},{"$f":"'Income - Own'!DF23","v":0},{"$f":"'Income - Own'!DG23","v":0},{"$f":"'Income - Own'!DH23","v":0},{"$f":"'Income - Own'!DI23","v":0},{"$f":"'Income - Own'!DJ23","v":0},{"$f":"'Income - Own'!DK23","v":0},{"$f":"'Income - Own'!DL23","v":0},{"$f":"'Income - Own'!DM23","v":0},{"$f":"'Income - Own'!DN23","v":0},{"$f":"'Income - Own'!DO23","v":0},{"$f":"'Income - Own'!DP23","v":0},{"$f":"'Income - Own'!DQ23","v":0},{"$f":"'Income - Own'!DR23","v":0},{"$f":"'Income - Own'!DS23","v":0},{"$f":"'Income - Own'!DT23","v":0},{"$f":"'Income - Own'!DU23","v":0},{"$f":"'Income - Own'!DV23","v":0},{"$f":"'Income - Own'!DW23","v":0},{"$f":"'Income - Own'!DX23","v":0},{"$f":"'Income - Own'!DY23","v":0},{"$f":"'Income - Own'!DZ23","v":0},{"$f":"'Income - Own'!EA23","v":0},{"$f":"'Income - Own'!EB23","v":0},{"$f":"'Income - Own'!EC23","v":0},{"$f":"'Income - Own'!ED23","v":0},{"$f":"'Income - Own'!EE23","v":0},{"$f":"'Income - Own'!EF23","v":0},{"$f":"'Income - Own'!EG23","v":0},{"$f":"'Income - Own'!EH23","v":0},{"$f":"'Income - Own'!EI23","v":0},{"$f":"'Income - Own'!EJ23","v":0},{"$f":"'Income - Own'!EK23","v":0},{"$f":"'Income - Own'!EL23","v":0},{"$f":"'Income - Own'!EM23","v":0},{"$f":"'Income - Own'!EN23","v":0},{"$f":"'Income - Own'!EO23","v":0},{"$f":"'Income - Own'!EP23","v":0},{"$f":"'Income - Own'!EQ23","v":0},{"$f":"'Income - Own'!ER23","v":0},{"$f":"'Income - Own'!ES23","v":0},{"$f":"'Income - Own'!ET23","v":0},{"$f":"'Income - Own'!EU23","v":0},{"$f":"'Income - Own'!EV23","v":0},{"$f":"'Income - Own'!EW23","v":0},{"$f":"'Income - Own'!EX23","v":0},{"$f":"'Income - Own'!EY23","v":0},{"$f":"'Income - Own'!EZ23","v":0},{"$f":"'Income - Own'!FA23","v":0},{"$f":"'Income - Own'!FB23","v":0},{"$f":"'Income - Own'!FC23","v":0},{"$f":"'Income - Own'!FD23","v":0},{"$f":"'Income - Own'!FE23","v":0},{"$f":"'Income - Own'!FF23","v":0},{"$f":"'Income - Own'!FG23","v":0},{"$f":"'Income - Own'!FH23","v":0},{"$f":"'Income - Own'!FI23","v":0},{"$f":"'Income - Own'!FJ23","v":0},{"$f":"'Income - Own'!FK23","v":0},{"$f":"'Income - Own'!FL23","v":0},{"$f":"'Income - Own'!FM23","v":0},{"$f":"'Income - Own'!FN23","v":0},{"$f":"'Income - Own'!FO23","v":0},{"$f":"'Income - Own'!FP23","v":0},{"$f":"'Income - Own'!FQ23","v":0},{"$f":"'Income - Own'!FR23","v":0},{"$f":"'Income - Own'!FS23","v":0},{"$f":"'Income - Own'!FT23","v":0},{"$f":"'Income - Own'!FU23","v":0},{"$f":"'Income - Own'!FV23","v":0},{"$f":"'Income - Own'!FW23","v":0},{"$f":"'Income - Own'!FX23","v":0},{"$f":"'Income - Own'!FY23","v":0},{"$f":"'Income - Own'!FZ23","v":0},{"$f":"'Income - Own'!GA23","v":0},{"$f":"'Income - Own'!GB23","v":0},{"$f":"'Income - Own'!GC23","v":0},{"$f":"'Income - Own'!GD23","v":0},{"$f":"'Income - Own'!GE23","v":0},{"$f":"'Income - Own'!GF23","v":0},{"$f":"'Income - Own'!GG23","v":0},{"$f":"'Income - Own'!GH23","v":0},{"$f":"'Income - Own'!GI23","v":0}]
[302,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B302+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B24","v":0},{"$f":"'Income - Own'!C24","v":0},{"$f":"'Income - Own'!D24","v":0},{"$f":"'Income - Own'!E24","v":0},{"$f":"'Income - Own'!F24","v":0},{"$f":"'Income - Own'!G24","v":0},{"$f":"'Income - Own'!H24","v":0},{"$f":"'Income - Own'!I24","v":0},{"$f":"'Income - Own'!J24","v":0},{"$f":"'Income - Own'!K24","v":0},{"$f":"'Income - Own'!L24","v":0},{"$f":"'Income - Own'!M24","v":0},{"$f":"'Income - Own'!N24","v":0},{"$f":"'Income - Own'!O24","v":0},{"$f":"'Income - Own'!P24","v":0},{"$f":"'Income - Own'!Q24","v":0},{"$f":"'Income - Own'!R24","v":0},{"$f":"'Income - Own'!S24","v":0},{"$f":"'Income - Own'!T24","v":0},{"$f":"'Income - Own'!U24","v":0},{"$f":"'Income - Own'!V24","v":0},{"$f":"'Income - Own'!W24","v":0},{"$f":"'Income - Own'!X24","v":0},{"$f":"'Income - Own'!Y24","v":0},{"$f":"'Income - Own'!Z24","v":0},{"$f":"'Income - Own'!AA24","v":0},{"$f":"'Income - Own'!AB24","v":0},{"$f":"'Income - Own'!AC24","v":0},{"$f":"'Income - Own'!AD24","v":0},{"$f":"'Income - Own'!AE24","v":0},{"$f":"'Income - Own'!AF24","v":0},{"$f":"'Income - Own'!AG24","v":0},{"$f":"'Income - Own'!AH24","v":0},{"$f":"'Income - Own'!AI24","v":0},{"$f":"'Income - Own'!AJ24","v":0},{"$f":"'Income - Own'!AK24","v":0},{"$f":"'Income - Own'!AL24","v":0},{"$f":"'Income - Own'!AM24","v":0},{"$f":"'Income - Own'!AN24","v":0},{"$f":"'Income - Own'!AO24","v":0},{"$f":"'Income - Own'!AP24","v":0},{"$f":"'Income - Own'!AQ24","v":0},{"$f":"'Income - Own'!AR24","v":0},{"$f":"'Income - Own'!AS24","v":0},{"$f":"'Income - Own'!AT24","v":0},{"$f":"'Income - Own'!AU24","v":0},{"$f":"'Income - Own'!AV24","v":0},{"$f":"'Income - Own'!AW24","v":0},{"$f":"'Income - Own'!AX24","v":0},{"$f":"'Income - Own'!AY24","v":0},{"$f":"'Income - Own'!AZ24","v":0},{"$f":"'Income - Own'!BA24","v":0},{"$f":"'Income - Own'!BB24","v":0},{"$f":"'Income - Own'!BC24","v":0},{"$f":"'Income - Own'!BD24","v":0},{"$f":"'Income - Own'!BE24","v":0},{"$f":"'Income - Own'!BF24","v":0},{"$f":"'Income - Own'!BG24","v":0},{"$f":"'Income - Own'!BH24","v":0},{"$f":"'Income - Own'!BI24","v":0},{"$f":"'Income - Own'!BJ24","v":0},{"$f":"'Income - Own'!BK24","v":0},{"$f":"'Income - Own'!BL24","v":0},{"$f":"'Income - Own'!BM24","v":0},{"$f":"'Income - Own'!BN24","v":0},{"$f":"'Income - Own'!BO24","v":0},{"$f":"'Income - Own'!BP24","v":0},{"$f":"'Income - Own'!BQ24","v":0},{"$f":"'Income - Own'!BR24","v":0},{"$f":"'Income - Own'!BS24","v":0},{"$f":"'Income - Own'!BT24","v":0},{"$f":"'Income - Own'!BU24","v":0},{"$f":"'Income - Own'!BV24","v":0},{"$f":"'Income - Own'!BW24","v":0},{"$f":"'Income - Own'!BX24","v":0},{"$f":"'Income - Own'!BY24","v":0},{"$f":"'Income - Own'!BZ24","v":0},{"$f":"'Income - Own'!CA24","v":0},{"$f":"'Income - Own'!CB24","v":0},{"$f":"'Income - Own'!CC24","v":0},{"$f":"'Income - Own'!CD24","v":0},{"$f":"'Income - Own'!CE24","v":0},{"$f":"'Income - Own'!CF24","v":0},{"$f":"'Income - Own'!CG24","v":0},{"$f":"'Income - Own'!CH24","v":0},{"$f":"'Income - Own'!CI24","v":0},{"$f":"'Income - Own'!CJ24","v":0},{"$f":"'Income - Own'!CK24","v":0},{"$f":"'Income - Own'!CL24","v":0},{"$f":"'Income - Own'!CM24","v":0},{"$f":"'Income - Own'!CN24","v":0},{"$f":"'Income - Own'!CO24","v":0},{"$f":"'Income - Own'!CP24","v":0},{"$f":"'Income - Own'!CQ24","v":0},{"$f":"'Income - Own'!CR24","v":0},{"$f":"'Income - Own'!CS24","v":0},{"$f":"'Income - Own'!CT24","v":0},{"$f":"'Income - Own'!CU24","v":0},{"$f":"'Income - Own'!CV24","v":0},{"$f":"'Income - Own'!CW24","v":0},{"$f":"'Income - Own'!CX24","v":0},{"$f":"'Income - Own'!CY24","v":0},{"$f":"'Income - Own'!CZ24","v":0},{"$f":"'Income - Own'!DA24","v":0},{"$f":"'Income - Own'!DB24","v":0},{"$f":"'Income - Own'!DC24","v":0},{"$f":"'Income - Own'!DD24","v":0},{"$f":"'Income - Own'!DE24","v":0},{"$f":"'Income - Own'!DF24","v":0},{"$f":"'Income - Own'!DG24","v":0},{"$f":"'Income - Own'!DH24","v":0},{"$f":"'Income - Own'!DI24","v":0},{"$f":"'Income - Own'!DJ24","v":0},{"$f":"'Income - Own'!DK24","v":0},{"$f":"'Income - Own'!DL24","v":0},{"$f":"'Income - Own'!DM24","v":0},{"$f":"'Income - Own'!DN24","v":0},{"$f":"'Income - Own'!DO24","v":0},{"$f":"'Income - Own'!DP24","v":0},{"$f":"'Income - Own'!DQ24","v":0},{"$f":"'Income - Own'!DR24","v":0},{"$f":"'Income - Own'!DS24","v":0},{"$f":"'Income - Own'!DT24","v":0},{"$f":"'Income - Own'!DU24","v":0},{"$f":"'Income - Own'!DV24","v":0},{"$f":"'Income - Own'!DW24","v":0},{"$f":"'Income - Own'!DX24","v":0},{"$f":"'Income - Own'!DY24","v":0},{"$f":"'Income - Own'!DZ24","v":0},{"$f":"'Income - Own'!EA24","v":0},{"$f":"'Income - Own'!EB24","v":0},{"$f":"'Income - Own'!EC24","v":0},{"$f":"'Income - Own'!ED24","v":0},{"$f":"'Income - Own'!EE24","v":0},{"$f":"'Income - Own'!EF24","v":0},{"$f":"'Income - Own'!EG24","v":0},{"$f":"'Income - Own'!EH24","v":0},{"$f":"'Income - Own'!EI24","v":0},{"$f":"'Income - Own'!EJ24","v":0},{"$f":"'Income - Own'!EK24","v":0},{"$f":"'Income - Own'!EL24","v":0},{"$f":"'Income - Own'!EM24","v":0},{"$f":"'Income - Own'!EN24","v":0},{"$f":"'Income - Own'!EO24","v":0},{"$f":"'Income - Own'!EP24","v":0},{"$f":"'Income - Own'!EQ24","v":0},{"$f":"'Income - Own'!ER24","v":0},{"$f":"'Income - Own'!ES24","v":0},{"$f":"'Income - Own'!ET24","v":0},{"$f":"'Income - Own'!EU24","v":0},{"$f":"'Income - Own'!EV24","v":0},{"$f":"'Income - Own'!EW24","v":0},{"$f":"'Income - Own'!EX24","v":0},{"$f":"'Income - Own'!EY24","v":0},{"$f":"'Income - Own'!EZ24","v":0},{"$f":"'Income - Own'!FA24","v":0},{"$f":"'Income - Own'!FB24","v":0},{"$f":"'Income - Own'!FC24","v":0},{"$f":"'Income - Own'!FD24","v":0},{"$f":"'Income - Own'!FE24","v":0},{"$f":"'Income - Own'!FF24","v":0},{"$f":"'Income - Own'!FG24","v":0},{"$f":"'Income - Own'!FH24","v":0},{"$f":"'Income - Own'!FI24","v":0},{"$f":"'Income - Own'!FJ24","v":0},{"$f":"'Income - Own'!FK24","v":0},{"$f":"'Income - Own'!FL24","v":0},{"$f":"'Income - Own'!FM24","v":0},{"$f":"'Income - Own'!FN24","v":0},{"$f":"'Income - Own'!FO24","v":0},{"$f":"'Income - Own'!FP24","v":0},{"$f":"'Income - Own'!FQ24","v":0},{"$f":"'Income - Own'!FR24","v":0},{"$f":"'Income - Own'!FS24","v":0},{"$f":"'Income - Own'!FT24","v":0},{"$f":"'Income - Own'!FU24","v":0},{"$f":"'Income - Own'!FV24","v":0},{"$f":"'Income - Own'!FW24","v":0},{"$f":"'Income - Own'!FX24","v":0},{"$f":"'Income - Own'!FY24","v":0},{"$f":"'Income - Own'!FZ24","v":0},{"$f":"'Income - Own'!GA24","v":0},{"$f":"'Income - Own'!GB24","v":0},{"$f":"'Income - Own'!GC24","v":0},{"$f":"'Income - Own'!GD24","v":0},{"$f":"'Income - Own'!GE24","v":0},{"$f":"'Income - Own'!GF24","v":0},{"$f":"'Income - Own'!GG24","v":0},{"$f":"'Income - Own'!GH24","v":0},{"$f":"'Income - Own'!GI24","v":0}]
[303,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B303+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B25","v":0},{"$f":"'Income - Own'!C25","v":0},{"$f":"'Income - Own'!D25","v":0},{"$f":"'Income - Own'!E25","v":0},{"$f":"'Income - Own'!F25","v":0},{"$f":"'Income - Own'!G25","v":0},{"$f":"'Income - Own'!H25","v":0},{"$f":"'Income - Own'!I25","v":0},{"$f":"'Income - Own'!J25","v":0},{"$f":"'Income - Own'!K25","v":0},{"$f":"'Income - Own'!L25","v":0},{"$f":"'Income - Own'!M25","v":0},{"$f":"'Income - Own'!N25","v":0},{"$f":"'Income - Own'!O25","v":0},{"$f":"'Income - Own'!P25","v":0},{"$f":"'Income - Own'!Q25","v":0},{"$f":"'Income - Own'!R25","v":0},{"$f":"'Income - Own'!S25","v":0},{"$f":"'Income - Own'!T25","v":0},{"$f":"'Income - Own'!U25","v":0},{"$f":"'Income - Own'!V25","v":0},{"$f":"'Income - Own'!W25","v":0},{"$f":"'Income - Own'!X25","v":0},{"$f":"'Income - Own'!Y25","v":0},{"$f":"'Income - Own'!Z25","v":0},{"$f":"'Income - Own'!AA25","v":0},{"$f":"'Income - Own'!AB25","v":0},{"$f":"'Income - Own'!AC25","v":0},{"$f":"'Income - Own'!AD25","v":0},{"$f":"'Income - Own'!AE25","v":0},{"$f":"'Income - Own'!AF25","v":0},{"$f":"'Income - Own'!AG25","v":0},{"$f":"'Income - Own'!AH25","v":0},{"$f":"'Income - Own'!AI25","v":0},{"$f":"'Income - Own'!AJ25","v":0},{"$f":"'Income - Own'!AK25","v":0},{"$f":"'Income - Own'!AL25","v":0},{"$f":"'Income - Own'!AM25","v":0},{"$f":"'Income - Own'!AN25","v":0},{"$f":"'Income - Own'!AO25","v":0},{"$f":"'Income - Own'!AP25","v":0},{"$f":"'Income - Own'!AQ25","v":0},{"$f":"'Income - Own'!AR25","v":0},{"$f":"'Income - Own'!AS25","v":0},{"$f":"'Income - Own'!AT25","v":0},{"$f":"'Income - Own'!AU25","v":0},{"$f":"'Income - Own'!AV25","v":0},{"$f":"'Income - Own'!AW25","v":0},{"$f":"'Income - Own'!AX25","v":0},{"$f":"'Income - Own'!AY25","v":0},{"$f":"'Income - Own'!AZ25","v":0},{"$f":"'Income - Own'!BA25","v":0},{"$f":"'Income - Own'!BB25","v":0},{"$f":"'Income - Own'!BC25","v":0},{"$f":"'Income - Own'!BD25","v":0},{"$f":"'Income - Own'!BE25","v":0},{"$f":"'Income - Own'!BF25","v":0},{"$f":"'Income - Own'!BG25","v":0},{"$f":"'Income - Own'!BH25","v":0},{"$f":"'Income - Own'!BI25","v":0},{"$f":"'Income - Own'!BJ25","v":0},{"$f":"'Income - Own'!BK25","v":0},{"$f":"'Income - Own'!BL25","v":0},{"$f":"'Income - Own'!BM25","v":0},{"$f":"'Income - Own'!BN25","v":0},{"$f":"'Income - Own'!BO25","v":0},{"$f":"'Income - Own'!BP25","v":0},{"$f":"'Income - Own'!BQ25","v":0},{"$f":"'Income - Own'!BR25","v":0},{"$f":"'Income - Own'!BS25","v":0},{"$f":"'Income - Own'!BT25","v":0},{"$f":"'Income - Own'!BU25","v":0},{"$f":"'Income - Own'!BV25","v":0},{"$f":"'Income - Own'!BW25","v":0},{"$f":"'Income - Own'!BX25","v":0},{"$f":"'Income - Own'!BY25","v":0},{"$f":"'Income - Own'!BZ25","v":0},{"$f":"'Income - Own'!CA25","v":0},{"$f":"'Income - Own'!CB25","v":0},{"$f":"'Income - Own'!CC25","v":0},{"$f":"'Income - Own'!CD25","v":0},{"$f":"'Income - Own'!CE25","v":0},{"$f":"'Income - Own'!CF25","v":0},{"$f":"'Income - Own'!CG25","v":0},{"$f":"'Income - Own'!CH25","v":0},{"$f":"'Income - Own'!CI25","v":0},{"$f":"'Income - Own'!CJ25","v":0},{"$f":"'Income - Own'!CK25","v":0},{"$f":"'Income - Own'!CL25","v":0},{"$f":"'Income - Own'!CM25","v":0},{"$f":"'Income - Own'!CN25","v":0},{"$f":"'Income - Own'!CO25","v":0},{"$f":"'Income - Own'!CP25","v":0},{"$f":"'Income - Own'!CQ25","v":0},{"$f":"'Income - Own'!CR25","v":0},{"$f":"'Income - Own'!CS25","v":0},{"$f":"'Income - Own'!CT25","v":0},{"$f":"'Income - Own'!CU25","v":0},{"$f":"'Income - Own'!CV25","v":0},{"$f":"'Income - Own'!CW25","v":0},{"$f":"'Income - Own'!CX25","v":0},{"$f":"'Income - Own'!CY25","v":0},{"$f":"'Income - Own'!CZ25","v":0},{"$f":"'Income - Own'!DA25","v":0},{"$f":"'Income - Own'!DB25","v":0},{"$f":"'Income - Own'!DC25","v":0},{"$f":"'Income - Own'!DD25","v":0},{"$f":"'Income - Own'!DE25","v":0},{"$f":"'Income - Own'!DF25","v":0},{"$f":"'Income - Own'!DG25","v":0},{"$f":"'Income - Own'!DH25","v":0},{"$f":"'Income - Own'!DI25","v":0},{"$f":"'Income - Own'!DJ25","v":0},{"$f":"'Income - Own'!DK25","v":0},{"$f":"'Income - Own'!DL25","v":0},{"$f":"'Income - Own'!DM25","v":0},{"$f":"'Income - Own'!DN25","v":0},{"$f":"'Income - Own'!DO25","v":0},{"$f":"'Income - Own'!DP25","v":0},{"$f":"'Income - Own'!DQ25","v":0},{"$f":"'Income - Own'!DR25","v":0},{"$f":"'Income - Own'!DS25","v":0},{"$f":"'Income - Own'!DT25","v":0},{"$f":"'Income - Own'!DU25","v":0},{"$f":"'Income - Own'!DV25","v":0},{"$f":"'Income - Own'!DW25","v":0},{"$f":"'Income - Own'!DX25","v":0},{"$f":"'Income - Own'!DY25","v":0},{"$f":"'Income - Own'!DZ25","v":0},{"$f":"'Income - Own'!EA25","v":0},{"$f":"'Income - Own'!EB25","v":0},{"$f":"'Income - Own'!EC25","v":0},{"$f":"'Income - Own'!ED25","v":0},{"$f":"'Income - Own'!EE25","v":0},{"$f":"'Income - Own'!EF25","v":0},{"$f":"'Income - Own'!EG25","v":0},{"$f":"'Income - Own'!EH25","v":0},{"$f":"'Income - Own'!EI25","v":0},{"$f":"'Income - Own'!EJ25","v":0},{"$f":"'Income - Own'!EK25","v":0},{"$f":"'Income - Own'!EL25","v":0},{"$f":"'Income - Own'!EM25","v":0},{"$f":"'Income - Own'!EN25","v":0},{"$f":"'Income - Own'!EO25","v":0},{"$f":"'Income - Own'!EP25","v":0},{"$f":"'Income - Own'!EQ25","v":0},{"$f":"'Income - Own'!ER25","v":0},{"$f":"'Income - Own'!ES25","v":0},{"$f":"'Income - Own'!ET25","v":0},{"$f":"'Income - Own'!EU25","v":0},{"$f":"'Income - Own'!EV25","v":0},{"$f":"'Income - Own'!EW25","v":0},{"$f":"'Income - Own'!EX25","v":0},{"$f":"'Income - Own'!EY25","v":0},{"$f":"'Income - Own'!EZ25","v":0},{"$f":"'Income - Own'!FA25","v":0},{"$f":"'Income - Own'!FB25","v":0},{"$f":"'Income - Own'!FC25","v":0},{"$f":"'Income - Own'!FD25","v":0},{"$f":"'Income - Own'!FE25","v":0},{"$f":"'Income - Own'!FF25","v":0},{"$f":"'Income - Own'!FG25","v":0},{"$f":"'Income - Own'!FH25","v":0},{"$f":"'Income - Own'!FI25","v":0},{"$f":"'Income - Own'!FJ25","v":0},{"$f":"'Income - Own'!FK25","v":0},{"$f":"'Income - Own'!FL25","v":0},{"$f":"'Income - Own'!FM25","v":0},{"$f":"'Income - Own'!FN25","v":0},{"$f":"'Income - Own'!FO25","v":0},{"$f":"'Income - Own'!FP25","v":0},{"$f":"'Income - Own'!FQ25","v":0},{"$f":"'Income - Own'!FR25","v":0},{"$f":"'Income - Own'!FS25","v":0},{"$f":"'Income - Own'!FT25","v":0},{"$f":"'Income - Own'!FU25","v":0},{"$f":"'Income - Own'!FV25","v":0},{"$f":"'Income - Own'!FW25","v":0},{"$f":"'Income - Own'!FX25","v":0},{"$f":"'Income - Own'!FY25","v":0},{"$f":"'Income - Own'!FZ25","v":0},{"$f":"'Income - Own'!GA25","v":0},{"$f":"'Income - Own'!GB25","v":0},{"$f":"'Income - Own'!GC25","v":0},{"$f":"'Income - Own'!GD25","v":0},{"$f":"'Income - Own'!GE25","v":0},{"$f":"'Income - Own'!GF25","v":0},{"$f":"'Income - Own'!GG25","v":0},{"$f":"'Income - Own'!GH25","v":0},{"$f":"'Income - Own'!GI25","v":0}]
[304,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B304+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B26","v":0},{"$f":"'Income - Own'!C26","v":0},{"$f":"'Income - Own'!D26","v":0},{"$f":"'Income - Own'!E26","v":0},{"$f":"'Income - Own'!F26","v":0},{"$f":"'Income - Own'!G26","v":0},{"$f":"'Income - Own'!H26","v":0},{"$f":"'Income - Own'!I26","v":0},{"$f":"'Income - Own'!J26","v":0},{"$f":"'Income - Own'!K26","v":0},{"$f":"'Income - Own'!L26","v":0},{"$f":"'Income - Own'!M26","v":0},{"$f":"'Income - Own'!N26","v":0},{"$f":"'Income - Own'!O26","v":0},{"$f":"'Income - Own'!P26","v":0},{"$f":"'Income - Own'!Q26","v":0},{"$f":"'Income - Own'!R26","v":0},{"$f":"'Income - Own'!S26","v":0},{"$f":"'Income - Own'!T26","v":0},{"$f":"'Income - Own'!U26","v":0},{"$f":"'Income - Own'!V26","v":0},{"$f":"'Income - Own'!W26","v":0},{"$f":"'Income - Own'!X26","v":0},{"$f":"'Income - Own'!Y26","v":0},{"$f":"'Income - Own'!Z26","v":0},{"$f":"'Income - Own'!AA26","v":0},{"$f":"'Income - Own'!AB26","v":0},{"$f":"'Income - Own'!AC26","v":0},{"$f":"'Income - Own'!AD26","v":0},{"$f":"'Income - Own'!AE26","v":0},{"$f":"'Income - Own'!AF26","v":0},{"$f":"'Income - Own'!AG26","v":0},{"$f":"'Income - Own'!AH26","v":0},{"$f":"'Income - Own'!AI26","v":0},{"$f":"'Income - Own'!AJ26","v":0},{"$f":"'Income - Own'!AK26","v":0},{"$f":"'Income - Own'!AL26","v":0},{"$f":"'Income - Own'!AM26","v":0},{"$f":"'Income - Own'!AN26","v":0},{"$f":"'Income - Own'!AO26","v":0},{"$f":"'Income - Own'!AP26","v":0},{"$f":"'Income - Own'!AQ26","v":0},{"$f":"'Income - Own'!AR26","v":0},{"$f":"'Income - Own'!AS26","v":0},{"$f":"'Income - Own'!AT26","v":0},{"$f":"'Income - Own'!AU26","v":0},{"$f":"'Income - Own'!AV26","v":0},{"$f":"'Income - Own'!AW26","v":0},{"$f":"'Income - Own'!AX26","v":0},{"$f":"'Income - Own'!AY26","v":0},{"$f":"'Income - Own'!AZ26","v":0},{"$f":"'Income - Own'!BA26","v":0},{"$f":"'Income - Own'!BB26","v":0},{"$f":"'Income - Own'!BC26","v":0},{"$f":"'Income - Own'!BD26","v":0},{"$f":"'Income - Own'!BE26","v":0},{"$f":"'Income - Own'!BF26","v":0},{"$f":"'Income - Own'!BG26","v":0},{"$f":"'Income - Own'!BH26","v":0},{"$f":"'Income - Own'!BI26","v":0},{"$f":"'Income - Own'!BJ26","v":0},{"$f":"'Income - Own'!BK26","v":0},{"$f":"'Income - Own'!BL26","v":0},{"$f":"'Income - Own'!BM26","v":0},{"$f":"'Income - Own'!BN26","v":0},{"$f":"'Income - Own'!BO26","v":0},{"$f":"'Income - Own'!BP26","v":0},{"$f":"'Income - Own'!BQ26","v":0},{"$f":"'Income - Own'!BR26","v":0},{"$f":"'Income - Own'!BS26","v":0},{"$f":"'Income - Own'!BT26","v":0},{"$f":"'Income - Own'!BU26","v":0},{"$f":"'Income - Own'!BV26","v":0},{"$f":"'Income - Own'!BW26","v":0},{"$f":"'Income - Own'!BX26","v":0},{"$f":"'Income - Own'!BY26","v":0},{"$f":"'Income - Own'!BZ26","v":0},{"$f":"'Income - Own'!CA26","v":0},{"$f":"'Income - Own'!CB26","v":0},{"$f":"'Income - Own'!CC26","v":0},{"$f":"'Income - Own'!CD26","v":0},{"$f":"'Income - Own'!CE26","v":0},{"$f":"'Income - Own'!CF26","v":0},{"$f":"'Income - Own'!CG26","v":0},{"$f":"'Income - Own'!CH26","v":0},{"$f":"'Income - Own'!CI26","v":0},{"$f":"'Income - Own'!CJ26","v":0},{"$f":"'Income - Own'!CK26","v":0},{"$f":"'Income - Own'!CL26","v":0},{"$f":"'Income - Own'!CM26","v":0},{"$f":"'Income - Own'!CN26","v":0},{"$f":"'Income - Own'!CO26","v":0},{"$f":"'Income - Own'!CP26","v":0},{"$f":"'Income - Own'!CQ26","v":0},{"$f":"'Income - Own'!CR26","v":0},{"$f":"'Income - Own'!CS26","v":0},{"$f":"'Income - Own'!CT26","v":0},{"$f":"'Income - Own'!CU26","v":0},{"$f":"'Income - Own'!CV26","v":0},{"$f":"'Income - Own'!CW26","v":0},{"$f":"'Income - Own'!CX26","v":0},{"$f":"'Income - Own'!CY26","v":0},{"$f":"'Income - Own'!CZ26","v":0},{"$f":"'Income - Own'!DA26","v":0},{"$f":"'Income - Own'!DB26","v":0},{"$f":"'Income - Own'!DC26","v":0},{"$f":"'Income - Own'!DD26","v":0},{"$f":"'Income - Own'!DE26","v":0},{"$f":"'Income - Own'!DF26","v":0},{"$f":"'Income - Own'!DG26","v":0},{"$f":"'Income - Own'!DH26","v":0},{"$f":"'Income - Own'!DI26","v":0},{"$f":"'Income - Own'!DJ26","v":0},{"$f":"'Income - Own'!DK26","v":0},{"$f":"'Income - Own'!DL26","v":0},{"$f":"'Income - Own'!DM26","v":0},{"$f":"'Income - Own'!DN26","v":0},{"$f":"'Income - Own'!DO26","v":0},{"$f":"'Income - Own'!DP26","v":0},{"$f":"'Income - Own'!DQ26","v":0},{"$f":"'Income - Own'!DR26","v":0},{"$f":"'Income - Own'!DS26","v":0},{"$f":"'Income - Own'!DT26","v":0},{"$f":"'Income - Own'!DU26","v":0},{"$f":"'Income - Own'!DV26","v":0},{"$f":"'Income - Own'!DW26","v":0},{"$f":"'Income - Own'!DX26","v":0},{"$f":"'Income - Own'!DY26","v":0},{"$f":"'Income - Own'!DZ26","v":0},{"$f":"'Income - Own'!EA26","v":0},{"$f":"'Income - Own'!EB26","v":0},{"$f":"'Income - Own'!EC26","v":0},{"$f":"'Income - Own'!ED26","v":0},{"$f":"'Income - Own'!EE26","v":0},{"$f":"'Income - Own'!EF26","v":0},{"$f":"'Income - Own'!EG26","v":0},{"$f":"'Income - Own'!EH26","v":0},{"$f":"'Income - Own'!EI26","v":0},{"$f":"'Income - Own'!EJ26","v":0},{"$f":"'Income - Own'!EK26","v":0},{"$f":"'Income - Own'!EL26","v":0},{"$f":"'Income - Own'!EM26","v":0},{"$f":"'Income - Own'!EN26","v":0},{"$f":"'Income - Own'!EO26","v":0},{"$f":"'Income - Own'!EP26","v":0},{"$f":"'Income - Own'!EQ26","v":0},{"$f":"'Income - Own'!ER26","v":0},{"$f":"'Income - Own'!ES26","v":0},{"$f":"'Income - Own'!ET26","v":0},{"$f":"'Income - Own'!EU26","v":0},{"$f":"'Income - Own'!EV26","v":0},{"$f":"'Income - Own'!EW26","v":0},{"$f":"'Income - Own'!EX26","v":0},{"$f":"'Income - Own'!EY26","v":0},{"$f":"'Income - Own'!EZ26","v":0},{"$f":"'Income - Own'!FA26","v":0},{"$f":"'Income - Own'!FB26","v":0},{"$f":"'Income - Own'!FC26","v":0},{"$f":"'Income - Own'!FD26","v":0},{"$f":"'Income - Own'!FE26","v":0},{"$f":"'Income - Own'!FF26","v":0},{"$f":"'Income - Own'!FG26","v":0},{"$f":"'Income - Own'!FH26","v":0},{"$f":"'Income - Own'!FI26","v":0},{"$f":"'Income - Own'!FJ26","v":0},{"$f":"'Income - Own'!FK26","v":0},{"$f":"'Income - Own'!FL26","v":0},{"$f":"'Income - Own'!FM26","v":0},{"$f":"'Income - Own'!FN26","v":0},{"$f":"'Income - Own'!FO26","v":0},{"$f":"'Income - Own'!FP26","v":0},{"$f":"'Income - Own'!FQ26","v":0},{"$f":"'Income - Own'!FR26","v":0},{"$f":"'Income - Own'!FS26","v":0},{"$f":"'Income - Own'!FT26","v":0},{"$f":"'Income - Own'!FU26","v":0},{"$f":"'Income - Own'!FV26","v":0},{"$f":"'Income - Own'!FW26","v":0},{"$f":"'Income - Own'!FX26","v":0},{"$f":"'Income - Own'!FY26","v":0},{"$f":"'Income - Own'!FZ26","v":0},{"$f":"'Income - Own'!GA26","v":0},{"$f":"'Income - Own'!GB26","v":0},{"$f":"'Income - Own'!GC26","v":0},{"$f":"'Income - Own'!GD26","v":0},{"$f":"'Income - Own'!GE26","v":0},{"$f":"'Income - Own'!GF26","v":0},{"$f":"'Income - Own'!GG26","v":0},{"$f":"'Income - Own'!GH26","v":0},{"$f":"'Income - Own'!GI26","v":0}]
[305,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B305+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B27","v":0},{"$f":"'Income - Own'!C27","v":0},{"$f":"'Income - Own'!D27","v":0},{"$f":"'Income - Own'!E27","v":0},{"$f":"'Income - Own'!F27","v":0},{"$f":"'Income - Own'!G27","v":0},{"$f":"'Income - Own'!H27","v":0},{"$f":"'Income - Own'!I27","v":0},{"$f":"'Income - Own'!J27","v":0},{"$f":"'Income - Own'!K27","v":0},{"$f":"'Income - Own'!L27","v":0},{"$f":"'Income - Own'!M27","v":0},{"$f":"'Income - Own'!N27","v":0},{"$f":"'Income - Own'!O27","v":0},{"$f":"'Income - Own'!P27","v":0},{"$f":"'Income - Own'!Q27","v":0},{"$f":"'Income - Own'!R27","v":0},{"$f":"'Income - Own'!S27","v":0},{"$f":"'Income - Own'!T27","v":0},{"$f":"'Income - Own'!U27","v":0},{"$f":"'Income - Own'!V27","v":0},{"$f":"'Income - Own'!W27","v":0},{"$f":"'Income - Own'!X27","v":0},{"$f":"'Income - Own'!Y27","v":0},{"$f":"'Income - Own'!Z27","v":0},{"$f":"'Income - Own'!AA27","v":0},{"$f":"'Income - Own'!AB27","v":0},{"$f":"'Income - Own'!AC27","v":0},{"$f":"'Income - Own'!AD27","v":0},{"$f":"'Income - Own'!AE27","v":0},{"$f":"'Income - Own'!AF27","v":0},{"$f":"'Income - Own'!AG27","v":0},{"$f":"'Income - Own'!AH27","v":0},{"$f":"'Income - Own'!AI27","v":0},{"$f":"'Income - Own'!AJ27","v":0},{"$f":"'Income - Own'!AK27","v":0},{"$f":"'Income - Own'!AL27","v":0},{"$f":"'Income - Own'!AM27","v":0},{"$f":"'Income - Own'!AN27","v":0},{"$f":"'Income - Own'!AO27","v":0},{"$f":"'Income - Own'!AP27","v":0},{"$f":"'Income - Own'!AQ27","v":0},{"$f":"'Income - Own'!AR27","v":0},{"$f":"'Income - Own'!AS27","v":0},{"$f":"'Income - Own'!AT27","v":0},{"$f":"'Income - Own'!AU27","v":0},{"$f":"'Income - Own'!AV27","v":0},{"$f":"'Income - Own'!AW27","v":0},{"$f":"'Income - Own'!AX27","v":0},{"$f":"'Income - Own'!AY27","v":0},{"$f":"'Income - Own'!AZ27","v":0},{"$f":"'Income - Own'!BA27","v":0},{"$f":"'Income - Own'!BB27","v":0},{"$f":"'Income - Own'!BC27","v":0},{"$f":"'Income - Own'!BD27","v":0},{"$f":"'Income - Own'!BE27","v":0},{"$f":"'Income - Own'!BF27","v":0},{"$f":"'Income - Own'!BG27","v":0},{"$f":"'Income - Own'!BH27","v":0},{"$f":"'Income - Own'!BI27","v":0},{"$f":"'Income - Own'!BJ27","v":0},{"$f":"'Income - Own'!BK27","v":0},{"$f":"'Income - Own'!BL27","v":0},{"$f":"'Income - Own'!BM27","v":0},{"$f":"'Income - Own'!BN27","v":0},{"$f":"'Income - Own'!BO27","v":0},{"$f":"'Income - Own'!BP27","v":0},{"$f":"'Income - Own'!BQ27","v":0},{"$f":"'Income - Own'!BR27","v":0},{"$f":"'Income - Own'!BS27","v":0},{"$f":"'Income - Own'!BT27","v":0},{"$f":"'Income - Own'!BU27","v":0},{"$f":"'Income - Own'!BV27","v":0},{"$f":"'Income - Own'!BW27","v":0},{"$f":"'Income - Own'!BX27","v":0},{"$f":"'Income - Own'!BY27","v":0},{"$f":"'Income - Own'!BZ27","v":0},{"$f":"'Income - Own'!CA27","v":0},{"$f":"'Income - Own'!CB27","v":0},{"$f":"'Income - Own'!CC27","v":0},{"$f":"'Income - Own'!CD27","v":0},{"$f":"'Income - Own'!CE27","v":0},{"$f":"'Income - Own'!CF27","v":0},{"$f":"'Income - Own'!CG27","v":0},{"$f":"'Income - Own'!CH27","v":0},{"$f":"'Income - Own'!CI27","v":0},{"$f":"'Income - Own'!CJ27","v":0},{"$f":"'Income - Own'!CK27","v":0},{"$f":"'Income - Own'!CL27","v":0},{"$f":"'Income - Own'!CM27","v":0},{"$f":"'Income - Own'!CN27","v":0},{"$f":"'Income - Own'!CO27","v":0},{"$f":"'Income - Own'!CP27","v":0},{"$f":"'Income - Own'!CQ27","v":0},{"$f":"'Income - Own'!CR27","v":0},{"$f":"'Income - Own'!CS27","v":0},{"$f":"'Income - Own'!CT27","v":0},{"$f":"'Income - Own'!CU27","v":0},{"$f":"'Income - Own'!CV27","v":0},{"$f":"'Income - Own'!CW27","v":0},{"$f":"'Income - Own'!CX27","v":0},{"$f":"'Income - Own'!CY27","v":0},{"$f":"'Income - Own'!CZ27","v":0},{"$f":"'Income - Own'!DA27","v":0},{"$f":"'Income - Own'!DB27","v":0},{"$f":"'Income - Own'!DC27","v":0},{"$f":"'Income - Own'!DD27","v":0},{"$f":"'Income - Own'!DE27","v":0},{"$f":"'Income - Own'!DF27","v":0},{"$f":"'Income - Own'!DG27","v":0},{"$f":"'Income - Own'!DH27","v":0},{"$f":"'Income - Own'!DI27","v":0},{"$f":"'Income - Own'!DJ27","v":0},{"$f":"'Income - Own'!DK27","v":0},{"$f":"'Income - Own'!DL27","v":0},{"$f":"'Income - Own'!DM27","v":0},{"$f":"'Income - Own'!DN27","v":0},{"$f":"'Income - Own'!DO27","v":0},{"$f":"'Income - Own'!DP27","v":0},{"$f":"'Income - Own'!DQ27","v":0},{"$f":"'Income - Own'!DR27","v":0},{"$f":"'Income - Own'!DS27","v":0},{"$f":"'Income - Own'!DT27","v":0},{"$f":"'Income - Own'!DU27","v":0},{"$f":"'Income - Own'!DV27","v":0},{"$f":"'Income - Own'!DW27","v":0},{"$f":"'Income - Own'!DX27","v":0},{"$f":"'Income - Own'!DY27","v":0},{"$f":"'Income - Own'!DZ27","v":0},{"$f":"'Income - Own'!EA27","v":0},{"$f":"'Income - Own'!EB27","v":0},{"$f":"'Income - Own'!EC27","v":0},{"$f":"'Income - Own'!ED27","v":0},{"$f":"'Income - Own'!EE27","v":0},{"$f":"'Income - Own'!EF27","v":0},{"$f":"'Income - Own'!EG27","v":0},{"$f":"'Income - Own'!EH27","v":0},{"$f":"'Income - Own'!EI27","v":0},{"$f":"'Income - Own'!EJ27","v":0},{"$f":"'Income - Own'!EK27","v":0},{"$f":"'Income - Own'!EL27","v":0},{"$f":"'Income - Own'!EM27","v":0},{"$f":"'Income - Own'!EN27","v":0},{"$f":"'Income - Own'!EO27","v":0},{"$f":"'Income - Own'!EP27","v":0},{"$f":"'Income - Own'!EQ27","v":0},{"$f":"'Income - Own'!ER27","v":0},{"$f":"'Income - Own'!ES27","v":0},{"$f":"'Income - Own'!ET27","v":0},{"$f":"'Income - Own'!EU27","v":0},{"$f":"'Income - Own'!EV27","v":0},{"$f":"'Income - Own'!EW27","v":0},{"$f":"'Income - Own'!EX27","v":0},{"$f":"'Income - Own'!EY27","v":0},{"$f":"'Income - Own'!EZ27","v":0},{"$f":"'Income - Own'!FA27","v":0},{"$f":"'Income - Own'!FB27","v":0},{"$f":"'Income - Own'!FC27","v":0},{"$f":"'Income - Own'!FD27","v":0},{"$f":"'Income - Own'!FE27","v":0},{"$f":"'Income - Own'!FF27","v":0},{"$f":"'Income - Own'!FG27","v":0},{"$f":"'Income - Own'!FH27","v":0},{"$f":"'Income - Own'!FI27","v":0},{"$f":"'Income - Own'!FJ27","v":0},{"$f":"'Income - Own'!FK27","v":0},{"$f":"'Income - Own'!FL27","v":0},{"$f":"'Income - Own'!FM27","v":0},{"$f":"'Income - Own'!FN27","v":0},{"$f":"'Income - Own'!FO27","v":0},{"$f":"'Income - Own'!FP27","v":0},{"$f":"'Income - Own'!FQ27","v":0},{"$f":"'Income - Own'!FR27","v":0},{"$f":"'Income - Own'!FS27","v":0},{"$f":"'Income - Own'!FT27","v":0},{"$f":"'Income - Own'!FU27","v":0},{"$f":"'Income - Own'!FV27","v":0},{"$f":"'Income - Own'!FW27","v":0},{"$f":"'Income - Own'!FX27","v":0},{"$f":"'Income - Own'!FY27","v":0},{"$f":"'Income - Own'!FZ27","v":0},{"$f":"'Income - Own'!GA27","v":0},{"$f":"'Income - Own'!GB27","v":0},{"$f":"'Income - Own'!GC27","v":0},{"$f":"'Income - Own'!GD27","v":0},{"$f":"'Income - Own'!GE27","v":0},{"$f":"'Income - Own'!GF27","v":0},{"$f":"'Income - Own'!GG27","v":0},{"$f":"'Income - Own'!GH27","v":0},{"$f":"'Income - Own'!GI27","v":0}]
[306,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B306+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B28","v":0},{"$f":"'Income - Own'!C28","v":0},{"$f":"'Income - Own'!D28","v":0},{"$f":"'Income - Own'!E28","v":0},{"$f":"'Income - Own'!F28","v":0},{"$f":"'Income - Own'!G28","v":0},{"$f":"'Income - Own'!H28","v":0},{"$f":"'Income - Own'!I28","v":0},{"$f":"'Income - Own'!J28","v":0},{"$f":"'Income - Own'!K28","v":0},{"$f":"'Income - Own'!L28","v":0},{"$f":"'Income - Own'!M28","v":0},{"$f":"'Income - Own'!N28","v":0},{"$f":"'Income - Own'!O28","v":0},{"$f":"'Income - Own'!P28","v":0},{"$f":"'Income - Own'!Q28","v":0},{"$f":"'Income - Own'!R28","v":0},{"$f":"'Income - Own'!S28","v":0},{"$f":"'Income - Own'!T28","v":0},{"$f":"'Income - Own'!U28","v":0},{"$f":"'Income - Own'!V28","v":0},{"$f":"'Income - Own'!W28","v":0},{"$f":"'Income - Own'!X28","v":0},{"$f":"'Income - Own'!Y28","v":0},{"$f":"'Income - Own'!Z28","v":0},{"$f":"'Income - Own'!AA28","v":0},{"$f":"'Income - Own'!AB28","v":0},{"$f":"'Income - Own'!AC28","v":0},{"$f":"'Income - Own'!AD28","v":0},{"$f":"'Income - Own'!AE28","v":0},{"$f":"'Income - Own'!AF28","v":0},{"$f":"'Income - Own'!AG28","v":0},{"$f":"'Income - Own'!AH28","v":0},{"$f":"'Income - Own'!AI28","v":0},{"$f":"'Income - Own'!AJ28","v":0},{"$f":"'Income - Own'!AK28","v":0},{"$f":"'Income - Own'!AL28","v":0},{"$f":"'Income - Own'!AM28","v":0},{"$f":"'Income - Own'!AN28","v":0},{"$f":"'Income - Own'!AO28","v":0},{"$f":"'Income - Own'!AP28","v":0},{"$f":"'Income - Own'!AQ28","v":0},{"$f":"'Income - Own'!AR28","v":0},{"$f":"'Income - Own'!AS28","v":0},{"$f":"'Income - Own'!AT28","v":0},{"$f":"'Income - Own'!AU28","v":0},{"$f":"'Income - Own'!AV28","v":0},{"$f":"'Income - Own'!AW28","v":0},{"$f":"'Income - Own'!AX28","v":0},{"$f":"'Income - Own'!AY28","v":0},{"$f":"'Income - Own'!AZ28","v":0},{"$f":"'Income - Own'!BA28","v":0},{"$f":"'Income - Own'!BB28","v":0},{"$f":"'Income - Own'!BC28","v":0},{"$f":"'Income - Own'!BD28","v":0},{"$f":"'Income - Own'!BE28","v":0},{"$f":"'Income - Own'!BF28","v":0},{"$f":"'Income - Own'!BG28","v":0},{"$f":"'Income - Own'!BH28","v":0},{"$f":"'Income - Own'!BI28","v":0},{"$f":"'Income - Own'!BJ28","v":0},{"$f":"'Income - Own'!BK28","v":0},{"$f":"'Income - Own'!BL28","v":0},{"$f":"'Income - Own'!BM28","v":0},{"$f":"'Income - Own'!BN28","v":0},{"$f":"'Income - Own'!BO28","v":0},{"$f":"'Income - Own'!BP28","v":0},{"$f":"'Income - Own'!BQ28","v":0},{"$f":"'Income - Own'!BR28","v":0},{"$f":"'Income - Own'!BS28","v":0},{"$f":"'Income - Own'!BT28","v":0},{"$f":"'Income - Own'!BU28","v":0},{"$f":"'Income - Own'!BV28","v":0},{"$f":"'Income - Own'!BW28","v":0},{"$f":"'Income - Own'!BX28","v":0},{"$f":"'Income - Own'!BY28","v":0},{"$f":"'Income - Own'!BZ28","v":0},{"$f":"'Income - Own'!CA28","v":0},{"$f":"'Income - Own'!CB28","v":0},{"$f":"'Income - Own'!CC28","v":0},{"$f":"'Income - Own'!CD28","v":0},{"$f":"'Income - Own'!CE28","v":0},{"$f":"'Income - Own'!CF28","v":0},{"$f":"'Income - Own'!CG28","v":0},{"$f":"'Income - Own'!CH28","v":0},{"$f":"'Income - Own'!CI28","v":0},{"$f":"'Income - Own'!CJ28","v":0},{"$f":"'Income - Own'!CK28","v":0},{"$f":"'Income - Own'!CL28","v":0},{"$f":"'Income - Own'!CM28","v":0},{"$f":"'Income - Own'!CN28","v":0},{"$f":"'Income - Own'!CO28","v":0},{"$f":"'Income - Own'!CP28","v":0},{"$f":"'Income - Own'!CQ28","v":0},{"$f":"'Income - Own'!CR28","v":0},{"$f":"'Income - Own'!CS28","v":0},{"$f":"'Income - Own'!CT28","v":0},{"$f":"'Income - Own'!CU28","v":0},{"$f":"'Income - Own'!CV28","v":0},{"$f":"'Income - Own'!CW28","v":0},{"$f":"'Income - Own'!CX28","v":0},{"$f":"'Income - Own'!CY28","v":0},{"$f":"'Income - Own'!CZ28","v":0},{"$f":"'Income - Own'!DA28","v":0},{"$f":"'Income - Own'!DB28","v":0},{"$f":"'Income - Own'!DC28","v":0},{"$f":"'Income - Own'!DD28","v":0},{"$f":"'Income - Own'!DE28","v":0},{"$f":"'Income - Own'!DF28","v":0},{"$f":"'Income - Own'!DG28","v":0},{"$f":"'Income - Own'!DH28","v":0},{"$f":"'Income - Own'!DI28","v":0},{"$f":"'Income - Own'!DJ28","v":0},{"$f":"'Income - Own'!DK28","v":0},{"$f":"'Income - Own'!DL28","v":0},{"$f":"'Income - Own'!DM28","v":0},{"$f":"'Income - Own'!DN28","v":0},{"$f":"'Income - Own'!DO28","v":0},{"$f":"'Income - Own'!DP28","v":0},{"$f":"'Income - Own'!DQ28","v":0},{"$f":"'Income - Own'!DR28","v":0},{"$f":"'Income - Own'!DS28","v":0},{"$f":"'Income - Own'!DT28","v":0},{"$f":"'Income - Own'!DU28","v":0},{"$f":"'Income - Own'!DV28","v":0},{"$f":"'Income - Own'!DW28","v":0},{"$f":"'Income - Own'!DX28","v":0},{"$f":"'Income - Own'!DY28","v":0},{"$f":"'Income - Own'!DZ28","v":0},{"$f":"'Income - Own'!EA28","v":0},{"$f":"'Income - Own'!EB28","v":0},{"$f":"'Income - Own'!EC28","v":0},{"$f":"'Income - Own'!ED28","v":0},{"$f":"'Income - Own'!EE28","v":0},{"$f":"'Income - Own'!EF28","v":0},{"$f":"'Income - Own'!EG28","v":0},{"$f":"'Income - Own'!EH28","v":0},{"$f":"'Income - Own'!EI28","v":0},{"$f":"'Income - Own'!EJ28","v":0},{"$f":"'Income - Own'!EK28","v":0},{"$f":"'Income - Own'!EL28","v":0},{"$f":"'Income - Own'!EM28","v":0},{"$f":"'Income - Own'!EN28","v":0},{"$f":"'Income - Own'!EO28","v":0},{"$f":"'Income - Own'!EP28","v":0},{"$f":"'Income - Own'!EQ28","v":0},{"$f":"'Income - Own'!ER28","v":0},{"$f":"'Income - Own'!ES28","v":0},{"$f":"'Income - Own'!ET28","v":0},{"$f":"'Income - Own'!EU28","v":0},{"$f":"'Income - Own'!EV28","v":0},{"$f":"'Income - Own'!EW28","v":0},{"$f":"'Income - Own'!EX28","v":0},{"$f":"'Income - Own'!EY28","v":0},{"$f":"'Income - Own'!EZ28","v":0},{"$f":"'Income - Own'!FA28","v":0},{"$f":"'Income - Own'!FB28","v":0},{"$f":"'Income - Own'!FC28","v":0},{"$f":"'Income - Own'!FD28","v":0},{"$f":"'Income - Own'!FE28","v":0},{"$f":"'Income - Own'!FF28","v":0},{"$f":"'Income - Own'!FG28","v":0},{"$f":"'Income - Own'!FH28","v":0},{"$f":"'Income - Own'!FI28","v":0},{"$f":"'Income - Own'!FJ28","v":0},{"$f":"'Income - Own'!FK28","v":0},{"$f":"'Income - Own'!FL28","v":0},{"$f":"'Income - Own'!FM28","v":0},{"$f":"'Income - Own'!FN28","v":0},{"$f":"'Income - Own'!FO28","v":0},{"$f":"'Income - Own'!FP28","v":0},{"$f":"'Income - Own'!FQ28","v":0},{"$f":"'Income - Own'!FR28","v":0},{"$f":"'Income - Own'!FS28","v":0},{"$f":"'Income - Own'!FT28","v":0},{"$f":"'Income - Own'!FU28","v":0},{"$f":"'Income - Own'!FV28","v":0},{"$f":"'Income - Own'!FW28","v":0},{"$f":"'Income - Own'!FX28","v":0},{"$f":"'Income - Own'!FY28","v":0},{"$f":"'Income - Own'!FZ28","v":0},{"$f":"'Income - Own'!GA28","v":0},{"$f":"'Income - Own'!GB28","v":0},{"$f":"'Income - Own'!GC28","v":0},{"$f":"'Income - Own'!GD28","v":0},{"$f":"'Income - Own'!GE28","v":0},{"$f":"'Income - Own'!GF28","v":0},{"$f":"'Income - Own'!GG28","v":0},{"$f":"'Income - Own'!GH28","v":0},{"$f":"'Income - Own'!GI28","v":0}]
[307,18,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A307,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A307,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A307,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B307+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B29","v":0},{"$f":"'Income - Own'!C29","v":0},{"$f":"'Income - Own'!D29","v":0},{"$f":"'Income - Own'!E29","v":0},{"$f":"'Income - Own'!F29","v":0},{"$f":"'Income - Own'!G29","v":0},{"$f":"'Income - Own'!H29","v":0},{"$f":"'Income - Own'!I29","v":0},{"$f":"'Income - Own'!J29","v":0},{"$f":"'Income - Own'!K29","v":0},{"$f":"'Income - Own'!L29","v":0},{"$f":"'Income - Own'!M29","v":0},{"$f":"'Income - Own'!N29","v":0},{"$f":"'Income - Own'!O29","v":0},{"$f":"'Income - Own'!P29","v":0},{"$f":"'Income - Own'!Q29","v":0},{"$f":"'Income - Own'!R29","v":0},{"$f":"'Income - Own'!S29","v":0},{"$f":"'Income - Own'!T29","v":0},{"$f":"'Income - Own'!U29","v":0},{"$f":"'Income - Own'!V29","v":0},{"$f":"'Income - Own'!W29","v":0},{"$f":"'Income - Own'!X29","v":0},{"$f":"'Income - Own'!Y29","v":0},{"$f":"'Income - Own'!Z29","v":0},{"$f":"'Income - Own'!AA29","v":0},{"$f":"'Income - Own'!AB29","v":0},{"$f":"'Income - Own'!AC29","v":0},{"$f":"'Income - Own'!AD29","v":0},{"$f":"'Income - Own'!AE29","v":0},{"$f":"'Income - Own'!AF29","v":0},{"$f":"'Income - Own'!AG29","v":0},{"$f":"'Income - Own'!AH29","v":0},{"$f":"'Income - Own'!AI29","v":0},{"$f":"'Income - Own'!AJ29","v":0},{"$f":"'Income - Own'!AK29","v":0},{"$f":"'Income - Own'!AL29","v":0},{"$f":"'Income - Own'!AM29","v":0},{"$f":"'Income - Own'!AN29","v":0},{"$f":"'Income - Own'!AO29","v":0},{"$f":"'Income - Own'!AP29","v":0},{"$f":"'Income - Own'!AQ29","v":0},{"$f":"'Income - Own'!AR29","v":0},{"$f":"'Income - Own'!AS29","v":0},{"$f":"'Income - Own'!AT29","v":0},{"$f":"'Income - Own'!AU29","v":0},{"$f":"'Income - Own'!AV29","v":0},{"$f":"'Income - Own'!AW29","v":0},{"$f":"'Income - Own'!AX29","v":0},{"$f":"'Income - Own'!AY29","v":0},{"$f":"'Income - Own'!AZ29","v":0},{"$f":"'Income - Own'!BA29","v":0},{"$f":"'Income - Own'!BB29","v":0},{"$f":"'Income - Own'!BC29","v":0},{"$f":"'Income - Own'!BD29","v":0},{"$f":"'Income - Own'!BE29","v":0},{"$f":"'Income - Own'!BF29","v":0},{"$f":"'Income - Own'!BG29","v":0},{"$f":"'Income - Own'!BH29","v":0},{"$f":"'Income - Own'!BI29","v":0},{"$f":"'Income - Own'!BJ29","v":0},{"$f":"'Income - Own'!BK29","v":0},{"$f":"'Income - Own'!BL29","v":0},{"$f":"'Income - Own'!BM29","v":0},{"$f":"'Income - Own'!BN29","v":0},{"$f":"'Income - Own'!BO29","v":0},{"$f":"'Income - Own'!BP29","v":0},{"$f":"'Income - Own'!BQ29","v":0},{"$f":"'Income - Own'!BR29","v":0},{"$f":"'Income - Own'!BS29","v":0},{"$f":"'Income - Own'!BT29","v":0},{"$f":"'Income - Own'!BU29","v":0},{"$f":"'Income - Own'!BV29","v":0},{"$f":"'Income - Own'!BW29","v":0},{"$f":"'Income - Own'!BX29","v":0},{"$f":"'Income - Own'!BY29","v":0},{"$f":"'Income - Own'!BZ29","v":0},{"$f":"'Income - Own'!CA29","v":0},{"$f":"'Income - Own'!CB29","v":0},{"$f":"'Income - Own'!CC29","v":0},{"$f":"'Income - Own'!CD29","v":0},{"$f":"'Income - Own'!CE29","v":0},{"$f":"'Income - Own'!CF29","v":0},{"$f":"'Income - Own'!CG29","v":0},{"$f":"'Income - Own'!CH29","v":0},{"$f":"'Income - Own'!CI29","v":0},{"$f":"'Income - Own'!CJ29","v":0},{"$f":"'Income - Own'!CK29","v":0},{"$f":"'Income - Own'!CL29","v":0},{"$f":"'Income - Own'!CM29","v":0},{"$f":"'Income - Own'!CN29","v":0},{"$f":"'Income - Own'!CO29","v":0},{"$f":"'Income - Own'!CP29","v":0},{"$f":"'Income - Own'!CQ29","v":0},{"$f":"'Income - Own'!CR29","v":0},{"$f":"'Income - Own'!CS29","v":0},{"$f":"'Income - Own'!CT29","v":0},{"$f":"'Income - Own'!CU29","v":0},{"$f":"'Income - Own'!CV29","v":0},{"$f":"'Income - Own'!CW29","v":0},{"$f":"'Income - Own'!CX29","v":0},{"$f":"'Income - Own'!CY29","v":0},{"$f":"'Income - Own'!CZ29","v":0},{"$f":"'Income - Own'!DA29","v":0},{"$f":"'Income - Own'!DB29","v":0},{"$f":"'Income - Own'!DC29","v":0},{"$f":"'Income - Own'!DD29","v":0},{"$f":"'Income - Own'!DE29","v":0},{"$f":"'Income - Own'!DF29","v":0},{"$f":"'Income - Own'!DG29","v":0},{"$f":"'Income - Own'!DH29","v":0},{"$f":"'Income - Own'!DI29","v":0},{"$f":"'Income - Own'!DJ29","v":0},{"$f":"'Income - Own'!DK29","v":0},{"$f":"'Income - Own'!DL29","v":0},{"$f":"'Income - Own'!DM29","v":0},{"$f":"'Income - Own'!DN29","v":0},{"$f":"'Income - Own'!DO29","v":0},{"$f":"'Income - Own'!DP29","v":0},{"$f":"'Income - Own'!DQ29","v":0},{"$f":"'Income - Own'!DR29","v":0},{"$f":"'Income - Own'!DS29","v":0},{"$f":"'Income - Own'!DT29","v":0},{"$f":"'Income - Own'!DU29","v":0},{"$f":"'Income - Own'!DV29","v":0},{"$f":"'Income - Own'!DW29","v":0},{"$f":"'Income - Own'!DX29","v":0},{"$f":"'Income - Own'!DY29","v":0},{"$f":"'Income - Own'!DZ29","v":0},{"$f":"'Income - Own'!EA29","v":0},{"$f":"'Income - Own'!EB29","v":0},{"$f":"'Income - Own'!EC29","v":0},{"$f":"'Income - Own'!ED29","v":0},{"$f":"'Income - Own'!EE29","v":0},{"$f":"'Income - Own'!EF29","v":0},{"$f":"'Income - Own'!EG29","v":0},{"$f":"'Income - Own'!EH29","v":0},{"$f":"'Income - Own'!EI29","v":0},{"$f":"'Income - Own'!EJ29","v":0},{"$f":"'Income - Own'!EK29","v":0},{"$f":"'Income - Own'!EL29","v":0},{"$f":"'Income - Own'!EM29","v":0},{"$f":"'Income - Own'!EN29","v":0},{"$f":"'Income - Own'!EO29","v":0},{"$f":"'Income - Own'!EP29","v":0},{"$f":"'Income - Own'!EQ29","v":0},{"$f":"'Income - Own'!ER29","v":0},{"$f":"'Income - Own'!ES29","v":0},{"$f":"'Income - Own'!ET29","v":0},{"$f":"'Income - Own'!EU29","v":0},{"$f":"'Income - Own'!EV29","v":0},{"$f":"'Income - Own'!EW29","v":0},{"$f":"'Income - Own'!EX29","v":0},{"$f":"'Income - Own'!EY29","v":0},{"$f":"'Income - Own'!EZ29","v":0},{"$f":"'Income - Own'!FA29","v":0},{"$f":"'Income - Own'!FB29","v":0},{"$f":"'Income - Own'!FC29","v":0},{"$f":"'Income - Own'!FD29","v":0},{"$f":"'Income - Own'!FE29","v":0},{"$f":"'Income - Own'!FF29","v":0},{"$f":"'Income - Own'!FG29","v":0},{"$f":"'Income - Own'!FH29","v":0},{"$f":"'Income - Own'!FI29","v":0},{"$f":"'Income - Own'!FJ29","v":0},{"$f":"'Income - Own'!FK29","v":0},{"$f":"'Income - Own'!FL29","v":0},{"$f":"'Income - Own'!FM29","v":0},{"$f":"'Income - Own'!FN29","v":0},{"$f":"'Income - Own'!FO29","v":0},{"$f":"'Income - Own'!FP29","v":0},{"$f":"'Income - Own'!FQ29","v":0},{"$f":"'Income - Own'!FR29","v":0},{"$f":"'Income - Own'!FS29","v":0},{"$f":"'Income - Own'!FT29","v":0},{"$f":"'Income - Own'!FU29","v":0},{"$f":"'Income - Own'!FV29","v":0},{"$f":"'Income - Own'!FW29","v":0},{"$f":"'Income - Own'!FX29","v":0},{"$f":"'Income - Own'!FY29","v":0},{"$f":"'Income - Own'!FZ29","v":0},{"$f":"'Income - Own'!GA29","v":0},{"$f":"'Income - Own'!GB29","v":0},{"$f":"'Income - Own'!GC29","v":0},{"$f":"'Income - Own'!GD29","v":0},{"$f":"'Income - Own'!GE29","v":0},{"$f":"'Income - Own'!GF29","v":0},{"$f":"'Income - Own'!GG29","v":0},{"$f":"'Income - Own'!GH29","v":0},{"$f":"'Income - Own'!GI29","v":0}]
[308,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B308+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B30","v":0},{"$f":"'Income - Own'!C30","v":0},{"$f":"'Income - Own'!D30","v":0},{"$f":"'Income - Own'!E30","v":0},{"$f":"'Income - Own'!F30","v":0},{"$f":"'Income - Own'!G30","v":0},{"$f":"'Income - Own'!H30","v":0},{"$f":"'Income - Own'!I30","v":0},{"$f":"'Income - Own'!J30","v":0},{"$f":"'Income - Own'!K30","v":0},{"$f":"'Income - Own'!L30","v":0},{"$f":"'Income - Own'!M30","v":0},{"$f":"'Income - Own'!N30","v":0},{"$f":"'Income - Own'!O30","v":0},{"$f":"'Income - Own'!P30","v":0},{"$f":"'Income - Own'!Q30","v":0},{"$f":"'Income - Own'!R30","v":0},{"$f":"'Income - Own'!S30","v":0},{"$f":"'Income - Own'!T30","v":0},{"$f":"'Income - Own'!U30","v":0},{"$f":"'Income - Own'!V30","v":0},{"$f":"'Income - Own'!W30","v":0},{"$f":"'Income - Own'!X30","v":0},{"$f":"'Income - Own'!Y30","v":0},{"$f":"'Income - Own'!Z30","v":0},{"$f":"'Income - Own'!AA30","v":0},{"$f":"'Income - Own'!AB30","v":0},{"$f":"'Income - Own'!AC30","v":0},{"$f":"'Income - Own'!AD30","v":0},{"$f":"'Income - Own'!AE30","v":0},{"$f":"'Income - Own'!AF30","v":0},{"$f":"'Income - Own'!AG30","v":0},{"$f":"'Income - Own'!AH30","v":0},{"$f":"'Income - Own'!AI30","v":0},{"$f":"'Income - Own'!AJ30","v":0},{"$f":"'Income - Own'!AK30","v":0},{"$f":"'Income - Own'!AL30","v":0},{"$f":"'Income - Own'!AM30","v":0},{"$f":"'Income - Own'!AN30","v":0},{"$f":"'Income - Own'!AO30","v":0},{"$f":"'Income - Own'!AP30","v":0},{"$f":"'Income - Own'!AQ30","v":0},{"$f":"'Income - Own'!AR30","v":0},{"$f":"'Income - Own'!AS30","v":0},{"$f":"'Income - Own'!AT30","v":0},{"$f":"'Income - Own'!AU30","v":0},{"$f":"'Income - Own'!AV30","v":0},{"$f":"'Income - Own'!AW30","v":0},{"$f":"'Income - Own'!AX30","v":0},{"$f":"'Income - Own'!AY30","v":0},{"$f":"'Income - Own'!AZ30","v":0},{"$f":"'Income - Own'!BA30","v":0},{"$f":"'Income - Own'!BB30","v":0},{"$f":"'Income - Own'!BC30","v":0},{"$f":"'Income - Own'!BD30","v":0},{"$f":"'Income - Own'!BE30","v":0},{"$f":"'Income - Own'!BF30","v":0},{"$f":"'Income - Own'!BG30","v":0},{"$f":"'Income - Own'!BH30","v":0},{"$f":"'Income - Own'!BI30","v":0},{"$f":"'Income - Own'!BJ30","v":0},{"$f":"'Income - Own'!BK30","v":0},{"$f":"'Income - Own'!BL30","v":0},{"$f":"'Income - Own'!BM30","v":0},{"$f":"'Income - Own'!BN30","v":0},{"$f":"'Income - Own'!BO30","v":0},{"$f":"'Income - Own'!BP30","v":0},{"$f":"'Income - Own'!BQ30","v":0},{"$f":"'Income - Own'!BR30","v":0},{"$f":"'Income - Own'!BS30","v":0},{"$f":"'Income - Own'!BT30","v":0},{"$f":"'Income - Own'!BU30","v":0},{"$f":"'Income - Own'!BV30","v":0},{"$f":"'Income - Own'!BW30","v":0},{"$f":"'Income - Own'!BX30","v":0},{"$f":"'Income - Own'!BY30","v":0},{"$f":"'Income - Own'!BZ30","v":0},{"$f":"'Income - Own'!CA30","v":0},{"$f":"'Income - Own'!CB30","v":0},{"$f":"'Income - Own'!CC30","v":0},{"$f":"'Income - Own'!CD30","v":0},{"$f":"'Income - Own'!CE30","v":0},{"$f":"'Income - Own'!CF30","v":0},{"$f":"'Income - Own'!CG30","v":0},{"$f":"'Income - Own'!CH30","v":0},{"$f":"'Income - Own'!CI30","v":0},{"$f":"'Income - Own'!CJ30","v":0},{"$f":"'Income - Own'!CK30","v":0},{"$f":"'Income - Own'!CL30","v":0},{"$f":"'Income - Own'!CM30","v":0},{"$f":"'Income - Own'!CN30","v":0},{"$f":"'Income - Own'!CO30","v":0},{"$f":"'Income - Own'!CP30","v":0},{"$f":"'Income - Own'!CQ30","v":0},{"$f":"'Income - Own'!CR30","v":0},{"$f":"'Income - Own'!CS30","v":0},{"$f":"'Income - Own'!CT30","v":0},{"$f":"'Income - Own'!CU30","v":0},{"$f":"'Income - Own'!CV30","v":0},{"$f":"'Income - Own'!CW30","v":0},{"$f":"'Income - Own'!CX30","v":0},{"$f":"'Income - Own'!CY30","v":0},{"$f":"'Income - Own'!CZ30","v":0},{"$f":"'Income - Own'!DA30","v":0},{"$f":"'Income - Own'!DB30","v":0},{"$f":"'Income - Own'!DC30","v":0},{"$f":"'Income - Own'!DD30","v":0},{"$f":"'Income - Own'!DE30","v":0},{"$f":"'Income - Own'!DF30","v":0},{"$f":"'Income - Own'!DG30","v":0},{"$f":"'Income - Own'!DH30","v":0},{"$f":"'Income - Own'!DI30","v":0},{"$f":"'Income - Own'!DJ30","v":0},{"$f":"'Income - Own'!DK30","v":0},{"$f":"'Income - Own'!DL30","v":0},{"$f":"'Income - Own'!DM30","v":0},{"$f":"'Income - Own'!DN30","v":0},{"$f":"'Income - Own'!DO30","v":0},{"$f":"'Income - Own'!DP30","v":0},{"$f":"'Income - Own'!DQ30","v":0},{"$f":"'Income - Own'!DR30","v":0},{"$f":"'Income - Own'!DS30","v":0},{"$f":"'Income - Own'!DT30","v":0},{"$f":"'Income - Own'!DU30","v":0},{"$f":"'Income - Own'!DV30","v":0},{"$f":"'Income - Own'!DW30","v":0},{"$f":"'Income - Own'!DX30","v":0},{"$f":"'Income - Own'!DY30","v":0},{"$f":"'Income - Own'!DZ30","v":0},{"$f":"'Income - Own'!EA30","v":0},{"$f":"'Income - Own'!EB30","v":0},{"$f":"'Income - Own'!EC30","v":0},{"$f":"'Income - Own'!ED30","v":0},{"$f":"'Income - Own'!EE30","v":0},{"$f":"'Income - Own'!EF30","v":0},{"$f":"'Income - Own'!EG30","v":0},{"$f":"'Income - Own'!EH30","v":0},{"$f":"'Income - Own'!EI30","v":0},{"$f":"'Income - Own'!EJ30","v":0},{"$f":"'Income - Own'!EK30","v":0},{"$f":"'Income - Own'!EL30","v":0},{"$f":"'Income - Own'!EM30","v":0},{"$f":"'Income - Own'!EN30","v":0},{"$f":"'Income - Own'!EO30","v":0},{"$f":"'Income - Own'!EP30","v":0},{"$f":"'Income - Own'!EQ30","v":0},{"$f":"'Income - Own'!ER30","v":0},{"$f":"'Income - Own'!ES30","v":0},{"$f":"'Income - Own'!ET30","v":0},{"$f":"'Income - Own'!EU30","v":0},{"$f":"'Income - Own'!EV30","v":0},{"$f":"'Income - Own'!EW30","v":0},{"$f":"'Income - Own'!EX30","v":0},{"$f":"'Income - Own'!EY30","v":0},{"$f":"'Income - Own'!EZ30","v":0},{"$f":"'Income - Own'!FA30","v":0},{"$f":"'Income - Own'!FB30","v":0},{"$f":"'Income - Own'!FC30","v":0},{"$f":"'Income - Own'!FD30","v":0},{"$f":"'Income - Own'!FE30","v":0},{"$f":"'Income - Own'!FF30","v":0},{"$f":"'Income - Own'!FG30","v":0},{"$f":"'Income - Own'!FH30","v":0},{"$f":"'Income - Own'!FI30","v":0},{"$f":"'Income - Own'!FJ30","v":0},{"$f":"'Income - Own'!FK30","v":0},{"$f":"'Income - Own'!FL30","v":0},{"$f":"'Income - Own'!FM30","v":0},{"$f":"'Income - Own'!FN30","v":0},{"$f":"'Income - Own'!FO30","v":0},{"$f":"'Income - Own'!FP30","v":0},{"$f":"'Income - Own'!FQ30","v":0},{"$f":"'Income - Own'!FR30","v":0},{"$f":"'Income - Own'!FS30","v":0},{"$f":"'Income - Own'!FT30","v":0},{"$f":"'Income - Own'!FU30","v":0},{"$f":"'Income - Own'!FV30","v":0},{"$f":"'Income - Own'!FW30","v":0},{"$f":"'Income - Own'!FX30","v":0},{"$f":"'Income - Own'!FY30","v":0},{"$f":"'Income - Own'!FZ30","v":0},{"$f":"'Income - Own'!GA30","v":0},{"$f":"'Income - Own'!GB30","v":0},{"$f":"'Income - Own'!GC30","v":0},{"$f":"'Income - Own'!GD30","v":0},{"$f":"'Income - Own'!GE30","v":0},{"$f":"'Income - Own'!GF30","v":0},{"$f":"'Income - Own'!GG30","v":0},{"$f":"'Income - Own'!GH30","v":0},{"$f":"'Income - Own'!GI30","v":0}]
[309,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B309+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B31","v":0},{"$f":"'Income - Own'!C31","v":0},{"$f":"'Income - Own'!D31","v":0},{"$f":"'Income - Own'!E31","v":0},{"$f":"'Income - Own'!F31","v":0},{"$f":"'Income - Own'!G31","v":0},{"$f":"'Income - Own'!H31","v":0},{"$f":"'Income - Own'!I31","v":0},{"$f":"'Income - Own'!J31","v":0},{"$f":"'Income - Own'!K31","v":0},{"$f":"'Income - Own'!L31","v":0},{"$f":"'Income - Own'!M31","v":0},{"$f":"'Income - Own'!N31","v":0},{"$f":"'Income - Own'!O31","v":0},{"$f":"'Income - Own'!P31","v":0},{"$f":"'Income - Own'!Q31","v":0},{"$f":"'Income - Own'!R31","v":0},{"$f":"'Income - Own'!S31","v":0},{"$f":"'Income - Own'!T31","v":0},{"$f":"'Income - Own'!U31","v":0},{"$f":"'Income - Own'!V31","v":0},{"$f":"'Income - Own'!W31","v":0},{"$f":"'Income - Own'!X31","v":0},{"$f":"'Income - Own'!Y31","v":0},{"$f":"'Income - Own'!Z31","v":0},{"$f":"'Income - Own'!AA31","v":0},{"$f":"'Income - Own'!AB31","v":0},{"$f":"'Income - Own'!AC31","v":0},{"$f":"'Income - Own'!AD31","v":0},{"$f":"'Income - Own'!AE31","v":0},{"$f":"'Income - Own'!AF31","v":0},{"$f":"'Income - Own'!AG31","v":0},{"$f":"'Income - Own'!AH31","v":0},{"$f":"'Income - Own'!AI31","v":0},{"$f":"'Income - Own'!AJ31","v":0},{"$f":"'Income - Own'!AK31","v":0},{"$f":"'Income - Own'!AL31","v":0},{"$f":"'Income - Own'!AM31","v":0},{"$f":"'Income - Own'!AN31","v":0},{"$f":"'Income - Own'!AO31","v":0},{"$f":"'Income - Own'!AP31","v":0},{"$f":"'Income - Own'!AQ31","v":0},{"$f":"'Income - Own'!AR31","v":0},{"$f":"'Income - Own'!AS31","v":0},{"$f":"'Income - Own'!AT31","v":0},{"$f":"'Income - Own'!AU31","v":0},{"$f":"'Income - Own'!AV31","v":0},{"$f":"'Income - Own'!AW31","v":0},{"$f":"'Income - Own'!AX31","v":0},{"$f":"'Income - Own'!AY31","v":0},{"$f":"'Income - Own'!AZ31","v":0},{"$f":"'Income - Own'!BA31","v":0},{"$f":"'Income - Own'!BB31","v":0},{"$f":"'Income - Own'!BC31","v":0},{"$f":"'Income - Own'!BD31","v":0},{"$f":"'Income - Own'!BE31","v":0},{"$f":"'Income - Own'!BF31","v":0},{"$f":"'Income - Own'!BG31","v":0},{"$f":"'Income - Own'!BH31","v":0},{"$f":"'Income - Own'!BI31","v":0},{"$f":"'Income - Own'!BJ31","v":0},{"$f":"'Income - Own'!BK31","v":0},{"$f":"'Income - Own'!BL31","v":0},{"$f":"'Income - Own'!BM31","v":0},{"$f":"'Income - Own'!BN31","v":0},{"$f":"'Income - Own'!BO31","v":0},{"$f":"'Income - Own'!BP31","v":0},{"$f":"'Income - Own'!BQ31","v":0},{"$f":"'Income - Own'!BR31","v":0},{"$f":"'Income - Own'!BS31","v":0},{"$f":"'Income - Own'!BT31","v":0},{"$f":"'Income - Own'!BU31","v":0},{"$f":"'Income - Own'!BV31","v":0},{"$f":"'Income - Own'!BW31","v":0},{"$f":"'Income - Own'!BX31","v":0},{"$f":"'Income - Own'!BY31","v":0},{"$f":"'Income - Own'!BZ31","v":0},{"$f":"'Income - Own'!CA31","v":0},{"$f":"'Income - Own'!CB31","v":0},{"$f":"'Income - Own'!CC31","v":0},{"$f":"'Income - Own'!CD31","v":0},{"$f":"'Income - Own'!CE31","v":0},{"$f":"'Income - Own'!CF31","v":0},{"$f":"'Income - Own'!CG31","v":0},{"$f":"'Income - Own'!CH31","v":0},{"$f":"'Income - Own'!CI31","v":0},{"$f":"'Income - Own'!CJ31","v":0},{"$f":"'Income - Own'!CK31","v":0},{"$f":"'Income - Own'!CL31","v":0},{"$f":"'Income - Own'!CM31","v":0},{"$f":"'Income - Own'!CN31","v":0},{"$f":"'Income - Own'!CO31","v":0},{"$f":"'Income - Own'!CP31","v":0},{"$f":"'Income - Own'!CQ31","v":0},{"$f":"'Income - Own'!CR31","v":0},{"$f":"'Income - Own'!CS31","v":0},{"$f":"'Income - Own'!CT31","v":0},{"$f":"'Income - Own'!CU31","v":0},{"$f":"'Income - Own'!CV31","v":0},{"$f":"'Income - Own'!CW31","v":0},{"$f":"'Income - Own'!CX31","v":0},{"$f":"'Income - Own'!CY31","v":0},{"$f":"'Income - Own'!CZ31","v":0},{"$f":"'Income - Own'!DA31","v":0},{"$f":"'Income - Own'!DB31","v":0},{"$f":"'Income - Own'!DC31","v":0},{"$f":"'Income - Own'!DD31","v":0},{"$f":"'Income - Own'!DE31","v":0},{"$f":"'Income - Own'!DF31","v":0},{"$f":"'Income - Own'!DG31","v":0},{"$f":"'Income - Own'!DH31","v":0},{"$f":"'Income - Own'!DI31","v":0},{"$f":"'Income - Own'!DJ31","v":0},{"$f":"'Income - Own'!DK31","v":0},{"$f":"'Income - Own'!DL31","v":0},{"$f":"'Income - Own'!DM31","v":0},{"$f":"'Income - Own'!DN31","v":0},{"$f":"'Income - Own'!DO31","v":0},{"$f":"'Income - Own'!DP31","v":0},{"$f":"'Income - Own'!DQ31","v":0},{"$f":"'Income - Own'!DR31","v":0},{"$f":"'Income - Own'!DS31","v":0},{"$f":"'Income - Own'!DT31","v":0},{"$f":"'Income - Own'!DU31","v":0},{"$f":"'Income - Own'!DV31","v":0},{"$f":"'Income - Own'!DW31","v":0},{"$f":"'Income - Own'!DX31","v":0},{"$f":"'Income - Own'!DY31","v":0},{"$f":"'Income - Own'!DZ31","v":0},{"$f":"'Income - Own'!EA31","v":0},{"$f":"'Income - Own'!EB31","v":0},{"$f":"'Income - Own'!EC31","v":0},{"$f":"'Income - Own'!ED31","v":0},{"$f":"'Income - Own'!EE31","v":0},{"$f":"'Income - Own'!EF31","v":0},{"$f":"'Income - Own'!EG31","v":0},{"$f":"'Income - Own'!EH31","v":0},{"$f":"'Income - Own'!EI31","v":0},{"$f":"'Income - Own'!EJ31","v":0},{"$f":"'Income - Own'!EK31","v":0},{"$f":"'Income - Own'!EL31","v":0},{"$f":"'Income - Own'!EM31","v":0},{"$f":"'Income - Own'!EN31","v":0},{"$f":"'Income - Own'!EO31","v":0},{"$f":"'Income - Own'!EP31","v":0},{"$f":"'Income - Own'!EQ31","v":0},{"$f":"'Income - Own'!ER31","v":0},{"$f":"'Income - Own'!ES31","v":0},{"$f":"'Income - Own'!ET31","v":0},{"$f":"'Income - Own'!EU31","v":0},{"$f":"'Income - Own'!EV31","v":0},{"$f":"'Income - Own'!EW31","v":0},{"$f":"'Income - Own'!EX31","v":0},{"$f":"'Income - Own'!EY31","v":0},{"$f":"'Income - Own'!EZ31","v":0},{"$f":"'Income - Own'!FA31","v":0},{"$f":"'Income - Own'!FB31","v":0},{"$f":"'Income - Own'!FC31","v":0},{"$f":"'Income - Own'!FD31","v":0},{"$f":"'Income - Own'!FE31","v":0},{"$f":"'Income - Own'!FF31","v":0},{"$f":"'Income - Own'!FG31","v":0},{"$f":"'Income - Own'!FH31","v":0},{"$f":"'Income - Own'!FI31","v":0},{"$f":"'Income - Own'!FJ31","v":0},{"$f":"'Income - Own'!FK31","v":0},{"$f":"'Income - Own'!FL31","v":0},{"$f":"'Income - Own'!FM31","v":0},{"$f":"'Income - Own'!FN31","v":0},{"$f":"'Income - Own'!FO31","v":0},{"$f":"'Income - Own'!FP31","v":0},{"$f":"'Income - Own'!FQ31","v":0},{"$f":"'Income - Own'!FR31","v":0},{"$f":"'Income - Own'!FS31","v":0},{"$f":"'Income - Own'!FT31","v":0},{"$f":"'Income - Own'!FU31","v":0},{"$f":"'Income - Own'!FV31","v":0},{"$f":"'Income - Own'!FW31","v":0},{"$f":"'Income - Own'!FX31","v":0},{"$f":"'Income - Own'!FY31","v":0},{"$f":"'Income - Own'!FZ31","v":0},{"$f":"'Income - Own'!GA31","v":0},{"$f":"'Income - Own'!GB31","v":0},{"$f":"'Income - Own'!GC31","v":0},{"$f":"'Income - Own'!GD31","v":0},{"$f":"'Income - Own'!GE31","v":0},{"$f":"'Income - Own'!GF31","v":0},{"$f":"'Income - Own'!GG31","v":0},{"$f":"'Income - Own'!GH31","v":0},{"$f":"'Income - Own'!GI31","v":0}]
[310,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B310+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B32","v":0},{"$f":"'Income - Own'!C32","v":0},{"$f":"'Income - Own'!D32","v":0},{"$f":"'Income - Own'!E32","v":0},{"$f":"'Income - Own'!F32","v":0},{"$f":"'Income - Own'!G32","v":0},{"$f":"'Income - Own'!H32","v":0},{"$f":"'Income - Own'!I32","v":0},{"$f":"'Income - Own'!J32","v":0},{"$f":"'Income - Own'!K32","v":0},{"$f":"'Income - Own'!L32","v":0},{"$f":"'Income - Own'!M32","v":0},{"$f":"'Income - Own'!N32","v":0},{"$f":"'Income - Own'!O32","v":0},{"$f":"'Income - Own'!P32","v":0},{"$f":"'Income - Own'!Q32","v":0},{"$f":"'Income - Own'!R32","v":0},{"$f":"'Income - Own'!S32","v":0},{"$f":"'Income - Own'!T32","v":0},{"$f":"'Income - Own'!U32","v":0},{"$f":"'Income - Own'!V32","v":0},{"$f":"'Income - Own'!W32","v":0},{"$f":"'Income - Own'!X32","v":0},{"$f":"'Income - Own'!Y32","v":0},{"$f":"'Income - Own'!Z32","v":0},{"$f":"'Income - Own'!AA32","v":0},{"$f":"'Income - Own'!AB32","v":0},{"$f":"'Income - Own'!AC32","v":0},{"$f":"'Income - Own'!AD32","v":0},{"$f":"'Income - Own'!AE32","v":0},{"$f":"'Income - Own'!AF32","v":0},{"$f":"'Income - Own'!AG32","v":0},{"$f":"'Income - Own'!AH32","v":0},{"$f":"'Income - Own'!AI32","v":0},{"$f":"'Income - Own'!AJ32","v":0},{"$f":"'Income - Own'!AK32","v":0},{"$f":"'Income - Own'!AL32","v":0},{"$f":"'Income - Own'!AM32","v":0},{"$f":"'Income - Own'!AN32","v":0},{"$f":"'Income - Own'!AO32","v":0},{"$f":"'Income - Own'!AP32","v":0},{"$f":"'Income - Own'!AQ32","v":0},{"$f":"'Income - Own'!AR32","v":0},{"$f":"'Income - Own'!AS32","v":0},{"$f":"'Income - Own'!AT32","v":0},{"$f":"'Income - Own'!AU32","v":0},{"$f":"'Income - Own'!AV32","v":0},{"$f":"'Income - Own'!AW32","v":0},{"$f":"'Income - Own'!AX32","v":0},{"$f":"'Income - Own'!AY32","v":0},{"$f":"'Income - Own'!AZ32","v":0},{"$f":"'Income - Own'!BA32","v":0},{"$f":"'Income - Own'!BB32","v":0},{"$f":"'Income - Own'!BC32","v":0},{"$f":"'Income - Own'!BD32","v":0},{"$f":"'Income - Own'!BE32","v":0},{"$f":"'Income - Own'!BF32","v":0},{"$f":"'Income - Own'!BG32","v":0},{"$f":"'Income - Own'!BH32","v":0},{"$f":"'Income - Own'!BI32","v":0},{"$f":"'Income - Own'!BJ32","v":0},{"$f":"'Income - Own'!BK32","v":0},{"$f":"'Income - Own'!BL32","v":0},{"$f":"'Income - Own'!BM32","v":0},{"$f":"'Income - Own'!BN32","v":0},{"$f":"'Income - Own'!BO32","v":0},{"$f":"'Income - Own'!BP32","v":0},{"$f":"'Income - Own'!BQ32","v":0},{"$f":"'Income - Own'!BR32","v":0},{"$f":"'Income - Own'!BS32","v":0},{"$f":"'Income - Own'!BT32","v":0},{"$f":"'Income - Own'!BU32","v":0},{"$f":"'Income - Own'!BV32","v":0},{"$f":"'Income - Own'!BW32","v":0},{"$f":"'Income - Own'!BX32","v":0},{"$f":"'Income - Own'!BY32","v":0},{"$f":"'Income - Own'!BZ32","v":0},{"$f":"'Income - Own'!CA32","v":0},{"$f":"'Income - Own'!CB32","v":0},{"$f":"'Income - Own'!CC32","v":0},{"$f":"'Income - Own'!CD32","v":0},{"$f":"'Income - Own'!CE32","v":0},{"$f":"'Income - Own'!CF32","v":0},{"$f":"'Income - Own'!CG32","v":0},{"$f":"'Income - Own'!CH32","v":0},{"$f":"'Income - Own'!CI32","v":0},{"$f":"'Income - Own'!CJ32","v":0},{"$f":"'Income - Own'!CK32","v":0},{"$f":"'Income - Own'!CL32","v":0},{"$f":"'Income - Own'!CM32","v":0},{"$f":"'Income - Own'!CN32","v":0},{"$f":"'Income - Own'!CO32","v":0},{"$f":"'Income - Own'!CP32","v":0},{"$f":"'Income - Own'!CQ32","v":0},{"$f":"'Income - Own'!CR32","v":0},{"$f":"'Income - Own'!CS32","v":0},{"$f":"'Income - Own'!CT32","v":0},{"$f":"'Income - Own'!CU32","v":0},{"$f":"'Income - Own'!CV32","v":0},{"$f":"'Income - Own'!CW32","v":0},{"$f":"'Income - Own'!CX32","v":0},{"$f":"'Income - Own'!CY32","v":0},{"$f":"'Income - Own'!CZ32","v":0},{"$f":"'Income - Own'!DA32","v":0},{"$f":"'Income - Own'!DB32","v":0},{"$f":"'Income - Own'!DC32","v":0},{"$f":"'Income - Own'!DD32","v":0},{"$f":"'Income - Own'!DE32","v":0},{"$f":"'Income - Own'!DF32","v":0},{"$f":"'Income - Own'!DG32","v":0},{"$f":"'Income - Own'!DH32","v":0},{"$f":"'Income - Own'!DI32","v":0},{"$f":"'Income - Own'!DJ32","v":0},{"$f":"'Income - Own'!DK32","v":0},{"$f":"'Income - Own'!DL32","v":0},{"$f":"'Income - Own'!DM32","v":0},{"$f":"'Income - Own'!DN32","v":0},{"$f":"'Income - Own'!DO32","v":0},{"$f":"'Income - Own'!DP32","v":0},{"$f":"'Income - Own'!DQ32","v":0},{"$f":"'Income - Own'!DR32","v":0},{"$f":"'Income - Own'!DS32","v":0},{"$f":"'Income - Own'!DT32","v":0},{"$f":"'Income - Own'!DU32","v":0},{"$f":"'Income - Own'!DV32","v":0},{"$f":"'Income - Own'!DW32","v":0},{"$f":"'Income - Own'!DX32","v":0},{"$f":"'Income - Own'!DY32","v":0},{"$f":"'Income - Own'!DZ32","v":0},{"$f":"'Income - Own'!EA32","v":0},{"$f":"'Income - Own'!EB32","v":0},{"$f":"'Income - Own'!EC32","v":0},{"$f":"'Income - Own'!ED32","v":0},{"$f":"'Income - Own'!EE32","v":0},{"$f":"'Income - Own'!EF32","v":0},{"$f":"'Income - Own'!EG32","v":0},{"$f":"'Income - Own'!EH32","v":0},{"$f":"'Income - Own'!EI32","v":0},{"$f":"'Income - Own'!EJ32","v":0},{"$f":"'Income - Own'!EK32","v":0},{"$f":"'Income - Own'!EL32","v":0},{"$f":"'Income - Own'!EM32","v":0},{"$f":"'Income - Own'!EN32","v":0},{"$f":"'Income - Own'!EO32","v":0},{"$f":"'Income - Own'!EP32","v":0},{"$f":"'Income - Own'!EQ32","v":0},{"$f":"'Income - Own'!ER32","v":0},{"$f":"'Income - Own'!ES32","v":0},{"$f":"'Income - Own'!ET32","v":0},{"$f":"'Income - Own'!EU32","v":0},{"$f":"'Income - Own'!EV32","v":0},{"$f":"'Income - Own'!EW32","v":0},{"$f":"'Income - Own'!EX32","v":0},{"$f":"'Income - Own'!EY32","v":0},{"$f":"'Income - Own'!EZ32","v":0},{"$f":"'Income - Own'!FA32","v":0},{"$f":"'Income - Own'!FB32","v":0},{"$f":"'Income - Own'!FC32","v":0},{"$f":"'Income - Own'!FD32","v":0},{"$f":"'Income - Own'!FE32","v":0},{"$f":"'Income - Own'!FF32","v":0},{"$f":"'Income - Own'!FG32","v":0},{"$f":"'Income - Own'!FH32","v":0},{"$f":"'Income - Own'!FI32","v":0},{"$f":"'Income - Own'!FJ32","v":0},{"$f":"'Income - Own'!FK32","v":0},{"$f":"'Income - Own'!FL32","v":0},{"$f":"'Income - Own'!FM32","v":0},{"$f":"'Income - Own'!FN32","v":0},{"$f":"'Income - Own'!FO32","v":0},{"$f":"'Income - Own'!FP32","v":0},{"$f":"'Income - Own'!FQ32","v":0},{"$f":"'Income - Own'!FR32","v":0},{"$f":"'Income - Own'!FS32","v":0},{"$f":"'Income - Own'!FT32","v":0},{"$f":"'Income - Own'!FU32","v":0},{"$f":"'Income - Own'!FV32","v":0},{"$f":"'Income - Own'!FW32","v":0},{"$f":"'Income - Own'!FX32","v":0},{"$f":"'Income - Own'!FY32","v":0},{"$f":"'Income - Own'!FZ32","v":0},{"$f":"'Income - Own'!GA32","v":0},{"$f":"'Income - Own'!GB32","v":0},{"$f":"'Income - Own'!GC32","v":0},{"$f":"'Income - Own'!GD32","v":0},{"$f":"'Income - Own'!GE32","v":0},{"$f":"'Income - Own'!GF32","v":0},{"$f":"'Income - Own'!GG32","v":0},{"$f":"'Income - Own'!GH32","v":0},{"$f":"'Income - Own'!GI32","v":0}]
[311,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B311+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B33","v":0},{"$f":"'Income - Own'!C33","v":0},{"$f":"'Income - Own'!D33","v":0},{"$f":"'Income - Own'!E33","v":0},{"$f":"'Income - Own'!F33","v":0},{"$f":"'Income - Own'!G33","v":0},{"$f":"'Income - Own'!H33","v":0},{"$f":"'Income - Own'!I33","v":0},{"$f":"'Income - Own'!J33","v":0},{"$f":"'Income - Own'!K33","v":0},{"$f":"'Income - Own'!L33","v":0},{"$f":"'Income - Own'!M33","v":0},{"$f":"'Income - Own'!N33","v":0},{"$f":"'Income - Own'!O33","v":0},{"$f":"'Income - Own'!P33","v":0},{"$f":"'Income - Own'!Q33","v":0},{"$f":"'Income - Own'!R33","v":0},{"$f":"'Income - Own'!S33","v":0},{"$f":"'Income - Own'!T33","v":0},{"$f":"'Income - Own'!U33","v":0},{"$f":"'Income - Own'!V33","v":0},{"$f":"'Income - Own'!W33","v":0},{"$f":"'Income - Own'!X33","v":0},{"$f":"'Income - Own'!Y33","v":0},{"$f":"'Income - Own'!Z33","v":0},{"$f":"'Income - Own'!AA33","v":0},{"$f":"'Income - Own'!AB33","v":0},{"$f":"'Income - Own'!AC33","v":0},{"$f":"'Income - Own'!AD33","v":0},{"$f":"'Income - Own'!AE33","v":0},{"$f":"'Income - Own'!AF33","v":0},{"$f":"'Income - Own'!AG33","v":0},{"$f":"'Income - Own'!AH33","v":0},{"$f":"'Income - Own'!AI33","v":0},{"$f":"'Income - Own'!AJ33","v":0},{"$f":"'Income - Own'!AK33","v":0},{"$f":"'Income - Own'!AL33","v":0},{"$f":"'Income - Own'!AM33","v":0},{"$f":"'Income - Own'!AN33","v":0},{"$f":"'Income - Own'!AO33","v":0},{"$f":"'Income - Own'!AP33","v":0},{"$f":"'Income - Own'!AQ33","v":0},{"$f":"'Income - Own'!AR33","v":0},{"$f":"'Income - Own'!AS33","v":0},{"$f":"'Income - Own'!AT33","v":0},{"$f":"'Income - Own'!AU33","v":0},{"$f":"'Income - Own'!AV33","v":0},{"$f":"'Income - Own'!AW33","v":0},{"$f":"'Income - Own'!AX33","v":0},{"$f":"'Income - Own'!AY33","v":0},{"$f":"'Income - Own'!AZ33","v":0},{"$f":"'Income - Own'!BA33","v":0},{"$f":"'Income - Own'!BB33","v":0},{"$f":"'Income - Own'!BC33","v":0},{"$f":"'Income - Own'!BD33","v":0},{"$f":"'Income - Own'!BE33","v":0},{"$f":"'Income - Own'!BF33","v":0},{"$f":"'Income - Own'!BG33","v":0},{"$f":"'Income - Own'!BH33","v":0},{"$f":"'Income - Own'!BI33","v":0},{"$f":"'Income - Own'!BJ33","v":0},{"$f":"'Income - Own'!BK33","v":0},{"$f":"'Income - Own'!BL33","v":0},{"$f":"'Income - Own'!BM33","v":0},{"$f":"'Income - Own'!BN33","v":0},{"$f":"'Income - Own'!BO33","v":0},{"$f":"'Income - Own'!BP33","v":0},{"$f":"'Income - Own'!BQ33","v":0},{"$f":"'Income - Own'!BR33","v":0},{"$f":"'Income - Own'!BS33","v":0},{"$f":"'Income - Own'!BT33","v":0},{"$f":"'Income - Own'!BU33","v":0},{"$f":"'Income - Own'!BV33","v":0},{"$f":"'Income - Own'!BW33","v":0},{"$f":"'Income - Own'!BX33","v":0},{"$f":"'Income - Own'!BY33","v":0},{"$f":"'Income - Own'!BZ33","v":0},{"$f":"'Income - Own'!CA33","v":0},{"$f":"'Income - Own'!CB33","v":0},{"$f":"'Income - Own'!CC33","v":0},{"$f":"'Income - Own'!CD33","v":0},{"$f":"'Income - Own'!CE33","v":0},{"$f":"'Income - Own'!CF33","v":0},{"$f":"'Income - Own'!CG33","v":0},{"$f":"'Income - Own'!CH33","v":0},{"$f":"'Income - Own'!CI33","v":0},{"$f":"'Income - Own'!CJ33","v":0},{"$f":"'Income - Own'!CK33","v":0},{"$f":"'Income - Own'!CL33","v":0},{"$f":"'Income - Own'!CM33","v":0},{"$f":"'Income - Own'!CN33","v":0},{"$f":"'Income - Own'!CO33","v":0},{"$f":"'Income - Own'!CP33","v":0},{"$f":"'Income - Own'!CQ33","v":0},{"$f":"'Income - Own'!CR33","v":0},{"$f":"'Income - Own'!CS33","v":0},{"$f":"'Income - Own'!CT33","v":0},{"$f":"'Income - Own'!CU33","v":0},{"$f":"'Income - Own'!CV33","v":0},{"$f":"'Income - Own'!CW33","v":0},{"$f":"'Income - Own'!CX33","v":0},{"$f":"'Income - Own'!CY33","v":0},{"$f":"'Income - Own'!CZ33","v":0},{"$f":"'Income - Own'!DA33","v":0},{"$f":"'Income - Own'!DB33","v":0},{"$f":"'Income - Own'!DC33","v":0},{"$f":"'Income - Own'!DD33","v":0},{"$f":"'Income - Own'!DE33","v":0},{"$f":"'Income - Own'!DF33","v":0},{"$f":"'Income - Own'!DG33","v":0},{"$f":"'Income - Own'!DH33","v":0},{"$f":"'Income - Own'!DI33","v":0},{"$f":"'Income - Own'!DJ33","v":0},{"$f":"'Income - Own'!DK33","v":0},{"$f":"'Income - Own'!DL33","v":0},{"$f":"'Income - Own'!DM33","v":0},{"$f":"'Income - Own'!DN33","v":0},{"$f":"'Income - Own'!DO33","v":0},{"$f":"'Income - Own'!DP33","v":0},{"$f":"'Income - Own'!DQ33","v":0},{"$f":"'Income - Own'!DR33","v":0},{"$f":"'Income - Own'!DS33","v":0},{"$f":"'Income - Own'!DT33","v":0},{"$f":"'Income - Own'!DU33","v":0},{"$f":"'Income - Own'!DV33","v":0},{"$f":"'Income - Own'!DW33","v":0},{"$f":"'Income - Own'!DX33","v":0},{"$f":"'Income - Own'!DY33","v":0},{"$f":"'Income - Own'!DZ33","v":0},{"$f":"'Income - Own'!EA33","v":0},{"$f":"'Income - Own'!EB33","v":0},{"$f":"'Income - Own'!EC33","v":0},{"$f":"'Income - Own'!ED33","v":0},{"$f":"'Income - Own'!EE33","v":0},{"$f":"'Income - Own'!EF33","v":0},{"$f":"'Income - Own'!EG33","v":0},{"$f":"'Income - Own'!EH33","v":0},{"$f":"'Income - Own'!EI33","v":0},{"$f":"'Income - Own'!EJ33","v":0},{"$f":"'Income - Own'!EK33","v":0},{"$f":"'Income - Own'!EL33","v":0},{"$f":"'Income - Own'!EM33","v":0},{"$f":"'Income - Own'!EN33","v":0},{"$f":"'Income - Own'!EO33","v":0},{"$f":"'Income - Own'!EP33","v":0},{"$f":"'Income - Own'!EQ33","v":0},{"$f":"'Income - Own'!ER33","v":0},{"$f":"'Income - Own'!ES33","v":0},{"$f":"'Income - Own'!ET33","v":0},{"$f":"'Income - Own'!EU33","v":0},{"$f":"'Income - Own'!EV33","v":0},{"$f":"'Income - Own'!EW33","v":0},{"$f":"'Income - Own'!EX33","v":0},{"$f":"'Income - Own'!EY33","v":0},{"$f":"'Income - Own'!EZ33","v":0},{"$f":"'Income - Own'!FA33","v":0},{"$f":"'Income - Own'!FB33","v":0},{"$f":"'Income - Own'!FC33","v":0},{"$f":"'Income - Own'!FD33","v":0},{"$f":"'Income - Own'!FE33","v":0},{"$f":"'Income - Own'!FF33","v":0},{"$f":"'Income - Own'!FG33","v":0},{"$f":"'Income - Own'!FH33","v":0},{"$f":"'Income - Own'!FI33","v":0},{"$f":"'Income - Own'!FJ33","v":0},{"$f":"'Income - Own'!FK33","v":0},{"$f":"'Income - Own'!FL33","v":0},{"$f":"'Income - Own'!FM33","v":0},{"$f":"'Income - Own'!FN33","v":0},{"$f":"'Income - Own'!FO33","v":0},{"$f":"'Income - Own'!FP33","v":0},{"$f":"'Income - Own'!FQ33","v":0},{"$f":"'Income - Own'!FR33","v":0},{"$f":"'Income - Own'!FS33","v":0},{"$f":"'Income - Own'!FT33","v":0},{"$f":"'Income - Own'!FU33","v":0},{"$f":"'Income - Own'!FV33","v":0},{"$f":"'Income - Own'!FW33","v":0},{"$f":"'Income - Own'!FX33","v":0},{"$f":"'Income - Own'!FY33","v":0},{"$f":"'Income - Own'!FZ33","v":0},{"$f":"'Income - Own'!GA33","v":0},{"$f":"'Income - Own'!GB33","v":0},{"$f":"'Income - Own'!GC33","v":0},{"$f":"'Income - Own'!GD33","v":0},{"$f":"'Income - Own'!GE33","v":0},{"$f":"'Income - Own'!GF33","v":0},{"$f":"'Income - Own'!GG33","v":0},{"$f":"'Income - Own'!GH33","v":0},{"$f":"'Income - Own'!GI33","v":0}]
[312,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B312+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B34","v":0},{"$f":"'Income - Own'!C34","v":0},{"$f":"'Income - Own'!D34","v":0},{"$f":"'Income - Own'!E34","v":0},{"$f":"'Income - Own'!F34","v":0},{"$f":"'Income - Own'!G34","v":0},{"$f":"'Income - Own'!H34","v":0},{"$f":"'Income - Own'!I34","v":0},{"$f":"'Income - Own'!J34","v":0},{"$f":"'Income - Own'!K34","v":0},{"$f":"'Income - Own'!L34","v":0},{"$f":"'Income - Own'!M34","v":0},{"$f":"'Income - Own'!N34","v":0},{"$f":"'Income - Own'!O34","v":0},{"$f":"'Income - Own'!P34","v":0},{"$f":"'Income - Own'!Q34","v":0},{"$f":"'Income - Own'!R34","v":0},{"$f":"'Income - Own'!S34","v":0},{"$f":"'Income - Own'!T34","v":0},{"$f":"'Income - Own'!U34","v":0},{"$f":"'Income - Own'!V34","v":0},{"$f":"'Income - Own'!W34","v":0},{"$f":"'Income - Own'!X34","v":0},{"$f":"'Income - Own'!Y34","v":0},{"$f":"'Income - Own'!Z34","v":0},{"$f":"'Income - Own'!AA34","v":0},{"$f":"'Income - Own'!AB34","v":0},{"$f":"'Income - Own'!AC34","v":0},{"$f":"'Income - Own'!AD34","v":0},{"$f":"'Income - Own'!AE34","v":0},{"$f":"'Income - Own'!AF34","v":0},{"$f":"'Income - Own'!AG34","v":0},{"$f":"'Income - Own'!AH34","v":0},{"$f":"'Income - Own'!AI34","v":0},{"$f":"'Income - Own'!AJ34","v":0},{"$f":"'Income - Own'!AK34","v":0},{"$f":"'Income - Own'!AL34","v":0},{"$f":"'Income - Own'!AM34","v":0},{"$f":"'Income - Own'!AN34","v":0},{"$f":"'Income - Own'!AO34","v":0},{"$f":"'Income - Own'!AP34","v":0},{"$f":"'Income - Own'!AQ34","v":0},{"$f":"'Income - Own'!AR34","v":0},{"$f":"'Income - Own'!AS34","v":0},{"$f":"'Income - Own'!AT34","v":0},{"$f":"'Income - Own'!AU34","v":0},{"$f":"'Income - Own'!AV34","v":0},{"$f":"'Income - Own'!AW34","v":0},{"$f":"'Income - Own'!AX34","v":0},{"$f":"'Income - Own'!AY34","v":0},{"$f":"'Income - Own'!AZ34","v":0},{"$f":"'Income - Own'!BA34","v":0},{"$f":"'Income - Own'!BB34","v":0},{"$f":"'Income - Own'!BC34","v":0},{"$f":"'Income - Own'!BD34","v":0},{"$f":"'Income - Own'!BE34","v":0},{"$f":"'Income - Own'!BF34","v":0},{"$f":"'Income - Own'!BG34","v":0},{"$f":"'Income - Own'!BH34","v":0},{"$f":"'Income - Own'!BI34","v":0},{"$f":"'Income - Own'!BJ34","v":0},{"$f":"'Income - Own'!BK34","v":0},{"$f":"'Income - Own'!BL34","v":0},{"$f":"'Income - Own'!BM34","v":0},{"$f":"'Income - Own'!BN34","v":0},{"$f":"'Income - Own'!BO34","v":0},{"$f":"'Income - Own'!BP34","v":0},{"$f":"'Income - Own'!BQ34","v":0},{"$f":"'Income - Own'!BR34","v":0},{"$f":"'Income - Own'!BS34","v":0},{"$f":"'Income - Own'!BT34","v":0},{"$f":"'Income - Own'!BU34","v":0},{"$f":"'Income - Own'!BV34","v":0},{"$f":"'Income - Own'!BW34","v":0},{"$f":"'Income - Own'!BX34","v":0},{"$f":"'Income - Own'!BY34","v":0},{"$f":"'Income - Own'!BZ34","v":0},{"$f":"'Income - Own'!CA34","v":0},{"$f":"'Income - Own'!CB34","v":0},{"$f":"'Income - Own'!CC34","v":0},{"$f":"'Income - Own'!CD34","v":0},{"$f":"'Income - Own'!CE34","v":0},{"$f":"'Income - Own'!CF34","v":0},{"$f":"'Income - Own'!CG34","v":0},{"$f":"'Income - Own'!CH34","v":0},{"$f":"'Income - Own'!CI34","v":0},{"$f":"'Income - Own'!CJ34","v":0},{"$f":"'Income - Own'!CK34","v":0},{"$f":"'Income - Own'!CL34","v":0},{"$f":"'Income - Own'!CM34","v":0},{"$f":"'Income - Own'!CN34","v":0},{"$f":"'Income - Own'!CO34","v":0},{"$f":"'Income - Own'!CP34","v":0},{"$f":"'Income - Own'!CQ34","v":0},{"$f":"'Income - Own'!CR34","v":0},{"$f":"'Income - Own'!CS34","v":0},{"$f":"'Income - Own'!CT34","v":0},{"$f":"'Income - Own'!CU34","v":0},{"$f":"'Income - Own'!CV34","v":0},{"$f":"'Income - Own'!CW34","v":0},{"$f":"'Income - Own'!CX34","v":0},{"$f":"'Income - Own'!CY34","v":0},{"$f":"'Income - Own'!CZ34","v":0},{"$f":"'Income - Own'!DA34","v":0},{"$f":"'Income - Own'!DB34","v":0},{"$f":"'Income - Own'!DC34","v":0},{"$f":"'Income - Own'!DD34","v":0},{"$f":"'Income - Own'!DE34","v":0},{"$f":"'Income - Own'!DF34","v":0},{"$f":"'Income - Own'!DG34","v":0},{"$f":"'Income - Own'!DH34","v":0},{"$f":"'Income - Own'!DI34","v":0},{"$f":"'Income - Own'!DJ34","v":0},{"$f":"'Income - Own'!DK34","v":0},{"$f":"'Income - Own'!DL34","v":0},{"$f":"'Income - Own'!DM34","v":0},{"$f":"'Income - Own'!DN34","v":0},{"$f":"'Income - Own'!DO34","v":0},{"$f":"'Income - Own'!DP34","v":0},{"$f":"'Income - Own'!DQ34","v":0},{"$f":"'Income - Own'!DR34","v":0},{"$f":"'Income - Own'!DS34","v":0},{"$f":"'Income - Own'!DT34","v":0},{"$f":"'Income - Own'!DU34","v":0},{"$f":"'Income - Own'!DV34","v":0},{"$f":"'Income - Own'!DW34","v":0},{"$f":"'Income - Own'!DX34","v":0},{"$f":"'Income - Own'!DY34","v":0},{"$f":"'Income - Own'!DZ34","v":0},{"$f":"'Income - Own'!EA34","v":0},{"$f":"'Income - Own'!EB34","v":0},{"$f":"'Income - Own'!EC34","v":0},{"$f":"'Income - Own'!ED34","v":0},{"$f":"'Income - Own'!EE34","v":0},{"$f":"'Income - Own'!EF34","v":0},{"$f":"'Income - Own'!EG34","v":0},{"$f":"'Income - Own'!EH34","v":0},{"$f":"'Income - Own'!EI34","v":0},{"$f":"'Income - Own'!EJ34","v":0},{"$f":"'Income - Own'!EK34","v":0},{"$f":"'Income - Own'!EL34","v":0},{"$f":"'Income - Own'!EM34","v":0},{"$f":"'Income - Own'!EN34","v":0},{"$f":"'Income - Own'!EO34","v":0},{"$f":"'Income - Own'!EP34","v":0},{"$f":"'Income - Own'!EQ34","v":0},{"$f":"'Income - Own'!ER34","v":0},{"$f":"'Income - Own'!ES34","v":0},{"$f":"'Income - Own'!ET34","v":0},{"$f":"'Income - Own'!EU34","v":0},{"$f":"'Income - Own'!EV34","v":0},{"$f":"'Income - Own'!EW34","v":0},{"$f":"'Income - Own'!EX34","v":0},{"$f":"'Income - Own'!EY34","v":0},{"$f":"'Income - Own'!EZ34","v":0},{"$f":"'Income - Own'!FA34","v":0},{"$f":"'Income - Own'!FB34","v":0},{"$f":"'Income - Own'!FC34","v":0},{"$f":"'Income - Own'!FD34","v":0},{"$f":"'Income - Own'!FE34","v":0},{"$f":"'Income - Own'!FF34","v":0},{"$f":"'Income - Own'!FG34","v":0},{"$f":"'Income - Own'!FH34","v":0},{"$f":"'Income - Own'!FI34","v":0},{"$f":"'Income - Own'!FJ34","v":0},{"$f":"'Income - Own'!FK34","v":0},{"$f":"'Income - Own'!FL34","v":0},{"$f":"'Income - Own'!FM34","v":0},{"$f":"'Income - Own'!FN34","v":0},{"$f":"'Income - Own'!FO34","v":0},{"$f":"'Income - Own'!FP34","v":0},{"$f":"'Income - Own'!FQ34","v":0},{"$f":"'Income - Own'!FR34","v":0},{"$f":"'Income - Own'!FS34","v":0},{"$f":"'Income - Own'!FT34","v":0},{"$f":"'Income - Own'!FU34","v":0},{"$f":"'Income - Own'!FV34","v":0},{"$f":"'Income - Own'!FW34","v":0},{"$f":"'Income - Own'!FX34","v":0},{"$f":"'Income - Own'!FY34","v":0},{"$f":"'Income - Own'!FZ34","v":0},{"$f":"'Income - Own'!GA34","v":0},{"$f":"'Income - Own'!GB34","v":0},{"$f":"'Income - Own'!GC34","v":0},{"$f":"'Income - Own'!GD34","v":0},{"$f":"'Income - Own'!GE34","v":0},{"$f":"'Income - Own'!GF34","v":0},{"$f":"'Income - Own'!GG34","v":0},{"$f":"'Income - Own'!GH34","v":0},{"$f":"'Income - Own'!GI34","v":0}]
[313,24,{"$f":"SUMPRODUCT(D313:AI313,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B313+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B35","v":0},{"$f":"'Income - Own'!C35","v":0},{"$f":"'Income - Own'!D35","v":0},{"$f":"'Income - Own'!E35","v":0},{"$f":"'Income - Own'!F35","v":0},{"$f":"'Income - Own'!G35","v":0},{"$f":"'Income - Own'!H35","v":0},{"$f":"'Income - Own'!I35","v":0},{"$f":"'Income - Own'!J35","v":0},{"$f":"'Income - Own'!K35","v":0},{"$f":"'Income - Own'!L35","v":0},{"$f":"'Income - Own'!M35","v":0},{"$f":"'Income - Own'!N35","v":0},{"$f":"'Income - Own'!O35","v":0},{"$f":"'Income - Own'!P35","v":0},{"$f":"'Income - Own'!Q35","v":0},{"$f":"'Income - Own'!R35","v":0},{"$f":"'Income - Own'!S35","v":0},{"$f":"'Income - Own'!T35","v":0},{"$f":"'Income - Own'!U35","v":0},{"$f":"'Income - Own'!V35","v":0},{"$f":"'Income - Own'!W35","v":0},{"$f":"'Income - Own'!X35","v":0},{"$f":"'Income - Own'!Y35","v":0},{"$f":"'Income - Own'!Z35","v":0},{"$f":"'Income - Own'!AA35","v":0},{"$f":"'Income - Own'!AB35","v":0},{"$f":"'Income - Own'!AC35","v":0},{"$f":"'Income - Own'!AD35","v":0},{"$f":"'Income - Own'!AE35","v":0},{"$f":"'Income - Own'!AF35","v":0},{"$f":"'Income - Own'!AG35","v":0},{"$f":"'Income - Own'!AH35","v":0},{"$f":"'Income - Own'!AI35","v":0},{"$f":"'Income - Own'!AJ35","v":0},{"$f":"'Income - Own'!AK35","v":0},{"$f":"'Income - Own'!AL35","v":0},{"$f":"'Income - Own'!AM35","v":0},{"$f":"'Income - Own'!AN35","v":0},{"$f":"'Income - Own'!AO35","v":0},{"$f":"'Income - Own'!AP35","v":0},{"$f":"'Income - Own'!AQ35","v":0},{"$f":"'Income - Own'!AR35","v":0},{"$f":"'Income - Own'!AS35","v":0},{"$f":"'Income - Own'!AT35","v":0},{"$f":"'Income - Own'!AU35","v":0},{"$f":"'Income - Own'!AV35","v":0},{"$f":"'Income - Own'!AW35","v":0},{"$f":"'Income - Own'!AX35","v":0},{"$f":"'Income - Own'!AY35","v":0},{"$f":"'Income - Own'!AZ35","v":0},{"$f":"'Income - Own'!BA35","v":0},{"$f":"'Income - Own'!BB35","v":0},{"$f":"'Income - Own'!BC35","v":0},{"$f":"'Income - Own'!BD35","v":0},{"$f":"'Income - Own'!BE35","v":0},{"$f":"'Income - Own'!BF35","v":0},{"$f":"'Income - Own'!BG35","v":0},{"$f":"'Income - Own'!BH35","v":0},{"$f":"'Income - Own'!BI35","v":0},{"$f":"'Income - Own'!BJ35","v":0},{"$f":"'Income - Own'!BK35","v":0},{"$f":"'Income - Own'!BL35","v":0},{"$f":"'Income - Own'!BM35","v":0},{"$f":"'Income - Own'!BN35","v":0},{"$f":"'Income - Own'!BO35","v":0},{"$f":"'Income - Own'!BP35","v":0},{"$f":"'Income - Own'!BQ35","v":0},{"$f":"'Income - Own'!BR35","v":0},{"$f":"'Income - Own'!BS35","v":0},{"$f":"'Income - Own'!BT35","v":0},{"$f":"'Income - Own'!BU35","v":0},{"$f":"'Income - Own'!BV35","v":0},{"$f":"'Income - Own'!BW35","v":0},{"$f":"'Income - Own'!BX35","v":0},{"$f":"'Income - Own'!BY35","v":0},{"$f":"'Income - Own'!BZ35","v":0},{"$f":"'Income - Own'!CA35","v":0},{"$f":"'Income - Own'!CB35","v":0},{"$f":"'Income - Own'!CC35","v":0},{"$f":"'Income - Own'!CD35","v":0},{"$f":"'Income - Own'!CE35","v":0},{"$f":"'Income - Own'!CF35","v":0},{"$f":"'Income - Own'!CG35","v":0},{"$f":"'Income - Own'!CH35","v":0},{"$f":"'Income - Own'!CI35","v":0},{"$f":"'Income - Own'!CJ35","v":0},{"$f":"'Income - Own'!CK35","v":0},{"$f":"'Income - Own'!CL35","v":0},{"$f":"'Income - Own'!CM35","v":0},{"$f":"'Income - Own'!CN35","v":0},{"$f":"'Income - Own'!CO35","v":0},{"$f":"'Income - Own'!CP35","v":0},{"$f":"'Income - Own'!CQ35","v":0},{"$f":"'Income - Own'!CR35","v":0},{"$f":"'Income - Own'!CS35","v":0},{"$f":"'Income - Own'!CT35","v":0},{"$f":"'Income - Own'!CU35","v":0},{"$f":"'Income - Own'!CV35","v":0},{"$f":"'Income - Own'!CW35","v":0},{"$f":"'Income - Own'!CX35","v":0},{"$f":"'Income - Own'!CY35","v":0},{"$f":"'Income - Own'!CZ35","v":0},{"$f":"'Income - Own'!DA35","v":0},{"$f":"'Income - Own'!DB35","v":0},{"$f":"'Income - Own'!DC35","v":0},{"$f":"'Income - Own'!DD35","v":0},{"$f":"'Income - Own'!DE35","v":0},{"$f":"'Income - Own'!DF35","v":0},{"$f":"'Income - Own'!DG35","v":0},{"$f":"'Income - Own'!DH35","v":0},{"$f":"'Income - Own'!DI35","v":0},{"$f":"'Income - Own'!DJ35","v":0},{"$f":"'Income - Own'!DK35","v":0},{"$f":"'Income - Own'!DL35","v":0},{"$f":"'Income - Own'!DM35","v":0},{"$f":"'Income - Own'!DN35","v":0},{"$f":"'Income - Own'!DO35","v":0},{"$f":"'Income - Own'!DP35","v":0},{"$f":"'Income - Own'!DQ35","v":0},{"$f":"'Income - Own'!DR35","v":0},{"$f":"'Income - Own'!DS35","v":0},{"$f":"'Income - Own'!DT35","v":0},{"$f":"'Income - Own'!DU35","v":0},{"$f":"'Income - Own'!DV35","v":0},{"$f":"'Income - Own'!DW35","v":0},{"$f":"'Income - Own'!DX35","v":0},{"$f":"'Income - Own'!DY35","v":0},{"$f":"'Income - Own'!DZ35","v":0},{"$f":"'Income - Own'!EA35","v":0},{"$f":"'Income - Own'!EB35","v":0},{"$f":"'Income - Own'!EC35","v":0},{"$f":"'Income - Own'!ED35","v":0},{"$f":"'Income - Own'!EE35","v":0},{"$f":"'Income - Own'!EF35","v":0},{"$f":"'Income - Own'!EG35","v":0},{"$f":"'Income - Own'!EH35","v":0},{"$f":"'Income - Own'!EI35","v":0},{"$f":"'Income - Own'!EJ35","v":0},{"$f":"'Income - Own'!EK35","v":0},{"$f":"'Income - Own'!EL35","v":0},{"$f":"'Income - Own'!EM35","v":0},{"$f":"'Income - Own'!EN35","v":0},{"$f":"'Income - Own'!EO35","v":0},{"$f":"'Income - Own'!EP35","v":0},{"$f":"'Income - Own'!EQ35","v":0},{"$f":"'Income - Own'!ER35","v":0},{"$f":"'Income - Own'!ES35","v":0},{"$f":"'Income - Own'!ET35","v":0},{"$f":"'Income - Own'!EU35","v":0},{"$f":"'Income - Own'!EV35","v":0},{"$f":"'Income - Own'!EW35","v":0},{"$f":"'Income - Own'!EX35","v":0},{"$f":"'Income - Own'!EY35","v":0},{"$f":"'Income - Own'!EZ35","v":0},{"$f":"'Income - Own'!FA35","v":0},{"$f":"'Income - Own'!FB35","v":0},{"$f":"'Income - Own'!FC35","v":0},{"$f":"'Income - Own'!FD35","v":0},{"$f":"'Income - Own'!FE35","v":0},{"$f":"'Income - Own'!FF35","v":0},{"$f":"'Income - Own'!FG35","v":0},{"$f":"'Income - Own'!FH35","v":0},{"$f":"'Income - Own'!FI35","v":0},{"$f":"'Income - Own'!FJ35","v":0},{"$f":"'Income - Own'!FK35","v":0},{"$f":"'Income - Own'!FL35","v":0},{"$f":"'Income - Own'!FM35","v":0},{"$f":"'Income - Own'!FN35","v":0},{"$f":"'Income - Own'!FO35","v":0},{"$f":"'Income - Own'!FP35","v":0},{"$f":"'Income - Own'!FQ35","v":0},{"$f":"'Income - Own'!FR35","v":0},{"$f":"'Income - Own'!FS35","v":0},{"$f":"'Income - Own'!FT35","v":0},{"$f":"'Income - Own'!FU35","v":0},{"$f":"'Income - Own'!FV35","v":0},{"$f":"'Income - Own'!FW35","v":0},{"$f":"'Income - Own'!FX35","v":0},{"$f":"'Income - Own'!FY35","v":0},{"$f":"'Income - Own'!FZ35","v":0},{"$f":"'Income - Own'!GA35","v":0},{"$f":"'Income - Own'!GB35","v":0},{"$f":"'Income - Own'!GC35","v":0},{"$f":"'Income - Own'!GD35","v":0},{"$f":"'Income - Own'!GE35","v":0},{"$f":"'Income - Own'!GF35","v":0},{"$f":"'Income - Own'!GG35","v":0},{"$f":"'Income - Own'!GH35","v":0},{"$f":"'Income - Own'!GI35","v":0}]
[314,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B314+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B36","v":0},{"$f":"'Income - Own'!C36","v":0},{"$f":"'Income - Own'!D36","v":0},{"$f":"'Income - Own'!E36","v":0},{"$f":"'Income - Own'!F36","v":0},{"$f":"'Income - Own'!G36","v":0},{"$f":"'Income - Own'!H36","v":0},{"$f":"'Income - Own'!I36","v":0},{"$f":"'Income - Own'!J36","v":0},{"$f":"'Income - Own'!K36","v":0},{"$f":"'Income - Own'!L36","v":0},{"$f":"'Income - Own'!M36","v":0},{"$f":"'Income - Own'!N36","v":0},{"$f":"'Income - Own'!O36","v":0},{"$f":"'Income - Own'!P36","v":0},{"$f":"'Income - Own'!Q36","v":0},{"$f":"'Income - Own'!R36","v":0},{"$f":"'Income - Own'!S36","v":0},{"$f":"'Income - Own'!T36","v":0},{"$f":"'Income - Own'!U36","v":0},{"$f":"'Income - Own'!V36","v":0},{"$f":"'Income - Own'!W36","v":0},{"$f":"'Income - Own'!X36","v":0},{"$f":"'Income - Own'!Y36","v":0},{"$f":"'Income - Own'!Z36","v":0},{"$f":"'Income - Own'!AA36","v":0},{"$f":"'Income - Own'!AB36","v":0},{"$f":"'Income - Own'!AC36","v":0},{"$f":"'Income - Own'!AD36","v":0},{"$f":"'Income - Own'!AE36","v":0},{"$f":"'Income - Own'!AF36","v":0},{"$f":"'Income - Own'!AG36","v":0},{"$f":"'Income - Own'!AH36","v":0},{"$f":"'Income - Own'!AI36","v":0},{"$f":"'Income - Own'!AJ36","v":0},{"$f":"'Income - Own'!AK36","v":0},{"$f":"'Income - Own'!AL36","v":0},{"$f":"'Income - Own'!AM36","v":0},{"$f":"'Income - Own'!AN36","v":0},{"$f":"'Income - Own'!AO36","v":0},{"$f":"'Income - Own'!AP36","v":0},{"$f":"'Income - Own'!AQ36","v":0},{"$f":"'Income - Own'!AR36","v":0},{"$f":"'Income - Own'!AS36","v":0},{"$f":"'Income - Own'!AT36","v":0},{"$f":"'Income - Own'!AU36","v":0},{"$f":"'Income - Own'!AV36","v":0},{"$f":"'Income - Own'!AW36","v":0},{"$f":"'Income - Own'!AX36","v":0},{"$f":"'Income - Own'!AY36","v":0},{"$f":"'Income - Own'!AZ36","v":0},{"$f":"'Income - Own'!BA36","v":0},{"$f":"'Income - Own'!BB36","v":0},{"$f":"'Income - Own'!BC36","v":0},{"$f":"'Income - Own'!BD36","v":0},{"$f":"'Income - Own'!BE36","v":0},{"$f":"'Income - Own'!BF36","v":0},{"$f":"'Income - Own'!BG36","v":0},{"$f":"'Income - Own'!BH36","v":0},{"$f":"'Income - Own'!BI36","v":0},{"$f":"'Income - Own'!BJ36","v":0},{"$f":"'Income - Own'!BK36","v":0},{"$f":"'Income - Own'!BL36","v":0},{"$f":"'Income - Own'!BM36","v":0},{"$f":"'Income - Own'!BN36","v":0},{"$f":"'Income - Own'!BO36","v":0},{"$f":"'Income - Own'!BP36","v":0},{"$f":"'Income - Own'!BQ36","v":0},{"$f":"'Income - Own'!BR36","v":0},{"$f":"'Income - Own'!BS36","v":0},{"$f":"'Income - Own'!BT36","v":0},{"$f":"'Income - Own'!BU36","v":0},{"$f":"'Income - Own'!BV36","v":0},{"$f":"'Income - Own'!BW36","v":0},{"$f":"'Income - Own'!BX36","v":0},{"$f":"'Income - Own'!BY36","v":0},{"$f":"'Income - Own'!BZ36","v":0},{"$f":"'Income - Own'!CA36","v":0},{"$f":"'Income - Own'!CB36","v":0},{"$f":"'Income - Own'!CC36","v":0},{"$f":"'Income - Own'!CD36","v":0},{"$f":"'Income - Own'!CE36","v":0},{"$f":"'Income - Own'!CF36","v":0},{"$f":"'Income - Own'!CG36","v":0},{"$f":"'Income - Own'!CH36","v":0},{"$f":"'Income - Own'!CI36","v":0},{"$f":"'Income - Own'!CJ36","v":0},{"$f":"'Income - Own'!CK36","v":0},{"$f":"'Income - Own'!CL36","v":0},{"$f":"'Income - Own'!CM36","v":0},{"$f":"'Income - Own'!CN36","v":0},{"$f":"'Income - Own'!CO36","v":0},{"$f":"'Income - Own'!CP36","v":0},{"$f":"'Income - Own'!CQ36","v":0},{"$f":"'Income - Own'!CR36","v":0},{"$f":"'Income - Own'!CS36","v":0},{"$f":"'Income - Own'!CT36","v":0},{"$f":"'Income - Own'!CU36","v":0},{"$f":"'Income - Own'!CV36","v":0},{"$f":"'Income - Own'!CW36","v":0},{"$f":"'Income - Own'!CX36","v":0},{"$f":"'Income - Own'!CY36","v":0},{"$f":"'Income - Own'!CZ36","v":0},{"$f":"'Income - Own'!DA36","v":0},{"$f":"'Income - Own'!DB36","v":0},{"$f":"'Income - Own'!DC36","v":0},{"$f":"'Income - Own'!DD36","v":0},{"$f":"'Income - Own'!DE36","v":0},{"$f":"'Income - Own'!DF36","v":0},{"$f":"'Income - Own'!DG36","v":0},{"$f":"'Income - Own'!DH36","v":0},{"$f":"'Income - Own'!DI36","v":0},{"$f":"'Income - Own'!DJ36","v":0},{"$f":"'Income - Own'!DK36","v":0},{"$f":"'Income - Own'!DL36","v":0},{"$f":"'Income - Own'!DM36","v":0},{"$f":"'Income - Own'!DN36","v":0},{"$f":"'Income - Own'!DO36","v":0},{"$f":"'Income - Own'!DP36","v":0},{"$f":"'Income - Own'!DQ36","v":0},{"$f":"'Income - Own'!DR36","v":0},{"$f":"'Income - Own'!DS36","v":0},{"$f":"'Income - Own'!DT36","v":0},{"$f":"'Income - Own'!DU36","v":0},{"$f":"'Income - Own'!DV36","v":0},{"$f":"'Income - Own'!DW36","v":0},{"$f":"'Income - Own'!DX36","v":0},{"$f":"'Income - Own'!DY36","v":0},{"$f":"'Income - Own'!DZ36","v":0},{"$f":"'Income - Own'!EA36","v":0},{"$f":"'Income - Own'!EB36","v":0},{"$f":"'Income - Own'!EC36","v":0},{"$f":"'Income - Own'!ED36","v":0},{"$f":"'Income - Own'!EE36","v":0},{"$f":"'Income - Own'!EF36","v":0},{"$f":"'Income - Own'!EG36","v":0},{"$f":"'Income - Own'!EH36","v":0},{"$f":"'Income - Own'!EI36","v":0},{"$f":"'Income - Own'!EJ36","v":0},{"$f":"'Income - Own'!EK36","v":0},{"$f":"'Income - Own'!EL36","v":0},{"$f":"'Income - Own'!EM36","v":0},{"$f":"'Income - Own'!EN36","v":0},{"$f":"'Income - Own'!EO36","v":0},{"$f":"'Income - Own'!EP36","v":0},{"$f":"'Income - Own'!EQ36","v":0},{"$f":"'Income - Own'!ER36","v":0},{"$f":"'Income - Own'!ES36","v":0},{"$f":"'Income - Own'!ET36","v":0},{"$f":"'Income - Own'!EU36","v":0},{"$f":"'Income - Own'!EV36","v":0},{"$f":"'Income - Own'!EW36","v":0},{"$f":"'Income - Own'!EX36","v":0},{"$f":"'Income - Own'!EY36","v":0},{"$f":"'Income - Own'!EZ36","v":0},{"$f":"'Income - Own'!FA36","v":0},{"$f":"'Income - Own'!FB36","v":0},{"$f":"'Income - Own'!FC36","v":0},{"$f":"'Income - Own'!FD36","v":0},{"$f":"'Income - Own'!FE36","v":0},{"$f":"'Income - Own'!FF36","v":0},{"$f":"'Income - Own'!FG36","v":0},{"$f":"'Income - Own'!FH36","v":0},{"$f":"'Income - Own'!FI36","v":0},{"$f":"'Income - Own'!FJ36","v":0},{"$f":"'Income - Own'!FK36","v":0},{"$f":"'Income - Own'!FL36","v":0},{"$f":"'Income - Own'!FM36","v":0},{"$f":"'Income - Own'!FN36","v":0},{"$f":"'Income - Own'!FO36","v":0},{"$f":"'Income - Own'!FP36","v":0},{"$f":"'Income - Own'!FQ36","v":0},{"$f":"'Income - Own'!FR36","v":0},{"$f":"'Income - Own'!FS36","v":0},{"$f":"'Income - Own'!FT36","v":0},{"$f":"'Income - Own'!FU36","v":0},{"$f":"'Income - Own'!FV36","v":0},{"$f":"'Income - Own'!FW36","v":0},{"$f":"'Income - Own'!FX36","v":0},{"$f":"'Income - Own'!FY36","v":0},{"$f":"'Income - Own'!FZ36","v":0},{"$f":"'Income - Own'!GA36","v":0},{"$f":"'Income - Own'!GB36","v":0},{"$f":"'Income - Own'!GC36","v":0},{"$f":"'Income - Own'!GD36","v":0},{"$f":"'Income - Own'!GE36","v":0},{"$f":"'Income - Own'!GF36","v":0},{"$f":"'Income - Own'!GG36","v":0},{"$f":"'Income - Own'!GH36","v":0},{"$f":"'Income - Own'!GI36","v":0}]
[315,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B315+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B37","v":0},{"$f":"'Income - Own'!C37","v":0},{"$f":"'Income - Own'!D37","v":0},{"$f":"'Income - Own'!E37","v":0},{"$f":"'Income - Own'!F37","v":0},{"$f":"'Income - Own'!G37","v":0},{"$f":"'Income - Own'!H37","v":0},{"$f":"'Income - Own'!I37","v":0},{"$f":"'Income - Own'!J37","v":0},{"$f":"'Income - Own'!K37","v":0},{"$f":"'Income - Own'!L37","v":0},{"$f":"'Income - Own'!M37","v":0},{"$f":"'Income - Own'!N37","v":0},{"$f":"'Income - Own'!O37","v":0},{"$f":"'Income - Own'!P37","v":0},{"$f":"'Income - Own'!Q37","v":0},{"$f":"'Income - Own'!R37","v":0},{"$f":"'Income - Own'!S37","v":0},{"$f":"'Income - Own'!T37","v":0},{"$f":"'Income - Own'!U37","v":0},{"$f":"'Income - Own'!V37","v":0},{"$f":"'Income - Own'!W37","v":0},{"$f":"'Income - Own'!X37","v":0},{"$f":"'Income - Own'!Y37","v":0},{"$f":"'Income - Own'!Z37","v":0},{"$f":"'Income - Own'!AA37","v":0},{"$f":"'Income - Own'!AB37","v":0},{"$f":"'Income - Own'!AC37","v":0},{"$f":"'Income - Own'!AD37","v":0},{"$f":"'Income - Own'!AE37","v":0},{"$f":"'Income - Own'!AF37","v":0},{"$f":"'Income - Own'!AG37","v":0},{"$f":"'Income - Own'!AH37","v":0},{"$f":"'Income - Own'!AI37","v":0},{"$f":"'Income - Own'!AJ37","v":0},{"$f":"'Income - Own'!AK37","v":0},{"$f":"'Income - Own'!AL37","v":0},{"$f":"'Income - Own'!AM37","v":0},{"$f":"'Income - Own'!AN37","v":0},{"$f":"'Income - Own'!AO37","v":0},{"$f":"'Income - Own'!AP37","v":0},{"$f":"'Income - Own'!AQ37","v":0},{"$f":"'Income - Own'!AR37","v":0},{"$f":"'Income - Own'!AS37","v":0},{"$f":"'Income - Own'!AT37","v":0},{"$f":"'Income - Own'!AU37","v":0},{"$f":"'Income - Own'!AV37","v":0},{"$f":"'Income - Own'!AW37","v":0},{"$f":"'Income - Own'!AX37","v":0},{"$f":"'Income - Own'!AY37","v":0},{"$f":"'Income - Own'!AZ37","v":0},{"$f":"'Income - Own'!BA37","v":0},{"$f":"'Income - Own'!BB37","v":0},{"$f":"'Income - Own'!BC37","v":0},{"$f":"'Income - Own'!BD37","v":0},{"$f":"'Income - Own'!BE37","v":0},{"$f":"'Income - Own'!BF37","v":0},{"$f":"'Income - Own'!BG37","v":0},{"$f":"'Income - Own'!BH37","v":0},{"$f":"'Income - Own'!BI37","v":0},{"$f":"'Income - Own'!BJ37","v":0},{"$f":"'Income - Own'!BK37","v":0},{"$f":"'Income - Own'!BL37","v":0},{"$f":"'Income - Own'!BM37","v":0},{"$f":"'Income - Own'!BN37","v":0},{"$f":"'Income - Own'!BO37","v":0},{"$f":"'Income - Own'!BP37","v":0},{"$f":"'Income - Own'!BQ37","v":0},{"$f":"'Income - Own'!BR37","v":0},{"$f":"'Income - Own'!BS37","v":0},{"$f":"'Income - Own'!BT37","v":0},{"$f":"'Income - Own'!BU37","v":0},{"$f":"'Income - Own'!BV37","v":0},{"$f":"'Income - Own'!BW37","v":0},{"$f":"'Income - Own'!BX37","v":0},{"$f":"'Income - Own'!BY37","v":0},{"$f":"'Income - Own'!BZ37","v":0},{"$f":"'Income - Own'!CA37","v":0},{"$f":"'Income - Own'!CB37","v":0},{"$f":"'Income - Own'!CC37","v":0},{"$f":"'Income - Own'!CD37","v":0},{"$f":"'Income - Own'!CE37","v":0},{"$f":"'Income - Own'!CF37","v":0},{"$f":"'Income - Own'!CG37","v":0},{"$f":"'Income - Own'!CH37","v":0},{"$f":"'Income - Own'!CI37","v":0},{"$f":"'Income - Own'!CJ37","v":0},{"$f":"'Income - Own'!CK37","v":0},{"$f":"'Income - Own'!CL37","v":0},{"$f":"'Income - Own'!CM37","v":0},{"$f":"'Income - Own'!CN37","v":0},{"$f":"'Income - Own'!CO37","v":0},{"$f":"'Income - Own'!CP37","v":0},{"$f":"'Income - Own'!CQ37","v":0},{"$f":"'Income - Own'!CR37","v":0},{"$f":"'Income - Own'!CS37","v":0},{"$f":"'Income - Own'!CT37","v":0},{"$f":"'Income - Own'!CU37","v":0},{"$f":"'Income - Own'!CV37","v":0},{"$f":"'Income - Own'!CW37","v":0},{"$f":"'Income - Own'!CX37","v":0},{"$f":"'Income - Own'!CY37","v":0},{"$f":"'Income - Own'!CZ37","v":0},{"$f":"'Income - Own'!DA37","v":0},{"$f":"'Income - Own'!DB37","v":0},{"$f":"'Income - Own'!DC37","v":0},{"$f":"'Income - Own'!DD37","v":0},{"$f":"'Income - Own'!DE37","v":0},{"$f":"'Income - Own'!DF37","v":0},{"$f":"'Income - Own'!DG37","v":0},{"$f":"'Income - Own'!DH37","v":0},{"$f":"'Income - Own'!DI37","v":0},{"$f":"'Income - Own'!DJ37","v":0},{"$f":"'Income - Own'!DK37","v":0},{"$f":"'Income - Own'!DL37","v":0},{"$f":"'Income - Own'!DM37","v":0},{"$f":"'Income - Own'!DN37","v":0},{"$f":"'Income - Own'!DO37","v":0},{"$f":"'Income - Own'!DP37","v":0},{"$f":"'Income - Own'!DQ37","v":0},{"$f":"'Income - Own'!DR37","v":0},{"$f":"'Income - Own'!DS37","v":0},{"$f":"'Income - Own'!DT37","v":0},{"$f":"'Income - Own'!DU37","v":0},{"$f":"'Income - Own'!DV37","v":0},{"$f":"'Income - Own'!DW37","v":0},{"$f":"'Income - Own'!DX37","v":0},{"$f":"'Income - Own'!DY37","v":0},{"$f":"'Income - Own'!DZ37","v":0},{"$f":"'Income - Own'!EA37","v":0},{"$f":"'Income - Own'!EB37","v":0},{"$f":"'Income - Own'!EC37","v":0},{"$f":"'Income - Own'!ED37","v":0},{"$f":"'Income - Own'!EE37","v":0},{"$f":"'Income - Own'!EF37","v":0},{"$f":"'Income - Own'!EG37","v":0},{"$f":"'Income - Own'!EH37","v":0},{"$f":"'Income - Own'!EI37","v":0},{"$f":"'Income - Own'!EJ37","v":0},{"$f":"'Income - Own'!EK37","v":0},{"$f":"'Income - Own'!EL37","v":0},{"$f":"'Income - Own'!EM37","v":0},{"$f":"'Income - Own'!EN37","v":0},{"$f":"'Income - Own'!EO37","v":0},{"$f":"'Income - Own'!EP37","v":0},{"$f":"'Income - Own'!EQ37","v":0},{"$f":"'Income - Own'!ER37","v":0},{"$f":"'Income - Own'!ES37","v":0},{"$f":"'Income - Own'!ET37","v":0},{"$f":"'Income - Own'!EU37","v":0},{"$f":"'Income - Own'!EV37","v":0},{"$f":"'Income - Own'!EW37","v":0},{"$f":"'Income - Own'!EX37","v":0},{"$f":"'Income - Own'!EY37","v":0},{"$f":"'Income - Own'!EZ37","v":0},{"$f":"'Income - Own'!FA37","v":0},{"$f":"'Income - Own'!FB37","v":0},{"$f":"'Income - Own'!FC37","v":0},{"$f":"'Income - Own'!FD37","v":0},{"$f":"'Income - Own'!FE37","v":0},{"$f":"'Income - Own'!FF37","v":0},{"$f":"'Income - Own'!FG37","v":0},{"$f":"'Income - Own'!FH37","v":0},{"$f":"'Income - Own'!FI37","v":0},{"$f":"'Income - Own'!FJ37","v":0},{"$f":"'Income - Own'!FK37","v":0},{"$f":"'Income - Own'!FL37","v":0},{"$f":"'Income - Own'!FM37","v":0},{"$f":"'Income - Own'!FN37","v":0},{"$f":"'Income - Own'!FO37","v":0},{"$f":"'Income - Own'!FP37","v":0},{"$f":"'Income - Own'!FQ37","v":0},{"$f":"'Income - Own'!FR37","v":0},{"$f":"'Income - Own'!FS37","v":0},{"$f":"'Income - Own'!FT37","v":0},{"$f":"'Income - Own'!FU37","v":0},{"$f":"'Income - Own'!FV37","v":0},{"$f":"'Income - Own'!FW37","v":0},{"$f":"'Income - Own'!FX37","v":0},{"$f":"'Income - Own'!FY37","v":0},{"$f":"'Income - Own'!FZ37","v":0},{"$f":"'Income - Own'!GA37","v":0},{"$f":"'Income - Own'!GB37","v":0},{"$f":"'Income - Own'!GC37","v":0},{"$f":"'Income - Own'!GD37","v":0},{"$f":"'Income - Own'!GE37","v":0},{"$f":"'Income - Own'!GF37","v":0},{"$f":"'Income - Own'!GG37","v":0},{"$f":"'Income - Own'!GH37","v":0},{"$f":"'Income - Own'!GI37","v":0}]
[316,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B316+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B38","v":0},{"$f":"'Income - Own'!C38","v":0},{"$f":"'Income - Own'!D38","v":0},{"$f":"'Income - Own'!E38","v":0},{"$f":"'Income - Own'!F38","v":0},{"$f":"'Income - Own'!G38","v":0},{"$f":"'Income - Own'!H38","v":0},{"$f":"'Income - Own'!I38","v":0},{"$f":"'Income - Own'!J38","v":0},{"$f":"'Income - Own'!K38","v":0},{"$f":"'Income - Own'!L38","v":0},{"$f":"'Income - Own'!M38","v":0},{"$f":"'Income - Own'!N38","v":0},{"$f":"'Income - Own'!O38","v":0},{"$f":"'Income - Own'!P38","v":0},{"$f":"'Income - Own'!Q38","v":0},{"$f":"'Income - Own'!R38","v":0},{"$f":"'Income - Own'!S38","v":0},{"$f":"'Income - Own'!T38","v":0},{"$f":"'Income - Own'!U38","v":0},{"$f":"'Income - Own'!V38","v":0},{"$f":"'Income - Own'!W38","v":0},{"$f":"'Income - Own'!X38","v":0},{"$f":"'Income - Own'!Y38","v":0},{"$f":"'Income - Own'!Z38","v":0},{"$f":"'Income - Own'!AA38","v":0},{"$f":"'Income - Own'!AB38","v":0},{"$f":"'Income - Own'!AC38","v":0},{"$f":"'Income - Own'!AD38","v":0},{"$f":"'Income - Own'!AE38","v":0},{"$f":"'Income - Own'!AF38","v":0},{"$f":"'Income - Own'!AG38","v":0},{"$f":"'Income - Own'!AH38","v":0},{"$f":"'Income - Own'!AI38","v":0},{"$f":"'Income - Own'!AJ38","v":0},{"$f":"'Income - Own'!AK38","v":0},{"$f":"'Income - Own'!AL38","v":0},{"$f":"'Income - Own'!AM38","v":0},{"$f":"'Income - Own'!AN38","v":0},{"$f":"'Income - Own'!AO38","v":0},{"$f":"'Income - Own'!AP38","v":0},{"$f":"'Income - Own'!AQ38","v":0},{"$f":"'Income - Own'!AR38","v":0},{"$f":"'Income - Own'!AS38","v":0},{"$f":"'Income - Own'!AT38","v":0},{"$f":"'Income - Own'!AU38","v":0},{"$f":"'Income - Own'!AV38","v":0},{"$f":"'Income - Own'!AW38","v":0},{"$f":"'Income - Own'!AX38","v":0},{"$f":"'Income - Own'!AY38","v":0},{"$f":"'Income - Own'!AZ38","v":0},{"$f":"'Income - Own'!BA38","v":0},{"$f":"'Income - Own'!BB38","v":0},{"$f":"'Income - Own'!BC38","v":0},{"$f":"'Income - Own'!BD38","v":0},{"$f":"'Income - Own'!BE38","v":0},{"$f":"'Income - Own'!BF38","v":0},{"$f":"'Income - Own'!BG38","v":0},{"$f":"'Income - Own'!BH38","v":0},{"$f":"'Income - Own'!BI38","v":0},{"$f":"'Income - Own'!BJ38","v":0},{"$f":"'Income - Own'!BK38","v":0},{"$f":"'Income - Own'!BL38","v":0},{"$f":"'Income - Own'!BM38","v":0},{"$f":"'Income - Own'!BN38","v":0},{"$f":"'Income - Own'!BO38","v":0},{"$f":"'Income - Own'!BP38","v":0},{"$f":"'Income - Own'!BQ38","v":0},{"$f":"'Income - Own'!BR38","v":0},{"$f":"'Income - Own'!BS38","v":0},{"$f":"'Income - Own'!BT38","v":0},{"$f":"'Income - Own'!BU38","v":0},{"$f":"'Income - Own'!BV38","v":0},{"$f":"'Income - Own'!BW38","v":0},{"$f":"'Income - Own'!BX38","v":0},{"$f":"'Income - Own'!BY38","v":0},{"$f":"'Income - Own'!BZ38","v":0},{"$f":"'Income - Own'!CA38","v":0},{"$f":"'Income - Own'!CB38","v":0},{"$f":"'Income - Own'!CC38","v":0},{"$f":"'Income - Own'!CD38","v":0},{"$f":"'Income - Own'!CE38","v":0},{"$f":"'Income - Own'!CF38","v":0},{"$f":"'Income - Own'!CG38","v":0},{"$f":"'Income - Own'!CH38","v":0},{"$f":"'Income - Own'!CI38","v":0},{"$f":"'Income - Own'!CJ38","v":0},{"$f":"'Income - Own'!CK38","v":0},{"$f":"'Income - Own'!CL38","v":0},{"$f":"'Income - Own'!CM38","v":0},{"$f":"'Income - Own'!CN38","v":0},{"$f":"'Income - Own'!CO38","v":0},{"$f":"'Income - Own'!CP38","v":0},{"$f":"'Income - Own'!CQ38","v":0},{"$f":"'Income - Own'!CR38","v":0},{"$f":"'Income - Own'!CS38","v":0},{"$f":"'Income - Own'!CT38","v":0},{"$f":"'Income - Own'!CU38","v":0},{"$f":"'Income - Own'!CV38","v":0},{"$f":"'Income - Own'!CW38","v":0},{"$f":"'Income - Own'!CX38","v":0},{"$f":"'Income - Own'!CY38","v":0},{"$f":"'Income - Own'!CZ38","v":0},{"$f":"'Income - Own'!DA38","v":0},{"$f":"'Income - Own'!DB38","v":0},{"$f":"'Income - Own'!DC38","v":0},{"$f":"'Income - Own'!DD38","v":0},{"$f":"'Income - Own'!DE38","v":0},{"$f":"'Income - Own'!DF38","v":0},{"$f":"'Income - Own'!DG38","v":0},{"$f":"'Income - Own'!DH38","v":0},{"$f":"'Income - Own'!DI38","v":0},{"$f":"'Income - Own'!DJ38","v":0},{"$f":"'Income - Own'!DK38","v":0},{"$f":"'Income - Own'!DL38","v":0},{"$f":"'Income - Own'!DM38","v":0},{"$f":"'Income - Own'!DN38","v":0},{"$f":"'Income - Own'!DO38","v":0},{"$f":"'Income - Own'!DP38","v":0},{"$f":"'Income - Own'!DQ38","v":0},{"$f":"'Income - Own'!DR38","v":0},{"$f":"'Income - Own'!DS38","v":0},{"$f":"'Income - Own'!DT38","v":0},{"$f":"'Income - Own'!DU38","v":0},{"$f":"'Income - Own'!DV38","v":0},{"$f":"'Income - Own'!DW38","v":0},{"$f":"'Income - Own'!DX38","v":0},{"$f":"'Income - Own'!DY38","v":0},{"$f":"'Income - Own'!DZ38","v":0},{"$f":"'Income - Own'!EA38","v":0},{"$f":"'Income - Own'!EB38","v":0},{"$f":"'Income - Own'!EC38","v":0},{"$f":"'Income - Own'!ED38","v":0},{"$f":"'Income - Own'!EE38","v":0},{"$f":"'Income - Own'!EF38","v":0},{"$f":"'Income - Own'!EG38","v":0},{"$f":"'Income - Own'!EH38","v":0},{"$f":"'Income - Own'!EI38","v":0},{"$f":"'Income - Own'!EJ38","v":0},{"$f":"'Income - Own'!EK38","v":0},{"$f":"'Income - Own'!EL38","v":0},{"$f":"'Income - Own'!EM38","v":0},{"$f":"'Income - Own'!EN38","v":0},{"$f":"'Income - Own'!EO38","v":0},{"$f":"'Income - Own'!EP38","v":0},{"$f":"'Income - Own'!EQ38","v":0},{"$f":"'Income - Own'!ER38","v":0},{"$f":"'Income - Own'!ES38","v":0},{"$f":"'Income - Own'!ET38","v":0},{"$f":"'Income - Own'!EU38","v":0},{"$f":"'Income - Own'!EV38","v":0},{"$f":"'Income - Own'!EW38","v":0},{"$f":"'Income - Own'!EX38","v":0},{"$f":"'Income - Own'!EY38","v":0},{"$f":"'Income - Own'!EZ38","v":0},{"$f":"'Income - Own'!FA38","v":0},{"$f":"'Income - Own'!FB38","v":0},{"$f":"'Income - Own'!FC38","v":0},{"$f":"'Income - Own'!FD38","v":0},{"$f":"'Income - Own'!FE38","v":0},{"$f":"'Income - Own'!FF38","v":0},{"$f":"'Income - Own'!FG38","v":0},{"$f":"'Income - Own'!FH38","v":0},{"$f":"'Income - Own'!FI38","v":0},{"$f":"'Income - Own'!FJ38","v":0},{"$f":"'Income - Own'!FK38","v":0},{"$f":"'Income - Own'!FL38","v":0},{"$f":"'Income - Own'!FM38","v":0},{"$f":"'Income - Own'!FN38","v":0},{"$f":"'Income - Own'!FO38","v":0},{"$f":"'Income - Own'!FP38","v":0},{"$f":"'Income - Own'!FQ38","v":0},{"$f":"'Income - Own'!FR38","v":0},{"$f":"'Income - Own'!FS38","v":0},{"$f":"'Income - Own'!FT38","v":0},{"$f":"'Income - Own'!FU38","v":0},{"$f":"'Income - Own'!FV38","v":0},{"$f":"'Income - Own'!FW38","v":0},{"$f":"'Income - Own'!FX38","v":0},{"$f":"'Income - Own'!FY38","v":0},{"$f":"'Income - Own'!FZ38","v":0},{"$f":"'Income - Own'!GA38","v":0},{"$f":"'Income - Own'!GB38","v":0},{"$f":"'Income - Own'!GC38","v":0},{"$f":"'Income - Own'!GD38","v":0},{"$f":"'Income - Own'!GE38","v":0},{"$f":"'Income - Own'!GF38","v":0},{"$f":"'Income - Own'!GG38","v":0},{"$f":"'Income - Own'!GH38","v":0},{"$f":"'Income - Own'!GI38","v":0}]
[317,28,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A317,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A317,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A317,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B317+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B39","v":0},{"$f":"'Income - Own'!C39","v":0},{"$f":"'Income - Own'!D39","v":0},{"$f":"'Income - Own'!E39","v":0},{"$f":"'Income - Own'!F39","v":0},{"$f":"'Income - Own'!G39","v":0},{"$f":"'Income - Own'!H39","v":0},{"$f":"'Income - Own'!I39","v":0},{"$f":"'Income - Own'!J39","v":0},{"$f":"'Income - Own'!K39","v":0},{"$f":"'Income - Own'!L39","v":0},{"$f":"'Income - Own'!M39","v":0},{"$f":"'Income - Own'!N39","v":0},{"$f":"'Income - Own'!O39","v":0},{"$f":"'Income - Own'!P39","v":0},{"$f":"'Income - Own'!Q39","v":0},{"$f":"'Income - Own'!R39","v":0},{"$f":"'Income - Own'!S39","v":0},{"$f":"'Income - Own'!T39","v":0},{"$f":"'Income - Own'!U39","v":0},{"$f":"'Income - Own'!V39","v":0},{"$f":"'Income - Own'!W39","v":0},{"$f":"'Income - Own'!X39","v":0},{"$f":"'Income - Own'!Y39","v":0},{"$f":"'Income - Own'!Z39","v":0},{"$f":"'Income - Own'!AA39","v":0},{"$f":"'Income - Own'!AB39","v":0},{"$f":"'Income - Own'!AC39","v":0},{"$f":"'Income - Own'!AD39","v":0},{"$f":"'Income - Own'!AE39","v":0},{"$f":"'Income - Own'!AF39","v":0},{"$f":"'Income - Own'!AG39","v":0},{"$f":"'Income - Own'!AH39","v":0},{"$f":"'Income - Own'!AI39","v":0},{"$f":"'Income - Own'!AJ39","v":0},{"$f":"'Income - Own'!AK39","v":0},{"$f":"'Income - Own'!AL39","v":0},{"$f":"'Income - Own'!AM39","v":0},{"$f":"'Income - Own'!AN39","v":0},{"$f":"'Income - Own'!AO39","v":0},{"$f":"'Income - Own'!AP39","v":0},{"$f":"'Income - Own'!AQ39","v":0},{"$f":"'Income - Own'!AR39","v":0},{"$f":"'Income - Own'!AS39","v":0},{"$f":"'Income - Own'!AT39","v":0},{"$f":"'Income - Own'!AU39","v":0},{"$f":"'Income - Own'!AV39","v":0},{"$f":"'Income - Own'!AW39","v":0},{"$f":"'Income - Own'!AX39","v":0},{"$f":"'Income - Own'!AY39","v":0},{"$f":"'Income - Own'!AZ39","v":0},{"$f":"'Income - Own'!BA39","v":0},{"$f":"'Income - Own'!BB39","v":0},{"$f":"'Income - Own'!BC39","v":0},{"$f":"'Income - Own'!BD39","v":0},{"$f":"'Income - Own'!BE39","v":0},{"$f":"'Income - Own'!BF39","v":0},{"$f":"'Income - Own'!BG39","v":0},{"$f":"'Income - Own'!BH39","v":0},{"$f":"'Income - Own'!BI39","v":0},{"$f":"'Income - Own'!BJ39","v":0},{"$f":"'Income - Own'!BK39","v":0},{"$f":"'Income - Own'!BL39","v":0},{"$f":"'Income - Own'!BM39","v":0},{"$f":"'Income - Own'!BN39","v":0},{"$f":"'Income - Own'!BO39","v":0},{"$f":"'Income - Own'!BP39","v":0},{"$f":"'Income - Own'!BQ39","v":0},{"$f":"'Income - Own'!BR39","v":0},{"$f":"'Income - Own'!BS39","v":0},{"$f":"'Income - Own'!BT39","v":0},{"$f":"'Income - Own'!BU39","v":0},{"$f":"'Income - Own'!BV39","v":0},{"$f":"'Income - Own'!BW39","v":0},{"$f":"'Income - Own'!BX39","v":0},{"$f":"'Income - Own'!BY39","v":0},{"$f":"'Income - Own'!BZ39","v":0},{"$f":"'Income - Own'!CA39","v":0},{"$f":"'Income - Own'!CB39","v":0},{"$f":"'Income - Own'!CC39","v":0},{"$f":"'Income - Own'!CD39","v":0},{"$f":"'Income - Own'!CE39","v":0},{"$f":"'Income - Own'!CF39","v":0},{"$f":"'Income - Own'!CG39","v":0},{"$f":"'Income - Own'!CH39","v":0},{"$f":"'Income - Own'!CI39","v":0},{"$f":"'Income - Own'!CJ39","v":0},{"$f":"'Income - Own'!CK39","v":0},{"$f":"'Income - Own'!CL39","v":0},{"$f":"'Income - Own'!CM39","v":0},{"$f":"'Income - Own'!CN39","v":0},{"$f":"'Income - Own'!CO39","v":0},{"$f":"'Income - Own'!CP39","v":0},{"$f":"'Income - Own'!CQ39","v":0},{"$f":"'Income - Own'!CR39","v":0},{"$f":"'Income - Own'!CS39","v":0},{"$f":"'Income - Own'!CT39","v":0},{"$f":"'Income - Own'!CU39","v":0},{"$f":"'Income - Own'!CV39","v":0},{"$f":"'Income - Own'!CW39","v":0},{"$f":"'Income - Own'!CX39","v":0},{"$f":"'Income - Own'!CY39","v":0},{"$f":"'Income - Own'!CZ39","v":0},{"$f":"'Income - Own'!DA39","v":0},{"$f":"'Income - Own'!DB39","v":0},{"$f":"'Income - Own'!DC39","v":0},{"$f":"'Income - Own'!DD39","v":0},{"$f":"'Income - Own'!DE39","v":0},{"$f":"'Income - Own'!DF39","v":0},{"$f":"'Income - Own'!DG39","v":0},{"$f":"'Income - Own'!DH39","v":0},{"$f":"'Income - Own'!DI39","v":0},{"$f":"'Income - Own'!DJ39","v":0},{"$f":"'Income - Own'!DK39","v":0},{"$f":"'Income - Own'!DL39","v":0},{"$f":"'Income - Own'!DM39","v":0},{"$f":"'Income - Own'!DN39","v":0},{"$f":"'Income - Own'!DO39","v":0},{"$f":"'Income - Own'!DP39","v":0},{"$f":"'Income - Own'!DQ39","v":0},{"$f":"'Income - Own'!DR39","v":0},{"$f":"'Income - Own'!DS39","v":0},{"$f":"'Income - Own'!DT39","v":0},{"$f":"'Income - Own'!DU39","v":0},{"$f":"'Income - Own'!DV39","v":0},{"$f":"'Income - Own'!DW39","v":0},{"$f":"'Income - Own'!DX39","v":0},{"$f":"'Income - Own'!DY39","v":0},{"$f":"'Income - Own'!DZ39","v":0},{"$f":"'Income - Own'!EA39","v":0},{"$f":"'Income - Own'!EB39","v":0},{"$f":"'Income - Own'!EC39","v":0},{"$f":"'Income - Own'!ED39","v":0},{"$f":"'Income - Own'!EE39","v":0},{"$f":"'Income - Own'!EF39","v":0},{"$f":"'Income - Own'!EG39","v":0},{"$f":"'Income - Own'!EH39","v":0},{"$f":"'Income - Own'!EI39","v":0},{"$f":"'Income - Own'!EJ39","v":0},{"$f":"'Income - Own'!EK39","v":0},{"$f":"'Income - Own'!EL39","v":0},{"$f":"'Income - Own'!EM39","v":0},{"$f":"'Income - Own'!EN39","v":0},{"$f":"'Income - Own'!EO39","v":0},{"$f":"'Income - Own'!EP39","v":0},{"$f":"'Income - Own'!EQ39","v":0},{"$f":"'Income - Own'!ER39","v":0},{"$f":"'Income - Own'!ES39","v":0},{"$f":"'Income - Own'!ET39","v":0},{"$f":"'Income - Own'!EU39","v":0},{"$f":"'Income - Own'!EV39","v":0},{"$f":"'Income - Own'!EW39","v":0},{"$f":"'Income - Own'!EX39","v":0},{"$f":"'Income - Own'!EY39","v":0},{"$f":"'Income - Own'!EZ39","v":0},{"$f":"'Income - Own'!FA39","v":0},{"$f":"'Income - Own'!FB39","v":0},{"$f":"'Income - Own'!FC39","v":0},{"$f":"'Income - Own'!FD39","v":0},{"$f":"'Income - Own'!FE39","v":0},{"$f":"'Income - Own'!FF39","v":0},{"$f":"'Income - Own'!FG39","v":0},{"$f":"'Income - Own'!FH39","v":0},{"$f":"'Income - Own'!FI39","v":0},{"$f":"'Income - Own'!FJ39","v":0},{"$f":"'Income - Own'!FK39","v":0},{"$f":"'Income - Own'!FL39","v":0},{"$f":"'Income - Own'!FM39","v":0},{"$f":"'Income - Own'!FN39","v":0},{"$f":"'Income - Own'!FO39","v":0},{"$f":"'Income - Own'!FP39","v":0},{"$f":"'Income - Own'!FQ39","v":0},{"$f":"'Income - Own'!FR39","v":0},{"$f":"'Income - Own'!FS39","v":0},{"$f":"'Income - Own'!FT39","v":0},{"$f":"'Income - Own'!FU39","v":0},{"$f":"'Income - Own'!FV39","v":0},{"$f":"'Income - Own'!FW39","v":0},{"$f":"'Income - Own'!FX39","v":0},{"$f":"'Income - Own'!FY39","v":0},{"$f":"'Income - Own'!FZ39","v":0},{"$f":"'Income - Own'!GA39","v":0},{"$f":"'Income - Own'!GB39","v":0},{"$f":"'Income - Own'!GC39","v":0},{"$f":"'Income - Own'!GD39","v":0},{"$f":"'Income - Own'!GE39","v":0},{"$f":"'Income - Own'!GF39","v":0},{"$f":"'Income - Own'!GG39","v":0},{"$f":"'Income - Own'!GH39","v":0},{"$f":"'Income - Own'!GI39","v":0}]
[318,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B318+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B40","v":0},{"$f":"'Income - Own'!C40","v":0},{"$f":"'Income - Own'!D40","v":0},{"$f":"'Income - Own'!E40","v":0},{"$f":"'Income - Own'!F40","v":0},{"$f":"'Income - Own'!G40","v":0},{"$f":"'Income - Own'!H40","v":0},{"$f":"'Income - Own'!I40","v":0},{"$f":"'Income - Own'!J40","v":0},{"$f":"'Income - Own'!K40","v":0},{"$f":"'Income - Own'!L40","v":0},{"$f":"'Income - Own'!M40","v":0},{"$f":"'Income - Own'!N40","v":0},{"$f":"'Income - Own'!O40","v":0},{"$f":"'Income - Own'!P40","v":0},{"$f":"'Income - Own'!Q40","v":0},{"$f":"'Income - Own'!R40","v":0},{"$f":"'Income - Own'!S40","v":0},{"$f":"'Income - Own'!T40","v":0},{"$f":"'Income - Own'!U40","v":0},{"$f":"'Income - Own'!V40","v":0},{"$f":"'Income - Own'!W40","v":0},{"$f":"'Income - Own'!X40","v":0},{"$f":"'Income - Own'!Y40","v":0},{"$f":"'Income - Own'!Z40","v":0},{"$f":"'Income - Own'!AA40","v":0},{"$f":"'Income - Own'!AB40","v":0},{"$f":"'Income - Own'!AC40","v":0},{"$f":"'Income - Own'!AD40","v":0},{"$f":"'Income - Own'!AE40","v":0},{"$f":"'Income - Own'!AF40","v":0},{"$f":"'Income - Own'!AG40","v":0},{"$f":"'Income - Own'!AH40","v":0},{"$f":"'Income - Own'!AI40","v":0},{"$f":"'Income - Own'!AJ40","v":0},{"$f":"'Income - Own'!AK40","v":0},{"$f":"'Income - Own'!AL40","v":0},{"$f":"'Income - Own'!AM40","v":0},{"$f":"'Income - Own'!AN40","v":0},{"$f":"'Income - Own'!AO40","v":0},{"$f":"'Income - Own'!AP40","v":0},{"$f":"'Income - Own'!AQ40","v":0},{"$f":"'Income - Own'!AR40","v":0},{"$f":"'Income - Own'!AS40","v":0},{"$f":"'Income - Own'!AT40","v":0},{"$f":"'Income - Own'!AU40","v":0},{"$f":"'Income - Own'!AV40","v":0},{"$f":"'Income - Own'!AW40","v":0},{"$f":"'Income - Own'!AX40","v":0},{"$f":"'Income - Own'!AY40","v":0},{"$f":"'Income - Own'!AZ40","v":0},{"$f":"'Income - Own'!BA40","v":0},{"$f":"'Income - Own'!BB40","v":0},{"$f":"'Income - Own'!BC40","v":0},{"$f":"'Income - Own'!BD40","v":0},{"$f":"'Income - Own'!BE40","v":0},{"$f":"'Income - Own'!BF40","v":0},{"$f":"'Income - Own'!BG40","v":0},{"$f":"'Income - Own'!BH40","v":0},{"$f":"'Income - Own'!BI40","v":0},{"$f":"'Income - Own'!BJ40","v":0},{"$f":"'Income - Own'!BK40","v":0},{"$f":"'Income - Own'!BL40","v":0},{"$f":"'Income - Own'!BM40","v":0},{"$f":"'Income - Own'!BN40","v":0},{"$f":"'Income - Own'!BO40","v":0},{"$f":"'Income - Own'!BP40","v":0},{"$f":"'Income - Own'!BQ40","v":0},{"$f":"'Income - Own'!BR40","v":0},{"$f":"'Income - Own'!BS40","v":0},{"$f":"'Income - Own'!BT40","v":0},{"$f":"'Income - Own'!BU40","v":0},{"$f":"'Income - Own'!BV40","v":0},{"$f":"'Income - Own'!BW40","v":0},{"$f":"'Income - Own'!BX40","v":0},{"$f":"'Income - Own'!BY40","v":0},{"$f":"'Income - Own'!BZ40","v":0},{"$f":"'Income - Own'!CA40","v":0},{"$f":"'Income - Own'!CB40","v":0},{"$f":"'Income - Own'!CC40","v":0},{"$f":"'Income - Own'!CD40","v":0},{"$f":"'Income - Own'!CE40","v":0},{"$f":"'Income - Own'!CF40","v":0},{"$f":"'Income - Own'!CG40","v":0},{"$f":"'Income - Own'!CH40","v":0},{"$f":"'Income - Own'!CI40","v":0},{"$f":"'Income - Own'!CJ40","v":0},{"$f":"'Income - Own'!CK40","v":0},{"$f":"'Income - Own'!CL40","v":0},{"$f":"'Income - Own'!CM40","v":0},{"$f":"'Income - Own'!CN40","v":0},{"$f":"'Income - Own'!CO40","v":0},{"$f":"'Income - Own'!CP40","v":0},{"$f":"'Income - Own'!CQ40","v":0},{"$f":"'Income - Own'!CR40","v":0},{"$f":"'Income - Own'!CS40","v":0},{"$f":"'Income - Own'!CT40","v":0},{"$f":"'Income - Own'!CU40","v":0},{"$f":"'Income - Own'!CV40","v":0},{"$f":"'Income - Own'!CW40","v":0},{"$f":"'Income - Own'!CX40","v":0},{"$f":"'Income - Own'!CY40","v":0},{"$f":"'Income - Own'!CZ40","v":0},{"$f":"'Income - Own'!DA40","v":0},{"$f":"'Income - Own'!DB40","v":0},{"$f":"'Income - Own'!DC40","v":0},{"$f":"'Income - Own'!DD40","v":0},{"$f":"'Income - Own'!DE40","v":0},{"$f":"'Income - Own'!DF40","v":0},{"$f":"'Income - Own'!DG40","v":0},{"$f":"'Income - Own'!DH40","v":0},{"$f":"'Income - Own'!DI40","v":0},{"$f":"'Income - Own'!DJ40","v":0},{"$f":"'Income - Own'!DK40","v":0},{"$f":"'Income - Own'!DL40","v":0},{"$f":"'Income - Own'!DM40","v":0},{"$f":"'Income - Own'!DN40","v":0},{"$f":"'Income - Own'!DO40","v":0},{"$f":"'Income - Own'!DP40","v":0},{"$f":"'Income - Own'!DQ40","v":0},{"$f":"'Income - Own'!DR40","v":0},{"$f":"'Income - Own'!DS40","v":0},{"$f":"'Income - Own'!DT40","v":0},{"$f":"'Income - Own'!DU40","v":0},{"$f":"'Income - Own'!DV40","v":0},{"$f":"'Income - Own'!DW40","v":0},{"$f":"'Income - Own'!DX40","v":0},{"$f":"'Income - Own'!DY40","v":0},{"$f":"'Income - Own'!DZ40","v":0},{"$f":"'Income - Own'!EA40","v":0},{"$f":"'Income - Own'!EB40","v":0},{"$f":"'Income - Own'!EC40","v":0},{"$f":"'Income - Own'!ED40","v":0},{"$f":"'Income - Own'!EE40","v":0},{"$f":"'Income - Own'!EF40","v":0},{"$f":"'Income - Own'!EG40","v":0},{"$f":"'Income - Own'!EH40","v":0},{"$f":"'Income - Own'!EI40","v":0},{"$f":"'Income - Own'!EJ40","v":0},{"$f":"'Income - Own'!EK40","v":0},{"$f":"'Income - Own'!EL40","v":0},{"$f":"'Income - Own'!EM40","v":0},{"$f":"'Income - Own'!EN40","v":0},{"$f":"'Income - Own'!EO40","v":0},{"$f":"'Income - Own'!EP40","v":0},{"$f":"'Income - Own'!EQ40","v":0},{"$f":"'Income - Own'!ER40","v":0},{"$f":"'Income - Own'!ES40","v":0},{"$f":"'Income - Own'!ET40","v":0},{"$f":"'Income - Own'!EU40","v":0},{"$f":"'Income - Own'!EV40","v":0},{"$f":"'Income - Own'!EW40","v":0},{"$f":"'Income - Own'!EX40","v":0},{"$f":"'Income - Own'!EY40","v":0},{"$f":"'Income - Own'!EZ40","v":0},{"$f":"'Income - Own'!FA40","v":0},{"$f":"'Income - Own'!FB40","v":0},{"$f":"'Income - Own'!FC40","v":0},{"$f":"'Income - Own'!FD40","v":0},{"$f":"'Income - Own'!FE40","v":0},{"$f":"'Income - Own'!FF40","v":0},{"$f":"'Income - Own'!FG40","v":0},{"$f":"'Income - Own'!FH40","v":0},{"$f":"'Income - Own'!FI40","v":0},{"$f":"'Income - Own'!FJ40","v":0},{"$f":"'Income - Own'!FK40","v":0},{"$f":"'Income - Own'!FL40","v":0},{"$f":"'Income - Own'!FM40","v":0},{"$f":"'Income - Own'!FN40","v":0},{"$f":"'Income - Own'!FO40","v":0},{"$f":"'Income - Own'!FP40","v":0},{"$f":"'Income - Own'!FQ40","v":0},{"$f":"'Income - Own'!FR40","v":0},{"$f":"'Income - Own'!FS40","v":0},{"$f":"'Income - Own'!FT40","v":0},{"$f":"'Income - Own'!FU40","v":0},{"$f":"'Income - Own'!FV40","v":0},{"$f":"'Income - Own'!FW40","v":0},{"$f":"'Income - Own'!FX40","v":0},{"$f":"'Income - Own'!FY40","v":0},{"$f":"'Income - Own'!FZ40","v":0},{"$f":"'Income - Own'!GA40","v":0},{"$f":"'Income - Own'!GB40","v":0},{"$f":"'Income - Own'!GC40","v":0},{"$f":"'Income - Own'!GD40","v":0},{"$f":"'Income - Own'!GE40","v":0},{"$f":"'Income - Own'!GF40","v":0},{"$f":"'Income - Own'!GG40","v":0},{"$f":"'Income - Own'!GH40","v":0},{"$f":"'Income - Own'!GI40","v":0}]
[319,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B319+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B41","v":0},{"$f":"'Income - Own'!C41","v":0},{"$f":"'Income - Own'!D41","v":0},{"$f":"'Income - Own'!E41","v":0},{"$f":"'Income - Own'!F41","v":0},{"$f":"'Income - Own'!G41","v":0},{"$f":"'Income - Own'!H41","v":0},{"$f":"'Income - Own'!I41","v":0},{"$f":"'Income - Own'!J41","v":0},{"$f":"'Income - Own'!K41","v":0},{"$f":"'Income - Own'!L41","v":0},{"$f":"'Income - Own'!M41","v":0},{"$f":"'Income - Own'!N41","v":0},{"$f":"'Income - Own'!O41","v":0},{"$f":"'Income - Own'!P41","v":0},{"$f":"'Income - Own'!Q41","v":0},{"$f":"'Income - Own'!R41","v":0},{"$f":"'Income - Own'!S41","v":0},{"$f":"'Income - Own'!T41","v":0},{"$f":"'Income - Own'!U41","v":0},{"$f":"'Income - Own'!V41","v":0},{"$f":"'Income - Own'!W41","v":0},{"$f":"'Income - Own'!X41","v":0},{"$f":"'Income - Own'!Y41","v":0},{"$f":"'Income - Own'!Z41","v":0},{"$f":"'Income - Own'!AA41","v":0},{"$f":"'Income - Own'!AB41","v":0},{"$f":"'Income - Own'!AC41","v":0},{"$f":"'Income - Own'!AD41","v":0},{"$f":"'Income - Own'!AE41","v":0},{"$f":"'Income - Own'!AF41","v":0},{"$f":"'Income - Own'!AG41","v":0},{"$f":"'Income - Own'!AH41","v":0},{"$f":"'Income - Own'!AI41","v":0},{"$f":"'Income - Own'!AJ41","v":0},{"$f":"'Income - Own'!AK41","v":0},{"$f":"'Income - Own'!AL41","v":0},{"$f":"'Income - Own'!AM41","v":0},{"$f":"'Income - Own'!AN41","v":0},{"$f":"'Income - Own'!AO41","v":0},{"$f":"'Income - Own'!AP41","v":0},{"$f":"'Income - Own'!AQ41","v":0},{"$f":"'Income - Own'!AR41","v":0},{"$f":"'Income - Own'!AS41","v":0},{"$f":"'Income - Own'!AT41","v":0},{"$f":"'Income - Own'!AU41","v":0},{"$f":"'Income - Own'!AV41","v":0},{"$f":"'Income - Own'!AW41","v":0},{"$f":"'Income - Own'!AX41","v":0},{"$f":"'Income - Own'!AY41","v":0},{"$f":"'Income - Own'!AZ41","v":0},{"$f":"'Income - Own'!BA41","v":0},{"$f":"'Income - Own'!BB41","v":0},{"$f":"'Income - Own'!BC41","v":0},{"$f":"'Income - Own'!BD41","v":0},{"$f":"'Income - Own'!BE41","v":0},{"$f":"'Income - Own'!BF41","v":0},{"$f":"'Income - Own'!BG41","v":0},{"$f":"'Income - Own'!BH41","v":0},{"$f":"'Income - Own'!BI41","v":0},{"$f":"'Income - Own'!BJ41","v":0},{"$f":"'Income - Own'!BK41","v":0},{"$f":"'Income - Own'!BL41","v":0},{"$f":"'Income - Own'!BM41","v":0},{"$f":"'Income - Own'!BN41","v":0},{"$f":"'Income - Own'!BO41","v":0},{"$f":"'Income - Own'!BP41","v":0},{"$f":"'Income - Own'!BQ41","v":0},{"$f":"'Income - Own'!BR41","v":0},{"$f":"'Income - Own'!BS41","v":0},{"$f":"'Income - Own'!BT41","v":0},{"$f":"'Income - Own'!BU41","v":0},{"$f":"'Income - Own'!BV41","v":0},{"$f":"'Income - Own'!BW41","v":0},{"$f":"'Income - Own'!BX41","v":0},{"$f":"'Income - Own'!BY41","v":0},{"$f":"'Income - Own'!BZ41","v":0},{"$f":"'Income - Own'!CA41","v":0},{"$f":"'Income - Own'!CB41","v":0},{"$f":"'Income - Own'!CC41","v":0},{"$f":"'Income - Own'!CD41","v":0},{"$f":"'Income - Own'!CE41","v":0},{"$f":"'Income - Own'!CF41","v":0},{"$f":"'Income - Own'!CG41","v":0},{"$f":"'Income - Own'!CH41","v":0},{"$f":"'Income - Own'!CI41","v":0},{"$f":"'Income - Own'!CJ41","v":0},{"$f":"'Income - Own'!CK41","v":0},{"$f":"'Income - Own'!CL41","v":0},{"$f":"'Income - Own'!CM41","v":0},{"$f":"'Income - Own'!CN41","v":0},{"$f":"'Income - Own'!CO41","v":0},{"$f":"'Income - Own'!CP41","v":0},{"$f":"'Income - Own'!CQ41","v":0},{"$f":"'Income - Own'!CR41","v":0},{"$f":"'Income - Own'!CS41","v":0},{"$f":"'Income - Own'!CT41","v":0},{"$f":"'Income - Own'!CU41","v":0},{"$f":"'Income - Own'!CV41","v":0},{"$f":"'Income - Own'!CW41","v":0},{"$f":"'Income - Own'!CX41","v":0},{"$f":"'Income - Own'!CY41","v":0},{"$f":"'Income - Own'!CZ41","v":0},{"$f":"'Income - Own'!DA41","v":0},{"$f":"'Income - Own'!DB41","v":0},{"$f":"'Income - Own'!DC41","v":0},{"$f":"'Income - Own'!DD41","v":0},{"$f":"'Income - Own'!DE41","v":0},{"$f":"'Income - Own'!DF41","v":0},{"$f":"'Income - Own'!DG41","v":0},{"$f":"'Income - Own'!DH41","v":0},{"$f":"'Income - Own'!DI41","v":0},{"$f":"'Income - Own'!DJ41","v":0},{"$f":"'Income - Own'!DK41","v":0},{"$f":"'Income - Own'!DL41","v":0},{"$f":"'Income - Own'!DM41","v":0},{"$f":"'Income - Own'!DN41","v":0},{"$f":"'Income - Own'!DO41","v":0},{"$f":"'Income - Own'!DP41","v":0},{"$f":"'Income - Own'!DQ41","v":0},{"$f":"'Income - Own'!DR41","v":0},{"$f":"'Income - Own'!DS41","v":0},{"$f":"'Income - Own'!DT41","v":0},{"$f":"'Income - Own'!DU41","v":0},{"$f":"'Income - Own'!DV41","v":0},{"$f":"'Income - Own'!DW41","v":0},{"$f":"'Income - Own'!DX41","v":0},{"$f":"'Income - Own'!DY41","v":0},{"$f":"'Income - Own'!DZ41","v":0},{"$f":"'Income - Own'!EA41","v":0},{"$f":"'Income - Own'!EB41","v":0},{"$f":"'Income - Own'!EC41","v":0},{"$f":"'Income - Own'!ED41","v":0},{"$f":"'Income - Own'!EE41","v":0},{"$f":"'Income - Own'!EF41","v":0},{"$f":"'Income - Own'!EG41","v":0},{"$f":"'Income - Own'!EH41","v":0},{"$f":"'Income - Own'!EI41","v":0},{"$f":"'Income - Own'!EJ41","v":0},{"$f":"'Income - Own'!EK41","v":0},{"$f":"'Income - Own'!EL41","v":0},{"$f":"'Income - Own'!EM41","v":0},{"$f":"'Income - Own'!EN41","v":0},{"$f":"'Income - Own'!EO41","v":0},{"$f":"'Income - Own'!EP41","v":0},{"$f":"'Income - Own'!EQ41","v":0},{"$f":"'Income - Own'!ER41","v":0},{"$f":"'Income - Own'!ES41","v":0},{"$f":"'Income - Own'!ET41","v":0},{"$f":"'Income - Own'!EU41","v":0},{"$f":"'Income - Own'!EV41","v":0},{"$f":"'Income - Own'!EW41","v":0},{"$f":"'Income - Own'!EX41","v":0},{"$f":"'Income - Own'!EY41","v":0},{"$f":"'Income - Own'!EZ41","v":0},{"$f":"'Income - Own'!FA41","v":0},{"$f":"'Income - Own'!FB41","v":0},{"$f":"'Income - Own'!FC41","v":0},{"$f":"'Income - Own'!FD41","v":0},{"$f":"'Income - Own'!FE41","v":0},{"$f":"'Income - Own'!FF41","v":0},{"$f":"'Income - Own'!FG41","v":0},{"$f":"'Income - Own'!FH41","v":0},{"$f":"'Income - Own'!FI41","v":0},{"$f":"'Income - Own'!FJ41","v":0},{"$f":"'Income - Own'!FK41","v":0},{"$f":"'Income - Own'!FL41","v":0},{"$f":"'Income - Own'!FM41","v":0},{"$f":"'Income - Own'!FN41","v":0},{"$f":"'Income - Own'!FO41","v":0},{"$f":"'Income - Own'!FP41","v":0},{"$f":"'Income - Own'!FQ41","v":0},{"$f":"'Income - Own'!FR41","v":0},{"$f":"'Income - Own'!FS41","v":0},{"$f":"'Income - Own'!FT41","v":0},{"$f":"'Income - Own'!FU41","v":0},{"$f":"'Income - Own'!FV41","v":0},{"$f":"'Income - Own'!FW41","v":0},{"$f":"'Income - Own'!FX41","v":0},{"$f":"'Income - Own'!FY41","v":0},{"$f":"'Income - Own'!FZ41","v":0},{"$f":"'Income - Own'!GA41","v":0},{"$f":"'Income - Own'!GB41","v":0},{"$f":"'Income - Own'!GC41","v":0},{"$f":"'Income - Own'!GD41","v":0},{"$f":"'Income - Own'!GE41","v":0},{"$f":"'Income - Own'!GF41","v":0},{"$f":"'Income - Own'!GG41","v":0},{"$f":"'Income - Own'!GH41","v":0},{"$f":"'Income - Own'!GI41","v":0}]
[320,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B320+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B42","v":0},{"$f":"'Income - Own'!C42","v":0},{"$f":"'Income - Own'!D42","v":0},{"$f":"'Income - Own'!E42","v":0},{"$f":"'Income - Own'!F42","v":0},{"$f":"'Income - Own'!G42","v":0},{"$f":"'Income - Own'!H42","v":0},{"$f":"'Income - Own'!I42","v":0},{"$f":"'Income - Own'!J42","v":0},{"$f":"'Income - Own'!K42","v":0},{"$f":"'Income - Own'!L42","v":0},{"$f":"'Income - Own'!M42","v":0},{"$f":"'Income - Own'!N42","v":0},{"$f":"'Income - Own'!O42","v":0},{"$f":"'Income - Own'!P42","v":0},{"$f":"'Income - Own'!Q42","v":0},{"$f":"'Income - Own'!R42","v":0},{"$f":"'Income - Own'!S42","v":0},{"$f":"'Income - Own'!T42","v":0},{"$f":"'Income - Own'!U42","v":0},{"$f":"'Income - Own'!V42","v":0},{"$f":"'Income - Own'!W42","v":0},{"$f":"'Income - Own'!X42","v":0},{"$f":"'Income - Own'!Y42","v":0},{"$f":"'Income - Own'!Z42","v":0},{"$f":"'Income - Own'!AA42","v":0},{"$f":"'Income - Own'!AB42","v":0},{"$f":"'Income - Own'!AC42","v":0},{"$f":"'Income - Own'!AD42","v":0},{"$f":"'Income - Own'!AE42","v":0},{"$f":"'Income - Own'!AF42","v":0},{"$f":"'Income - Own'!AG42","v":0},{"$f":"'Income - Own'!AH42","v":0},{"$f":"'Income - Own'!AI42","v":0},{"$f":"'Income - Own'!AJ42","v":0},{"$f":"'Income - Own'!AK42","v":0},{"$f":"'Income - Own'!AL42","v":0},{"$f":"'Income - Own'!AM42","v":0},{"$f":"'Income - Own'!AN42","v":0},{"$f":"'Income - Own'!AO42","v":0},{"$f":"'Income - Own'!AP42","v":0},{"$f":"'Income - Own'!AQ42","v":0},{"$f":"'Income - Own'!AR42","v":0},{"$f":"'Income - Own'!AS42","v":0},{"$f":"'Income - Own'!AT42","v":0},{"$f":"'Income - Own'!AU42","v":0},{"$f":"'Income - Own'!AV42","v":0},{"$f":"'Income - Own'!AW42","v":0},{"$f":"'Income - Own'!AX42","v":0},{"$f":"'Income - Own'!AY42","v":0},{"$f":"'Income - Own'!AZ42","v":0},{"$f":"'Income - Own'!BA42","v":0},{"$f":"'Income - Own'!BB42","v":0},{"$f":"'Income - Own'!BC42","v":0},{"$f":"'Income - Own'!BD42","v":0},{"$f":"'Income - Own'!BE42","v":0},{"$f":"'Income - Own'!BF42","v":0},{"$f":"'Income - Own'!BG42","v":0},{"$f":"'Income - Own'!BH42","v":0},{"$f":"'Income - Own'!BI42","v":0},{"$f":"'Income - Own'!BJ42","v":0},{"$f":"'Income - Own'!BK42","v":0},{"$f":"'Income - Own'!BL42","v":0},{"$f":"'Income - Own'!BM42","v":0},{"$f":"'Income - Own'!BN42","v":0},{"$f":"'Income - Own'!BO42","v":0},{"$f":"'Income - Own'!BP42","v":0},{"$f":"'Income - Own'!BQ42","v":0},{"$f":"'Income - Own'!BR42","v":0},{"$f":"'Income - Own'!BS42","v":0},{"$f":"'Income - Own'!BT42","v":0},{"$f":"'Income - Own'!BU42","v":0},{"$f":"'Income - Own'!BV42","v":0},{"$f":"'Income - Own'!BW42","v":0},{"$f":"'Income - Own'!BX42","v":0},{"$f":"'Income - Own'!BY42","v":0},{"$f":"'Income - Own'!BZ42","v":0},{"$f":"'Income - Own'!CA42","v":0},{"$f":"'Income - Own'!CB42","v":0},{"$f":"'Income - Own'!CC42","v":0},{"$f":"'Income - Own'!CD42","v":0},{"$f":"'Income - Own'!CE42","v":0},{"$f":"'Income - Own'!CF42","v":0},{"$f":"'Income - Own'!CG42","v":0},{"$f":"'Income - Own'!CH42","v":0},{"$f":"'Income - Own'!CI42","v":0},{"$f":"'Income - Own'!CJ42","v":0},{"$f":"'Income - Own'!CK42","v":0},{"$f":"'Income - Own'!CL42","v":0},{"$f":"'Income - Own'!CM42","v":0},{"$f":"'Income - Own'!CN42","v":0},{"$f":"'Income - Own'!CO42","v":0},{"$f":"'Income - Own'!CP42","v":0},{"$f":"'Income - Own'!CQ42","v":0},{"$f":"'Income - Own'!CR42","v":0},{"$f":"'Income - Own'!CS42","v":0},{"$f":"'Income - Own'!CT42","v":0},{"$f":"'Income - Own'!CU42","v":0},{"$f":"'Income - Own'!CV42","v":0},{"$f":"'Income - Own'!CW42","v":0},{"$f":"'Income - Own'!CX42","v":0},{"$f":"'Income - Own'!CY42","v":0},{"$f":"'Income - Own'!CZ42","v":0},{"$f":"'Income - Own'!DA42","v":0},{"$f":"'Income - Own'!DB42","v":0},{"$f":"'Income - Own'!DC42","v":0},{"$f":"'Income - Own'!DD42","v":0},{"$f":"'Income - Own'!DE42","v":0},{"$f":"'Income - Own'!DF42","v":0},{"$f":"'Income - Own'!DG42","v":0},{"$f":"'Income - Own'!DH42","v":0},{"$f":"'Income - Own'!DI42","v":0},{"$f":"'Income - Own'!DJ42","v":0},{"$f":"'Income - Own'!DK42","v":0},{"$f":"'Income - Own'!DL42","v":0},{"$f":"'Income - Own'!DM42","v":0},{"$f":"'Income - Own'!DN42","v":0},{"$f":"'Income - Own'!DO42","v":0},{"$f":"'Income - Own'!DP42","v":0},{"$f":"'Income - Own'!DQ42","v":0},{"$f":"'Income - Own'!DR42","v":0},{"$f":"'Income - Own'!DS42","v":0},{"$f":"'Income - Own'!DT42","v":0},{"$f":"'Income - Own'!DU42","v":0},{"$f":"'Income - Own'!DV42","v":0},{"$f":"'Income - Own'!DW42","v":0},{"$f":"'Income - Own'!DX42","v":0},{"$f":"'Income - Own'!DY42","v":0},{"$f":"'Income - Own'!DZ42","v":0},{"$f":"'Income - Own'!EA42","v":0},{"$f":"'Income - Own'!EB42","v":0},{"$f":"'Income - Own'!EC42","v":0},{"$f":"'Income - Own'!ED42","v":0},{"$f":"'Income - Own'!EE42","v":0},{"$f":"'Income - Own'!EF42","v":0},{"$f":"'Income - Own'!EG42","v":0},{"$f":"'Income - Own'!EH42","v":0},{"$f":"'Income - Own'!EI42","v":0},{"$f":"'Income - Own'!EJ42","v":0},{"$f":"'Income - Own'!EK42","v":0},{"$f":"'Income - Own'!EL42","v":0},{"$f":"'Income - Own'!EM42","v":0},{"$f":"'Income - Own'!EN42","v":0},{"$f":"'Income - Own'!EO42","v":0},{"$f":"'Income - Own'!EP42","v":0},{"$f":"'Income - Own'!EQ42","v":0},{"$f":"'Income - Own'!ER42","v":0},{"$f":"'Income - Own'!ES42","v":0},{"$f":"'Income - Own'!ET42","v":0},{"$f":"'Income - Own'!EU42","v":0},{"$f":"'Income - Own'!EV42","v":0},{"$f":"'Income - Own'!EW42","v":0},{"$f":"'Income - Own'!EX42","v":0},{"$f":"'Income - Own'!EY42","v":0},{"$f":"'Income - Own'!EZ42","v":0},{"$f":"'Income - Own'!FA42","v":0},{"$f":"'Income - Own'!FB42","v":0},{"$f":"'Income - Own'!FC42","v":0},{"$f":"'Income - Own'!FD42","v":0},{"$f":"'Income - Own'!FE42","v":0},{"$f":"'Income - Own'!FF42","v":0},{"$f":"'Income - Own'!FG42","v":0},{"$f":"'Income - Own'!FH42","v":0},{"$f":"'Income - Own'!FI42","v":0},{"$f":"'Income - Own'!FJ42","v":0},{"$f":"'Income - Own'!FK42","v":0},{"$f":"'Income - Own'!FL42","v":0},{"$f":"'Income - Own'!FM42","v":0},{"$f":"'Income - Own'!FN42","v":0},{"$f":"'Income - Own'!FO42","v":0},{"$f":"'Income - Own'!FP42","v":0},{"$f":"'Income - Own'!FQ42","v":0},{"$f":"'Income - Own'!FR42","v":0},{"$f":"'Income - Own'!FS42","v":0},{"$f":"'Income - Own'!FT42","v":0},{"$f":"'Income - Own'!FU42","v":0},{"$f":"'Income - Own'!FV42","v":0},{"$f":"'Income - Own'!FW42","v":0},{"$f":"'Income - Own'!FX42","v":0},{"$f":"'Income - Own'!FY42","v":0},{"$f":"'Income - Own'!FZ42","v":0},{"$f":"'Income - Own'!GA42","v":0},{"$f":"'Income - Own'!GB42","v":0},{"$f":"'Income - Own'!GC42","v":0},{"$f":"'Income - Own'!GD42","v":0},{"$f":"'Income - Own'!GE42","v":0},{"$f":"'Income - Own'!GF42","v":0},{"$f":"'Income - Own'!GG42","v":0},{"$f":"'Income - Own'!GH42","v":0},{"$f":"'Income - Own'!GI42","v":0}]
[321,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B321+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B43","v":0},{"$f":"'Income - Own'!C43","v":0},{"$f":"'Income - Own'!D43","v":0},{"$f":"'Income - Own'!E43","v":0},{"$f":"'Income - Own'!F43","v":0},{"$f":"'Income - Own'!G43","v":0},{"$f":"'Income - Own'!H43","v":0},{"$f":"'Income - Own'!I43","v":0},{"$f":"'Income - Own'!J43","v":0},{"$f":"'Income - Own'!K43","v":0},{"$f":"'Income - Own'!L43","v":0},{"$f":"'Income - Own'!M43","v":0},{"$f":"'Income - Own'!N43","v":0},{"$f":"'Income - Own'!O43","v":0},{"$f":"'Income - Own'!P43","v":0},{"$f":"'Income - Own'!Q43","v":0},{"$f":"'Income - Own'!R43","v":0},{"$f":"'Income - Own'!S43","v":0},{"$f":"'Income - Own'!T43","v":0},{"$f":"'Income - Own'!U43","v":0},{"$f":"'Income - Own'!V43","v":0},{"$f":"'Income - Own'!W43","v":0},{"$f":"'Income - Own'!X43","v":0},{"$f":"'Income - Own'!Y43","v":0},{"$f":"'Income - Own'!Z43","v":0},{"$f":"'Income - Own'!AA43","v":0},{"$f":"'Income - Own'!AB43","v":0},{"$f":"'Income - Own'!AC43","v":0},{"$f":"'Income - Own'!AD43","v":0},{"$f":"'Income - Own'!AE43","v":0},{"$f":"'Income - Own'!AF43","v":0},{"$f":"'Income - Own'!AG43","v":0},{"$f":"'Income - Own'!AH43","v":0},{"$f":"'Income - Own'!AI43","v":0},{"$f":"'Income - Own'!AJ43","v":0},{"$f":"'Income - Own'!AK43","v":0},{"$f":"'Income - Own'!AL43","v":0},{"$f":"'Income - Own'!AM43","v":0},{"$f":"'Income - Own'!AN43","v":0},{"$f":"'Income - Own'!AO43","v":0},{"$f":"'Income - Own'!AP43","v":0},{"$f":"'Income - Own'!AQ43","v":0},{"$f":"'Income - Own'!AR43","v":0},{"$f":"'Income - Own'!AS43","v":0},{"$f":"'Income - Own'!AT43","v":0},{"$f":"'Income - Own'!AU43","v":0},{"$f":"'Income - Own'!AV43","v":0},{"$f":"'Income - Own'!AW43","v":0},{"$f":"'Income - Own'!AX43","v":0},{"$f":"'Income - Own'!AY43","v":0},{"$f":"'Income - Own'!AZ43","v":0},{"$f":"'Income - Own'!BA43","v":0},{"$f":"'Income - Own'!BB43","v":0},{"$f":"'Income - Own'!BC43","v":0},{"$f":"'Income - Own'!BD43","v":0},{"$f":"'Income - Own'!BE43","v":0},{"$f":"'Income - Own'!BF43","v":0},{"$f":"'Income - Own'!BG43","v":0},{"$f":"'Income - Own'!BH43","v":0},{"$f":"'Income - Own'!BI43","v":0},{"$f":"'Income - Own'!BJ43","v":0},{"$f":"'Income - Own'!BK43","v":0},{"$f":"'Income - Own'!BL43","v":0},{"$f":"'Income - Own'!BM43","v":0},{"$f":"'Income - Own'!BN43","v":0},{"$f":"'Income - Own'!BO43","v":0},{"$f":"'Income - Own'!BP43","v":0},{"$f":"'Income - Own'!BQ43","v":0},{"$f":"'Income - Own'!BR43","v":0},{"$f":"'Income - Own'!BS43","v":0},{"$f":"'Income - Own'!BT43","v":0},{"$f":"'Income - Own'!BU43","v":0},{"$f":"'Income - Own'!BV43","v":0},{"$f":"'Income - Own'!BW43","v":0},{"$f":"'Income - Own'!BX43","v":0},{"$f":"'Income - Own'!BY43","v":0},{"$f":"'Income - Own'!BZ43","v":0},{"$f":"'Income - Own'!CA43","v":0},{"$f":"'Income - Own'!CB43","v":0},{"$f":"'Income - Own'!CC43","v":0},{"$f":"'Income - Own'!CD43","v":0},{"$f":"'Income - Own'!CE43","v":0},{"$f":"'Income - Own'!CF43","v":0},{"$f":"'Income - Own'!CG43","v":0},{"$f":"'Income - Own'!CH43","v":0},{"$f":"'Income - Own'!CI43","v":0},{"$f":"'Income - Own'!CJ43","v":0},{"$f":"'Income - Own'!CK43","v":0},{"$f":"'Income - Own'!CL43","v":0},{"$f":"'Income - Own'!CM43","v":0},{"$f":"'Income - Own'!CN43","v":0},{"$f":"'Income - Own'!CO43","v":0},{"$f":"'Income - Own'!CP43","v":0},{"$f":"'Income - Own'!CQ43","v":0},{"$f":"'Income - Own'!CR43","v":0},{"$f":"'Income - Own'!CS43","v":0},{"$f":"'Income - Own'!CT43","v":0},{"$f":"'Income - Own'!CU43","v":0},{"$f":"'Income - Own'!CV43","v":0},{"$f":"'Income - Own'!CW43","v":0},{"$f":"'Income - Own'!CX43","v":0},{"$f":"'Income - Own'!CY43","v":0},{"$f":"'Income - Own'!CZ43","v":0},{"$f":"'Income - Own'!DA43","v":0},{"$f":"'Income - Own'!DB43","v":0},{"$f":"'Income - Own'!DC43","v":0},{"$f":"'Income - Own'!DD43","v":0},{"$f":"'Income - Own'!DE43","v":0},{"$f":"'Income - Own'!DF43","v":0},{"$f":"'Income - Own'!DG43","v":0},{"$f":"'Income - Own'!DH43","v":0},{"$f":"'Income - Own'!DI43","v":0},{"$f":"'Income - Own'!DJ43","v":0},{"$f":"'Income - Own'!DK43","v":0},{"$f":"'Income - Own'!DL43","v":0},{"$f":"'Income - Own'!DM43","v":0},{"$f":"'Income - Own'!DN43","v":0},{"$f":"'Income - Own'!DO43","v":0},{"$f":"'Income - Own'!DP43","v":0},{"$f":"'Income - Own'!DQ43","v":0},{"$f":"'Income - Own'!DR43","v":0},{"$f":"'Income - Own'!DS43","v":0},{"$f":"'Income - Own'!DT43","v":0},{"$f":"'Income - Own'!DU43","v":0},{"$f":"'Income - Own'!DV43","v":0},{"$f":"'Income - Own'!DW43","v":0},{"$f":"'Income - Own'!DX43","v":0},{"$f":"'Income - Own'!DY43","v":0},{"$f":"'Income - Own'!DZ43","v":0},{"$f":"'Income - Own'!EA43","v":0},{"$f":"'Income - Own'!EB43","v":0},{"$f":"'Income - Own'!EC43","v":0},{"$f":"'Income - Own'!ED43","v":0},{"$f":"'Income - Own'!EE43","v":0},{"$f":"'Income - Own'!EF43","v":0},{"$f":"'Income - Own'!EG43","v":0},{"$f":"'Income - Own'!EH43","v":0},{"$f":"'Income - Own'!EI43","v":0},{"$f":"'Income - Own'!EJ43","v":0},{"$f":"'Income - Own'!EK43","v":0},{"$f":"'Income - Own'!EL43","v":0},{"$f":"'Income - Own'!EM43","v":0},{"$f":"'Income - Own'!EN43","v":0},{"$f":"'Income - Own'!EO43","v":0},{"$f":"'Income - Own'!EP43","v":0},{"$f":"'Income - Own'!EQ43","v":0},{"$f":"'Income - Own'!ER43","v":0},{"$f":"'Income - Own'!ES43","v":0},{"$f":"'Income - Own'!ET43","v":0},{"$f":"'Income - Own'!EU43","v":0},{"$f":"'Income - Own'!EV43","v":0},{"$f":"'Income - Own'!EW43","v":0},{"$f":"'Income - Own'!EX43","v":0},{"$f":"'Income - Own'!EY43","v":0},{"$f":"'Income - Own'!EZ43","v":0},{"$f":"'Income - Own'!FA43","v":0},{"$f":"'Income - Own'!FB43","v":0},{"$f":"'Income - Own'!FC43","v":0},{"$f":"'Income - Own'!FD43","v":0},{"$f":"'Income - Own'!FE43","v":0},{"$f":"'Income - Own'!FF43","v":0},{"$f":"'Income - Own'!FG43","v":0},{"$f":"'Income - Own'!FH43","v":0},{"$f":"'Income - Own'!FI43","v":0},{"$f":"'Income - Own'!FJ43","v":0},{"$f":"'Income - Own'!FK43","v":0},{"$f":"'Income - Own'!FL43","v":0},{"$f":"'Income - Own'!FM43","v":0},{"$f":"'Income - Own'!FN43","v":0},{"$f":"'Income - Own'!FO43","v":0},{"$f":"'Income - Own'!FP43","v":0},{"$f":"'Income - Own'!FQ43","v":0},{"$f":"'Income - Own'!FR43","v":0},{"$f":"'Income - Own'!FS43","v":0},{"$f":"'Income - Own'!FT43","v":0},{"$f":"'Income - Own'!FU43","v":0},{"$f":"'Income - Own'!FV43","v":0},{"$f":"'Income - Own'!FW43","v":0},{"$f":"'Income - Own'!FX43","v":0},{"$f":"'Income - Own'!FY43","v":0},{"$f":"'Income - Own'!FZ43","v":0},{"$f":"'Income - Own'!GA43","v":0},{"$f":"'Income - Own'!GB43","v":0},{"$f":"'Income - Own'!GC43","v":0},{"$f":"'Income - Own'!GD43","v":0},{"$f":"'Income - Own'!GE43","v":0},{"$f":"'Income - Own'!GF43","v":0},{"$f":"'Income - Own'!GG43","v":0},{"$f":"'Income - Own'!GH43","v":0},{"$f":"'Income - Own'!GI43","v":0}]
[322,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B322+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B44","v":0},{"$f":"'Income - Own'!C44","v":0},{"$f":"'Income - Own'!D44","v":0},{"$f":"'Income - Own'!E44","v":0},{"$f":"'Income - Own'!F44","v":0},{"$f":"'Income - Own'!G44","v":0},{"$f":"'Income - Own'!H44","v":0},{"$f":"'Income - Own'!I44","v":0},{"$f":"'Income - Own'!J44","v":0},{"$f":"'Income - Own'!K44","v":0},{"$f":"'Income - Own'!L44","v":0},{"$f":"'Income - Own'!M44","v":0},{"$f":"'Income - Own'!N44","v":0},{"$f":"'Income - Own'!O44","v":0},{"$f":"'Income - Own'!P44","v":0},{"$f":"'Income - Own'!Q44","v":0},{"$f":"'Income - Own'!R44","v":0},{"$f":"'Income - Own'!S44","v":0},{"$f":"'Income - Own'!T44","v":0},{"$f":"'Income - Own'!U44","v":0},{"$f":"'Income - Own'!V44","v":0},{"$f":"'Income - Own'!W44","v":0},{"$f":"'Income - Own'!X44","v":0},{"$f":"'Income - Own'!Y44","v":0},{"$f":"'Income - Own'!Z44","v":0},{"$f":"'Income - Own'!AA44","v":0},{"$f":"'Income - Own'!AB44","v":0},{"$f":"'Income - Own'!AC44","v":0},{"$f":"'Income - Own'!AD44","v":0},{"$f":"'Income - Own'!AE44","v":0},{"$f":"'Income - Own'!AF44","v":0},{"$f":"'Income - Own'!AG44","v":0},{"$f":"'Income - Own'!AH44","v":0},{"$f":"'Income - Own'!AI44","v":0},{"$f":"'Income - Own'!AJ44","v":0},{"$f":"'Income - Own'!AK44","v":0},{"$f":"'Income - Own'!AL44","v":0},{"$f":"'Income - Own'!AM44","v":0},{"$f":"'Income - Own'!AN44","v":0},{"$f":"'Income - Own'!AO44","v":0},{"$f":"'Income - Own'!AP44","v":0},{"$f":"'Income - Own'!AQ44","v":0},{"$f":"'Income - Own'!AR44","v":0},{"$f":"'Income - Own'!AS44","v":0},{"$f":"'Income - Own'!AT44","v":0},{"$f":"'Income - Own'!AU44","v":0},{"$f":"'Income - Own'!AV44","v":0},{"$f":"'Income - Own'!AW44","v":0},{"$f":"'Income - Own'!AX44","v":0},{"$f":"'Income - Own'!AY44","v":0},{"$f":"'Income - Own'!AZ44","v":0},{"$f":"'Income - Own'!BA44","v":0},{"$f":"'Income - Own'!BB44","v":0},{"$f":"'Income - Own'!BC44","v":0},{"$f":"'Income - Own'!BD44","v":0},{"$f":"'Income - Own'!BE44","v":0},{"$f":"'Income - Own'!BF44","v":0},{"$f":"'Income - Own'!BG44","v":0},{"$f":"'Income - Own'!BH44","v":0},{"$f":"'Income - Own'!BI44","v":0},{"$f":"'Income - Own'!BJ44","v":0},{"$f":"'Income - Own'!BK44","v":0},{"$f":"'Income - Own'!BL44","v":0},{"$f":"'Income - Own'!BM44","v":0},{"$f":"'Income - Own'!BN44","v":0},{"$f":"'Income - Own'!BO44","v":0},{"$f":"'Income - Own'!BP44","v":0},{"$f":"'Income - Own'!BQ44","v":0},{"$f":"'Income - Own'!BR44","v":0},{"$f":"'Income - Own'!BS44","v":0},{"$f":"'Income - Own'!BT44","v":0},{"$f":"'Income - Own'!BU44","v":0},{"$f":"'Income - Own'!BV44","v":0},{"$f":"'Income - Own'!BW44","v":0},{"$f":"'Income - Own'!BX44","v":0},{"$f":"'Income - Own'!BY44","v":0},{"$f":"'Income - Own'!BZ44","v":0},{"$f":"'Income - Own'!CA44","v":0},{"$f":"'Income - Own'!CB44","v":0},{"$f":"'Income - Own'!CC44","v":0},{"$f":"'Income - Own'!CD44","v":0},{"$f":"'Income - Own'!CE44","v":0},{"$f":"'Income - Own'!CF44","v":0},{"$f":"'Income - Own'!CG44","v":0},{"$f":"'Income - Own'!CH44","v":0},{"$f":"'Income - Own'!CI44","v":0},{"$f":"'Income - Own'!CJ44","v":0},{"$f":"'Income - Own'!CK44","v":0},{"$f":"'Income - Own'!CL44","v":0},{"$f":"'Income - Own'!CM44","v":0},{"$f":"'Income - Own'!CN44","v":0},{"$f":"'Income - Own'!CO44","v":0},{"$f":"'Income - Own'!CP44","v":0},{"$f":"'Income - Own'!CQ44","v":0},{"$f":"'Income - Own'!CR44","v":0},{"$f":"'Income - Own'!CS44","v":0},{"$f":"'Income - Own'!CT44","v":0},{"$f":"'Income - Own'!CU44","v":0},{"$f":"'Income - Own'!CV44","v":0},{"$f":"'Income - Own'!CW44","v":0},{"$f":"'Income - Own'!CX44","v":0},{"$f":"'Income - Own'!CY44","v":0},{"$f":"'Income - Own'!CZ44","v":0},{"$f":"'Income - Own'!DA44","v":0},{"$f":"'Income - Own'!DB44","v":0},{"$f":"'Income - Own'!DC44","v":0},{"$f":"'Income - Own'!DD44","v":0},{"$f":"'Income - Own'!DE44","v":0},{"$f":"'Income - Own'!DF44","v":0},{"$f":"'Income - Own'!DG44","v":0},{"$f":"'Income - Own'!DH44","v":0},{"$f":"'Income - Own'!DI44","v":0},{"$f":"'Income - Own'!DJ44","v":0},{"$f":"'Income - Own'!DK44","v":0},{"$f":"'Income - Own'!DL44","v":0},{"$f":"'Income - Own'!DM44","v":0},{"$f":"'Income - Own'!DN44","v":0},{"$f":"'Income - Own'!DO44","v":0},{"$f":"'Income - Own'!DP44","v":0},{"$f":"'Income - Own'!DQ44","v":0},{"$f":"'Income - Own'!DR44","v":0},{"$f":"'Income - Own'!DS44","v":0},{"$f":"'Income - Own'!DT44","v":0},{"$f":"'Income - Own'!DU44","v":0},{"$f":"'Income - Own'!DV44","v":0},{"$f":"'Income - Own'!DW44","v":0},{"$f":"'Income - Own'!DX44","v":0},{"$f":"'Income - Own'!DY44","v":0},{"$f":"'Income - Own'!DZ44","v":0},{"$f":"'Income - Own'!EA44","v":0},{"$f":"'Income - Own'!EB44","v":0},{"$f":"'Income - Own'!EC44","v":0},{"$f":"'Income - Own'!ED44","v":0},{"$f":"'Income - Own'!EE44","v":0},{"$f":"'Income - Own'!EF44","v":0},{"$f":"'Income - Own'!EG44","v":0},{"$f":"'Income - Own'!EH44","v":0},{"$f":"'Income - Own'!EI44","v":0},{"$f":"'Income - Own'!EJ44","v":0},{"$f":"'Income - Own'!EK44","v":0},{"$f":"'Income - Own'!EL44","v":0},{"$f":"'Income - Own'!EM44","v":0},{"$f":"'Income - Own'!EN44","v":0},{"$f":"'Income - Own'!EO44","v":0},{"$f":"'Income - Own'!EP44","v":0},{"$f":"'Income - Own'!EQ44","v":0},{"$f":"'Income - Own'!ER44","v":0},{"$f":"'Income - Own'!ES44","v":0},{"$f":"'Income - Own'!ET44","v":0},{"$f":"'Income - Own'!EU44","v":0},{"$f":"'Income - Own'!EV44","v":0},{"$f":"'Income - Own'!EW44","v":0},{"$f":"'Income - Own'!EX44","v":0},{"$f":"'Income - Own'!EY44","v":0},{"$f":"'Income - Own'!EZ44","v":0},{"$f":"'Income - Own'!FA44","v":0},{"$f":"'Income - Own'!FB44","v":0},{"$f":"'Income - Own'!FC44","v":0},{"$f":"'Income - Own'!FD44","v":0},{"$f":"'Income - Own'!FE44","v":0},{"$f":"'Income - Own'!FF44","v":0},{"$f":"'Income - Own'!FG44","v":0},{"$f":"'Income - Own'!FH44","v":0},{"$f":"'Income - Own'!FI44","v":0},{"$f":"'Income - Own'!FJ44","v":0},{"$f":"'Income - Own'!FK44","v":0},{"$f":"'Income - Own'!FL44","v":0},{"$f":"'Income - Own'!FM44","v":0},{"$f":"'Income - Own'!FN44","v":0},{"$f":"'Income - Own'!FO44","v":0},{"$f":"'Income - Own'!FP44","v":0},{"$f":"'Income - Own'!FQ44","v":0},{"$f":"'Income - Own'!FR44","v":0},{"$f":"'Income - Own'!FS44","v":0},{"$f":"'Income - Own'!FT44","v":0},{"$f":"'Income - Own'!FU44","v":0},{"$f":"'Income - Own'!FV44","v":0},{"$f":"'Income - Own'!FW44","v":0},{"$f":"'Income - Own'!FX44","v":0},{"$f":"'Income - Own'!FY44","v":0},{"$f":"'Income - Own'!FZ44","v":0},{"$f":"'Income - Own'!GA44","v":0},{"$f":"'Income - Own'!GB44","v":0},{"$f":"'Income - Own'!GC44","v":0},{"$f":"'Income - Own'!GD44","v":0},{"$f":"'Income - Own'!GE44","v":0},{"$f":"'Income - Own'!GF44","v":0},{"$f":"'Income - Own'!GG44","v":0},{"$f":"'Income - Own'!GH44","v":0},{"$f":"'Income - Own'!GI44","v":0}]
[323,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B323+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B45","v":0},{"$f":"'Income - Own'!C45","v":0},{"$f":"'Income - Own'!D45","v":0},{"$f":"'Income - Own'!E45","v":0},{"$f":"'Income - Own'!F45","v":0},{"$f":"'Income - Own'!G45","v":0},{"$f":"'Income - Own'!H45","v":0},{"$f":"'Income - Own'!I45","v":0},{"$f":"'Income - Own'!J45","v":0},{"$f":"'Income - Own'!K45","v":0},{"$f":"'Income - Own'!L45","v":0},{"$f":"'Income - Own'!M45","v":0},{"$f":"'Income - Own'!N45","v":0},{"$f":"'Income - Own'!O45","v":0},{"$f":"'Income - Own'!P45","v":0},{"$f":"'Income - Own'!Q45","v":0},{"$f":"'Income - Own'!R45","v":0},{"$f":"'Income - Own'!S45","v":0},{"$f":"'Income - Own'!T45","v":0},{"$f":"'Income - Own'!U45","v":0},{"$f":"'Income - Own'!V45","v":0},{"$f":"'Income - Own'!W45","v":0},{"$f":"'Income - Own'!X45","v":0},{"$f":"'Income - Own'!Y45","v":0},{"$f":"'Income - Own'!Z45","v":0},{"$f":"'Income - Own'!AA45","v":0},{"$f":"'Income - Own'!AB45","v":0},{"$f":"'Income - Own'!AC45","v":0},{"$f":"'Income - Own'!AD45","v":0},{"$f":"'Income - Own'!AE45","v":0},{"$f":"'Income - Own'!AF45","v":0},{"$f":"'Income - Own'!AG45","v":0},{"$f":"'Income - Own'!AH45","v":0},{"$f":"'Income - Own'!AI45","v":0},{"$f":"'Income - Own'!AJ45","v":0},{"$f":"'Income - Own'!AK45","v":0},{"$f":"'Income - Own'!AL45","v":0},{"$f":"'Income - Own'!AM45","v":0},{"$f":"'Income - Own'!AN45","v":0},{"$f":"'Income - Own'!AO45","v":0},{"$f":"'Income - Own'!AP45","v":0},{"$f":"'Income - Own'!AQ45","v":0},{"$f":"'Income - Own'!AR45","v":0},{"$f":"'Income - Own'!AS45","v":0},{"$f":"'Income - Own'!AT45","v":0},{"$f":"'Income - Own'!AU45","v":0},{"$f":"'Income - Own'!AV45","v":0},{"$f":"'Income - Own'!AW45","v":0},{"$f":"'Income - Own'!AX45","v":0},{"$f":"'Income - Own'!AY45","v":0},{"$f":"'Income - Own'!AZ45","v":0},{"$f":"'Income - Own'!BA45","v":0},{"$f":"'Income - Own'!BB45","v":0},{"$f":"'Income - Own'!BC45","v":0},{"$f":"'Income - Own'!BD45","v":0},{"$f":"'Income - Own'!BE45","v":0},{"$f":"'Income - Own'!BF45","v":0},{"$f":"'Income - Own'!BG45","v":0},{"$f":"'Income - Own'!BH45","v":0},{"$f":"'Income - Own'!BI45","v":0},{"$f":"'Income - Own'!BJ45","v":0},{"$f":"'Income - Own'!BK45","v":0},{"$f":"'Income - Own'!BL45","v":0},{"$f":"'Income - Own'!BM45","v":0},{"$f":"'Income - Own'!BN45","v":0},{"$f":"'Income - Own'!BO45","v":0},{"$f":"'Income - Own'!BP45","v":0},{"$f":"'Income - Own'!BQ45","v":0},{"$f":"'Income - Own'!BR45","v":0},{"$f":"'Income - Own'!BS45","v":0},{"$f":"'Income - Own'!BT45","v":0},{"$f":"'Income - Own'!BU45","v":0},{"$f":"'Income - Own'!BV45","v":0},{"$f":"'Income - Own'!BW45","v":0},{"$f":"'Income - Own'!BX45","v":0},{"$f":"'Income - Own'!BY45","v":0},{"$f":"'Income - Own'!BZ45","v":0},{"$f":"'Income - Own'!CA45","v":0},{"$f":"'Income - Own'!CB45","v":0},{"$f":"'Income - Own'!CC45","v":0},{"$f":"'Income - Own'!CD45","v":0},{"$f":"'Income - Own'!CE45","v":0},{"$f":"'Income - Own'!CF45","v":0},{"$f":"'Income - Own'!CG45","v":0},{"$f":"'Income - Own'!CH45","v":0},{"$f":"'Income - Own'!CI45","v":0},{"$f":"'Income - Own'!CJ45","v":0},{"$f":"'Income - Own'!CK45","v":0},{"$f":"'Income - Own'!CL45","v":0},{"$f":"'Income - Own'!CM45","v":0},{"$f":"'Income - Own'!CN45","v":0},{"$f":"'Income - Own'!CO45","v":0},{"$f":"'Income - Own'!CP45","v":0},{"$f":"'Income - Own'!CQ45","v":0},{"$f":"'Income - Own'!CR45","v":0},{"$f":"'Income - Own'!CS45","v":0},{"$f":"'Income - Own'!CT45","v":0},{"$f":"'Income - Own'!CU45","v":0},{"$f":"'Income - Own'!CV45","v":0},{"$f":"'Income - Own'!CW45","v":0},{"$f":"'Income - Own'!CX45","v":0},{"$f":"'Income - Own'!CY45","v":0},{"$f":"'Income - Own'!CZ45","v":0},{"$f":"'Income - Own'!DA45","v":0},{"$f":"'Income - Own'!DB45","v":0},{"$f":"'Income - Own'!DC45","v":0},{"$f":"'Income - Own'!DD45","v":0},{"$f":"'Income - Own'!DE45","v":0},{"$f":"'Income - Own'!DF45","v":0},{"$f":"'Income - Own'!DG45","v":0},{"$f":"'Income - Own'!DH45","v":0},{"$f":"'Income - Own'!DI45","v":0},{"$f":"'Income - Own'!DJ45","v":0},{"$f":"'Income - Own'!DK45","v":0},{"$f":"'Income - Own'!DL45","v":0},{"$f":"'Income - Own'!DM45","v":0},{"$f":"'Income - Own'!DN45","v":0},{"$f":"'Income - Own'!DO45","v":0},{"$f":"'Income - Own'!DP45","v":0},{"$f":"'Income - Own'!DQ45","v":0},{"$f":"'Income - Own'!DR45","v":0},{"$f":"'Income - Own'!DS45","v":0},{"$f":"'Income - Own'!DT45","v":0},{"$f":"'Income - Own'!DU45","v":0},{"$f":"'Income - Own'!DV45","v":0},{"$f":"'Income - Own'!DW45","v":0},{"$f":"'Income - Own'!DX45","v":0},{"$f":"'Income - Own'!DY45","v":0},{"$f":"'Income - Own'!DZ45","v":0},{"$f":"'Income - Own'!EA45","v":0},{"$f":"'Income - Own'!EB45","v":0},{"$f":"'Income - Own'!EC45","v":0},{"$f":"'Income - Own'!ED45","v":0},{"$f":"'Income - Own'!EE45","v":0},{"$f":"'Income - Own'!EF45","v":0},{"$f":"'Income - Own'!EG45","v":0},{"$f":"'Income - Own'!EH45","v":0},{"$f":"'Income - Own'!EI45","v":0},{"$f":"'Income - Own'!EJ45","v":0},{"$f":"'Income - Own'!EK45","v":0},{"$f":"'Income - Own'!EL45","v":0},{"$f":"'Income - Own'!EM45","v":0},{"$f":"'Income - Own'!EN45","v":0},{"$f":"'Income - Own'!EO45","v":0},{"$f":"'Income - Own'!EP45","v":0},{"$f":"'Income - Own'!EQ45","v":0},{"$f":"'Income - Own'!ER45","v":0},{"$f":"'Income - Own'!ES45","v":0},{"$f":"'Income - Own'!ET45","v":0},{"$f":"'Income - Own'!EU45","v":0},{"$f":"'Income - Own'!EV45","v":0},{"$f":"'Income - Own'!EW45","v":0},{"$f":"'Income - Own'!EX45","v":0},{"$f":"'Income - Own'!EY45","v":0},{"$f":"'Income - Own'!EZ45","v":0},{"$f":"'Income - Own'!FA45","v":0},{"$f":"'Income - Own'!FB45","v":0},{"$f":"'Income - Own'!FC45","v":0},{"$f":"'Income - Own'!FD45","v":0},{"$f":"'Income - Own'!FE45","v":0},{"$f":"'Income - Own'!FF45","v":0},{"$f":"'Income - Own'!FG45","v":0},{"$f":"'Income - Own'!FH45","v":0},{"$f":"'Income - Own'!FI45","v":0},{"$f":"'Income - Own'!FJ45","v":0},{"$f":"'Income - Own'!FK45","v":0},{"$f":"'Income - Own'!FL45","v":0},{"$f":"'Income - Own'!FM45","v":0},{"$f":"'Income - Own'!FN45","v":0},{"$f":"'Income - Own'!FO45","v":0},{"$f":"'Income - Own'!FP45","v":0},{"$f":"'Income - Own'!FQ45","v":0},{"$f":"'Income - Own'!FR45","v":0},{"$f":"'Income - Own'!FS45","v":0},{"$f":"'Income - Own'!FT45","v":0},{"$f":"'Income - Own'!FU45","v":0},{"$f":"'Income - Own'!FV45","v":0},{"$f":"'Income - Own'!FW45","v":0},{"$f":"'Income - Own'!FX45","v":0},{"$f":"'Income - Own'!FY45","v":0},{"$f":"'Income - Own'!FZ45","v":0},{"$f":"'Income - Own'!GA45","v":0},{"$f":"'Income - Own'!GB45","v":0},{"$f":"'Income - Own'!GC45","v":0},{"$f":"'Income - Own'!GD45","v":0},{"$f":"'Income - Own'!GE45","v":0},{"$f":"'Income - Own'!GF45","v":0},{"$f":"'Income - Own'!GG45","v":0},{"$f":"'Income - Own'!GH45","v":0},{"$f":"'Income - Own'!GI45","v":0}]
[324,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B324+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B46","v":0},{"$f":"'Income - Own'!C46","v":0},{"$f":"'Income - Own'!D46","v":0},{"$f":"'Income - Own'!E46","v":0},{"$f":"'Income - Own'!F46","v":0},{"$f":"'Income - Own'!G46","v":0},{"$f":"'Income - Own'!H46","v":0},{"$f":"'Income - Own'!I46","v":0},{"$f":"'Income - Own'!J46","v":0},{"$f":"'Income - Own'!K46","v":0},{"$f":"'Income - Own'!L46","v":0},{"$f":"'Income - Own'!M46","v":0},{"$f":"'Income - Own'!N46","v":0},{"$f":"'Income - Own'!O46","v":0},{"$f":"'Income - Own'!P46","v":0},{"$f":"'Income - Own'!Q46","v":0},{"$f":"'Income - Own'!R46","v":0},{"$f":"'Income - Own'!S46","v":0},{"$f":"'Income - Own'!T46","v":0},{"$f":"'Income - Own'!U46","v":0},{"$f":"'Income - Own'!V46","v":0},{"$f":"'Income - Own'!W46","v":0},{"$f":"'Income - Own'!X46","v":0},{"$f":"'Income - Own'!Y46","v":0},{"$f":"'Income - Own'!Z46","v":0},{"$f":"'Income - Own'!AA46","v":0},{"$f":"'Income - Own'!AB46","v":0},{"$f":"'Income - Own'!AC46","v":0},{"$f":"'Income - Own'!AD46","v":0},{"$f":"'Income - Own'!AE46","v":0},{"$f":"'Income - Own'!AF46","v":0},{"$f":"'Income - Own'!AG46","v":0},{"$f":"'Income - Own'!AH46","v":0},{"$f":"'Income - Own'!AI46","v":0},{"$f":"'Income - Own'!AJ46","v":0},{"$f":"'Income - Own'!AK46","v":0},{"$f":"'Income - Own'!AL46","v":0},{"$f":"'Income - Own'!AM46","v":0},{"$f":"'Income - Own'!AN46","v":0},{"$f":"'Income - Own'!AO46","v":0},{"$f":"'Income - Own'!AP46","v":0},{"$f":"'Income - Own'!AQ46","v":0},{"$f":"'Income - Own'!AR46","v":0},{"$f":"'Income - Own'!AS46","v":0},{"$f":"'Income - Own'!AT46","v":0},{"$f":"'Income - Own'!AU46","v":0},{"$f":"'Income - Own'!AV46","v":0},{"$f":"'Income - Own'!AW46","v":0},{"$f":"'Income - Own'!AX46","v":0},{"$f":"'Income - Own'!AY46","v":0},{"$f":"'Income - Own'!AZ46","v":0},{"$f":"'Income - Own'!BA46","v":0},{"$f":"'Income - Own'!BB46","v":0},{"$f":"'Income - Own'!BC46","v":0},{"$f":"'Income - Own'!BD46","v":0},{"$f":"'Income - Own'!BE46","v":0},{"$f":"'Income - Own'!BF46","v":0},{"$f":"'Income - Own'!BG46","v":0},{"$f":"'Income - Own'!BH46","v":0},{"$f":"'Income - Own'!BI46","v":0},{"$f":"'Income - Own'!BJ46","v":0},{"$f":"'Income - Own'!BK46","v":0},{"$f":"'Income - Own'!BL46","v":0},{"$f":"'Income - Own'!BM46","v":0},{"$f":"'Income - Own'!BN46","v":0},{"$f":"'Income - Own'!BO46","v":0},{"$f":"'Income - Own'!BP46","v":0},{"$f":"'Income - Own'!BQ46","v":0},{"$f":"'Income - Own'!BR46","v":0},{"$f":"'Income - Own'!BS46","v":0},{"$f":"'Income - Own'!BT46","v":0},{"$f":"'Income - Own'!BU46","v":0},{"$f":"'Income - Own'!BV46","v":0},{"$f":"'Income - Own'!BW46","v":0},{"$f":"'Income - Own'!BX46","v":0},{"$f":"'Income - Own'!BY46","v":0},{"$f":"'Income - Own'!BZ46","v":0},{"$f":"'Income - Own'!CA46","v":0},{"$f":"'Income - Own'!CB46","v":0},{"$f":"'Income - Own'!CC46","v":0},{"$f":"'Income - Own'!CD46","v":0},{"$f":"'Income - Own'!CE46","v":0},{"$f":"'Income - Own'!CF46","v":0},{"$f":"'Income - Own'!CG46","v":0},{"$f":"'Income - Own'!CH46","v":0},{"$f":"'Income - Own'!CI46","v":0},{"$f":"'Income - Own'!CJ46","v":0},{"$f":"'Income - Own'!CK46","v":0},{"$f":"'Income - Own'!CL46","v":0},{"$f":"'Income - Own'!CM46","v":0},{"$f":"'Income - Own'!CN46","v":0},{"$f":"'Income - Own'!CO46","v":0},{"$f":"'Income - Own'!CP46","v":0},{"$f":"'Income - Own'!CQ46","v":0},{"$f":"'Income - Own'!CR46","v":0},{"$f":"'Income - Own'!CS46","v":0},{"$f":"'Income - Own'!CT46","v":0},{"$f":"'Income - Own'!CU46","v":0},{"$f":"'Income - Own'!CV46","v":0},{"$f":"'Income - Own'!CW46","v":0},{"$f":"'Income - Own'!CX46","v":0},{"$f":"'Income - Own'!CY46","v":0},{"$f":"'Income - Own'!CZ46","v":0},{"$f":"'Income - Own'!DA46","v":0},{"$f":"'Income - Own'!DB46","v":0},{"$f":"'Income - Own'!DC46","v":0},{"$f":"'Income - Own'!DD46","v":0},{"$f":"'Income - Own'!DE46","v":0},{"$f":"'Income - Own'!DF46","v":0},{"$f":"'Income - Own'!DG46","v":0},{"$f":"'Income - Own'!DH46","v":0},{"$f":"'Income - Own'!DI46","v":0},{"$f":"'Income - Own'!DJ46","v":0},{"$f":"'Income - Own'!DK46","v":0},{"$f":"'Income - Own'!DL46","v":0},{"$f":"'Income - Own'!DM46","v":0},{"$f":"'Income - Own'!DN46","v":0},{"$f":"'Income - Own'!DO46","v":0},{"$f":"'Income - Own'!DP46","v":0},{"$f":"'Income - Own'!DQ46","v":0},{"$f":"'Income - Own'!DR46","v":0},{"$f":"'Income - Own'!DS46","v":0},{"$f":"'Income - Own'!DT46","v":0},{"$f":"'Income - Own'!DU46","v":0},{"$f":"'Income - Own'!DV46","v":0},{"$f":"'Income - Own'!DW46","v":0},{"$f":"'Income - Own'!DX46","v":0},{"$f":"'Income - Own'!DY46","v":0},{"$f":"'Income - Own'!DZ46","v":0},{"$f":"'Income - Own'!EA46","v":0},{"$f":"'Income - Own'!EB46","v":0},{"$f":"'Income - Own'!EC46","v":0},{"$f":"'Income - Own'!ED46","v":0},{"$f":"'Income - Own'!EE46","v":0},{"$f":"'Income - Own'!EF46","v":0},{"$f":"'Income - Own'!EG46","v":0},{"$f":"'Income - Own'!EH46","v":0},{"$f":"'Income - Own'!EI46","v":0},{"$f":"'Income - Own'!EJ46","v":0},{"$f":"'Income - Own'!EK46","v":0},{"$f":"'Income - Own'!EL46","v":0},{"$f":"'Income - Own'!EM46","v":0},{"$f":"'Income - Own'!EN46","v":0},{"$f":"'Income - Own'!EO46","v":0},{"$f":"'Income - Own'!EP46","v":0},{"$f":"'Income - Own'!EQ46","v":0},{"$f":"'Income - Own'!ER46","v":0},{"$f":"'Income - Own'!ES46","v":0},{"$f":"'Income - Own'!ET46","v":0},{"$f":"'Income - Own'!EU46","v":0},{"$f":"'Income - Own'!EV46","v":0},{"$f":"'Income - Own'!EW46","v":0},{"$f":"'Income - Own'!EX46","v":0},{"$f":"'Income - Own'!EY46","v":0},{"$f":"'Income - Own'!EZ46","v":0},{"$f":"'Income - Own'!FA46","v":0},{"$f":"'Income - Own'!FB46","v":0},{"$f":"'Income - Own'!FC46","v":0},{"$f":"'Income - Own'!FD46","v":0},{"$f":"'Income - Own'!FE46","v":0},{"$f":"'Income - Own'!FF46","v":0},{"$f":"'Income - Own'!FG46","v":0},{"$f":"'Income - Own'!FH46","v":0},{"$f":"'Income - Own'!FI46","v":0},{"$f":"'Income - Own'!FJ46","v":0},{"$f":"'Income - Own'!FK46","v":0},{"$f":"'Income - Own'!FL46","v":0},{"$f":"'Income - Own'!FM46","v":0},{"$f":"'Income - Own'!FN46","v":0},{"$f":"'Income - Own'!FO46","v":0},{"$f":"'Income - Own'!FP46","v":0},{"$f":"'Income - Own'!FQ46","v":0},{"$f":"'Income - Own'!FR46","v":0},{"$f":"'Income - Own'!FS46","v":0},{"$f":"'Income - Own'!FT46","v":0},{"$f":"'Income - Own'!FU46","v":0},{"$f":"'Income - Own'!FV46","v":0},{"$f":"'Income - Own'!FW46","v":0},{"$f":"'Income - Own'!FX46","v":0},{"$f":"'Income - Own'!FY46","v":0},{"$f":"'Income - Own'!FZ46","v":0},{"$f":"'Income - Own'!GA46","v":0},{"$f":"'Income - Own'!GB46","v":0},{"$f":"'Income - Own'!GC46","v":0},{"$f":"'Income - Own'!GD46","v":0},{"$f":"'Income - Own'!GE46","v":0},{"$f":"'Income - Own'!GF46","v":0},{"$f":"'Income - Own'!GG46","v":0},{"$f":"'Income - Own'!GH46","v":0},{"$f":"'Income - Own'!GI46","v":0}]
[325,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B325+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B47","v":0},{"$f":"'Income - Own'!C47","v":0},{"$f":"'Income - Own'!D47","v":0},{"$f":"'Income - Own'!E47","v":0},{"$f":"'Income - Own'!F47","v":0},{"$f":"'Income - Own'!G47","v":0},{"$f":"'Income - Own'!H47","v":0},{"$f":"'Income - Own'!I47","v":0},{"$f":"'Income - Own'!J47","v":0},{"$f":"'Income - Own'!K47","v":0},{"$f":"'Income - Own'!L47","v":0},{"$f":"'Income - Own'!M47","v":0},{"$f":"'Income - Own'!N47","v":0},{"$f":"'Income - Own'!O47","v":0},{"$f":"'Income - Own'!P47","v":0},{"$f":"'Income - Own'!Q47","v":0},{"$f":"'Income - Own'!R47","v":0},{"$f":"'Income - Own'!S47","v":0},{"$f":"'Income - Own'!T47","v":0},{"$f":"'Income - Own'!U47","v":0},{"$f":"'Income - Own'!V47","v":0},{"$f":"'Income - Own'!W47","v":0},{"$f":"'Income - Own'!X47","v":0},{"$f":"'Income - Own'!Y47","v":0},{"$f":"'Income - Own'!Z47","v":0},{"$f":"'Income - Own'!AA47","v":0},{"$f":"'Income - Own'!AB47","v":0},{"$f":"'Income - Own'!AC47","v":0},{"$f":"'Income - Own'!AD47","v":0},{"$f":"'Income - Own'!AE47","v":0},{"$f":"'Income - Own'!AF47","v":0},{"$f":"'Income - Own'!AG47","v":0},{"$f":"'Income - Own'!AH47","v":0},{"$f":"'Income - Own'!AI47","v":0},{"$f":"'Income - Own'!AJ47","v":0},{"$f":"'Income - Own'!AK47","v":0},{"$f":"'Income - Own'!AL47","v":0},{"$f":"'Income - Own'!AM47","v":0},{"$f":"'Income - Own'!AN47","v":0},{"$f":"'Income - Own'!AO47","v":0},{"$f":"'Income - Own'!AP47","v":0},{"$f":"'Income - Own'!AQ47","v":0},{"$f":"'Income - Own'!AR47","v":0},{"$f":"'Income - Own'!AS47","v":0},{"$f":"'Income - Own'!AT47","v":0},{"$f":"'Income - Own'!AU47","v":0},{"$f":"'Income - Own'!AV47","v":0},{"$f":"'Income - Own'!AW47","v":0},{"$f":"'Income - Own'!AX47","v":0},{"$f":"'Income - Own'!AY47","v":0},{"$f":"'Income - Own'!AZ47","v":0},{"$f":"'Income - Own'!BA47","v":0},{"$f":"'Income - Own'!BB47","v":0},{"$f":"'Income - Own'!BC47","v":0},{"$f":"'Income - Own'!BD47","v":0},{"$f":"'Income - Own'!BE47","v":0},{"$f":"'Income - Own'!BF47","v":0},{"$f":"'Income - Own'!BG47","v":0},{"$f":"'Income - Own'!BH47","v":0},{"$f":"'Income - Own'!BI47","v":0},{"$f":"'Income - Own'!BJ47","v":0},{"$f":"'Income - Own'!BK47","v":0},{"$f":"'Income - Own'!BL47","v":0},{"$f":"'Income - Own'!BM47","v":0},{"$f":"'Income - Own'!BN47","v":0},{"$f":"'Income - Own'!BO47","v":0},{"$f":"'Income - Own'!BP47","v":0},{"$f":"'Income - Own'!BQ47","v":0},{"$f":"'Income - Own'!BR47","v":0},{"$f":"'Income - Own'!BS47","v":0},{"$f":"'Income - Own'!BT47","v":0},{"$f":"'Income - Own'!BU47","v":0},{"$f":"'Income - Own'!BV47","v":0},{"$f":"'Income - Own'!BW47","v":0},{"$f":"'Income - Own'!BX47","v":0},{"$f":"'Income - Own'!BY47","v":0},{"$f":"'Income - Own'!BZ47","v":0},{"$f":"'Income - Own'!CA47","v":0},{"$f":"'Income - Own'!CB47","v":0},{"$f":"'Income - Own'!CC47","v":0},{"$f":"'Income - Own'!CD47","v":0},{"$f":"'Income - Own'!CE47","v":0},{"$f":"'Income - Own'!CF47","v":0},{"$f":"'Income - Own'!CG47","v":0},{"$f":"'Income - Own'!CH47","v":0},{"$f":"'Income - Own'!CI47","v":0},{"$f":"'Income - Own'!CJ47","v":0},{"$f":"'Income - Own'!CK47","v":0},{"$f":"'Income - Own'!CL47","v":0},{"$f":"'Income - Own'!CM47","v":0},{"$f":"'Income - Own'!CN47","v":0},{"$f":"'Income - Own'!CO47","v":0},{"$f":"'Income - Own'!CP47","v":0},{"$f":"'Income - Own'!CQ47","v":0},{"$f":"'Income - Own'!CR47","v":0},{"$f":"'Income - Own'!CS47","v":0},{"$f":"'Income - Own'!CT47","v":0},{"$f":"'Income - Own'!CU47","v":0},{"$f":"'Income - Own'!CV47","v":0},{"$f":"'Income - Own'!CW47","v":0},{"$f":"'Income - Own'!CX47","v":0},{"$f":"'Income - Own'!CY47","v":0},{"$f":"'Income - Own'!CZ47","v":0},{"$f":"'Income - Own'!DA47","v":0},{"$f":"'Income - Own'!DB47","v":0},{"$f":"'Income - Own'!DC47","v":0},{"$f":"'Income - Own'!DD47","v":0},{"$f":"'Income - Own'!DE47","v":0},{"$f":"'Income - Own'!DF47","v":0},{"$f":"'Income - Own'!DG47","v":0},{"$f":"'Income - Own'!DH47","v":0},{"$f":"'Income - Own'!DI47","v":0},{"$f":"'Income - Own'!DJ47","v":0},{"$f":"'Income - Own'!DK47","v":0},{"$f":"'Income - Own'!DL47","v":0},{"$f":"'Income - Own'!DM47","v":0},{"$f":"'Income - Own'!DN47","v":0},{"$f":"'Income - Own'!DO47","v":0},{"$f":"'Income - Own'!DP47","v":0},{"$f":"'Income - Own'!DQ47","v":0},{"$f":"'Income - Own'!DR47","v":0},{"$f":"'Income - Own'!DS47","v":0},{"$f":"'Income - Own'!DT47","v":0},{"$f":"'Income - Own'!DU47","v":0},{"$f":"'Income - Own'!DV47","v":0},{"$f":"'Income - Own'!DW47","v":0},{"$f":"'Income - Own'!DX47","v":0},{"$f":"'Income - Own'!DY47","v":0},{"$f":"'Income - Own'!DZ47","v":0},{"$f":"'Income - Own'!EA47","v":0},{"$f":"'Income - Own'!EB47","v":0},{"$f":"'Income - Own'!EC47","v":0},{"$f":"'Income - Own'!ED47","v":0},{"$f":"'Income - Own'!EE47","v":0},{"$f":"'Income - Own'!EF47","v":0},{"$f":"'Income - Own'!EG47","v":0},{"$f":"'Income - Own'!EH47","v":0},{"$f":"'Income - Own'!EI47","v":0},{"$f":"'Income - Own'!EJ47","v":0},{"$f":"'Income - Own'!EK47","v":0},{"$f":"'Income - Own'!EL47","v":0},{"$f":"'Income - Own'!EM47","v":0},{"$f":"'Income - Own'!EN47","v":0},{"$f":"'Income - Own'!EO47","v":0},{"$f":"'Income - Own'!EP47","v":0},{"$f":"'Income - Own'!EQ47","v":0},{"$f":"'Income - Own'!ER47","v":0},{"$f":"'Income - Own'!ES47","v":0},{"$f":"'Income - Own'!ET47","v":0},{"$f":"'Income - Own'!EU47","v":0},{"$f":"'Income - Own'!EV47","v":0},{"$f":"'Income - Own'!EW47","v":0},{"$f":"'Income - Own'!EX47","v":0},{"$f":"'Income - Own'!EY47","v":0},{"$f":"'Income - Own'!EZ47","v":0},{"$f":"'Income - Own'!FA47","v":0},{"$f":"'Income - Own'!FB47","v":0},{"$f":"'Income - Own'!FC47","v":0},{"$f":"'Income - Own'!FD47","v":0},{"$f":"'Income - Own'!FE47","v":0},{"$f":"'Income - Own'!FF47","v":0},{"$f":"'Income - Own'!FG47","v":0},{"$f":"'Income - Own'!FH47","v":0},{"$f":"'Income - Own'!FI47","v":0},{"$f":"'Income - Own'!FJ47","v":0},{"$f":"'Income - Own'!FK47","v":0},{"$f":"'Income - Own'!FL47","v":0},{"$f":"'Income - Own'!FM47","v":0},{"$f":"'Income - Own'!FN47","v":0},{"$f":"'Income - Own'!FO47","v":0},{"$f":"'Income - Own'!FP47","v":0},{"$f":"'Income - Own'!FQ47","v":0},{"$f":"'Income - Own'!FR47","v":0},{"$f":"'Income - Own'!FS47","v":0},{"$f":"'Income - Own'!FT47","v":0},{"$f":"'Income - Own'!FU47","v":0},{"$f":"'Income - Own'!FV47","v":0},{"$f":"'Income - Own'!FW47","v":0},{"$f":"'Income - Own'!FX47","v":0},{"$f":"'Income - Own'!FY47","v":0},{"$f":"'Income - Own'!FZ47","v":0},{"$f":"'Income - Own'!GA47","v":0},{"$f":"'Income - Own'!GB47","v":0},{"$f":"'Income - Own'!GC47","v":0},{"$f":"'Income - Own'!GD47","v":0},{"$f":"'Income - Own'!GE47","v":0},{"$f":"'Income - Own'!GF47","v":0},{"$f":"'Income - Own'!GG47","v":0},{"$f":"'Income - Own'!GH47","v":0},{"$f":"'Income - Own'!GI47","v":0}]
[326,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B326+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B48","v":0},{"$f":"'Income - Own'!C48","v":0},{"$f":"'Income - Own'!D48","v":0},{"$f":"'Income - Own'!E48","v":0},{"$f":"'Income - Own'!F48","v":0},{"$f":"'Income - Own'!G48","v":0},{"$f":"'Income - Own'!H48","v":0},{"$f":"'Income - Own'!I48","v":0},{"$f":"'Income - Own'!J48","v":0},{"$f":"'Income - Own'!K48","v":0},{"$f":"'Income - Own'!L48","v":0},{"$f":"'Income - Own'!M48","v":0},{"$f":"'Income - Own'!N48","v":0},{"$f":"'Income - Own'!O48","v":0},{"$f":"'Income - Own'!P48","v":0},{"$f":"'Income - Own'!Q48","v":0},{"$f":"'Income - Own'!R48","v":0},{"$f":"'Income - Own'!S48","v":0},{"$f":"'Income - Own'!T48","v":0},{"$f":"'Income - Own'!U48","v":0},{"$f":"'Income - Own'!V48","v":0},{"$f":"'Income - Own'!W48","v":0},{"$f":"'Income - Own'!X48","v":0},{"$f":"'Income - Own'!Y48","v":0},{"$f":"'Income - Own'!Z48","v":0},{"$f":"'Income - Own'!AA48","v":0},{"$f":"'Income - Own'!AB48","v":0},{"$f":"'Income - Own'!AC48","v":0},{"$f":"'Income - Own'!AD48","v":0},{"$f":"'Income - Own'!AE48","v":0},{"$f":"'Income - Own'!AF48","v":0},{"$f":"'Income - Own'!AG48","v":0},{"$f":"'Income - Own'!AH48","v":0},{"$f":"'Income - Own'!AI48","v":0},{"$f":"'Income - Own'!AJ48","v":0},{"$f":"'Income - Own'!AK48","v":0},{"$f":"'Income - Own'!AL48","v":0},{"$f":"'Income - Own'!AM48","v":0},{"$f":"'Income - Own'!AN48","v":0},{"$f":"'Income - Own'!AO48","v":0},{"$f":"'Income - Own'!AP48","v":0},{"$f":"'Income - Own'!AQ48","v":0},{"$f":"'Income - Own'!AR48","v":0},{"$f":"'Income - Own'!AS48","v":0},{"$f":"'Income - Own'!AT48","v":0},{"$f":"'Income - Own'!AU48","v":0},{"$f":"'Income - Own'!AV48","v":0},{"$f":"'Income - Own'!AW48","v":0},{"$f":"'Income - Own'!AX48","v":0},{"$f":"'Income - Own'!AY48","v":0},{"$f":"'Income - Own'!AZ48","v":0},{"$f":"'Income - Own'!BA48","v":0},{"$f":"'Income - Own'!BB48","v":0},{"$f":"'Income - Own'!BC48","v":0},{"$f":"'Income - Own'!BD48","v":0},{"$f":"'Income - Own'!BE48","v":0},{"$f":"'Income - Own'!BF48","v":0},{"$f":"'Income - Own'!BG48","v":0},{"$f":"'Income - Own'!BH48","v":0},{"$f":"'Income - Own'!BI48","v":0},{"$f":"'Income - Own'!BJ48","v":0},{"$f":"'Income - Own'!BK48","v":0},{"$f":"'Income - Own'!BL48","v":0},{"$f":"'Income - Own'!BM48","v":0},{"$f":"'Income - Own'!BN48","v":0},{"$f":"'Income - Own'!BO48","v":0},{"$f":"'Income - Own'!BP48","v":0},{"$f":"'Income - Own'!BQ48","v":0},{"$f":"'Income - Own'!BR48","v":0},{"$f":"'Income - Own'!BS48","v":0},{"$f":"'Income - Own'!BT48","v":0},{"$f":"'Income - Own'!BU48","v":0},{"$f":"'Income - Own'!BV48","v":0},{"$f":"'Income - Own'!BW48","v":0},{"$f":"'Income - Own'!BX48","v":0},{"$f":"'Income - Own'!BY48","v":0},{"$f":"'Income - Own'!BZ48","v":0},{"$f":"'Income - Own'!CA48","v":0},{"$f":"'Income - Own'!CB48","v":0},{"$f":"'Income - Own'!CC48","v":0},{"$f":"'Income - Own'!CD48","v":0},{"$f":"'Income - Own'!CE48","v":0},{"$f":"'Income - Own'!CF48","v":0},{"$f":"'Income - Own'!CG48","v":0},{"$f":"'Income - Own'!CH48","v":0},{"$f":"'Income - Own'!CI48","v":0},{"$f":"'Income - Own'!CJ48","v":0},{"$f":"'Income - Own'!CK48","v":0},{"$f":"'Income - Own'!CL48","v":0},{"$f":"'Income - Own'!CM48","v":0},{"$f":"'Income - Own'!CN48","v":0},{"$f":"'Income - Own'!CO48","v":0},{"$f":"'Income - Own'!CP48","v":0},{"$f":"'Income - Own'!CQ48","v":0},{"$f":"'Income - Own'!CR48","v":0},{"$f":"'Income - Own'!CS48","v":0},{"$f":"'Income - Own'!CT48","v":0},{"$f":"'Income - Own'!CU48","v":0},{"$f":"'Income - Own'!CV48","v":0},{"$f":"'Income - Own'!CW48","v":0},{"$f":"'Income - Own'!CX48","v":0},{"$f":"'Income - Own'!CY48","v":0},{"$f":"'Income - Own'!CZ48","v":0},{"$f":"'Income - Own'!DA48","v":0},{"$f":"'Income - Own'!DB48","v":0},{"$f":"'Income - Own'!DC48","v":0},{"$f":"'Income - Own'!DD48","v":0},{"$f":"'Income - Own'!DE48","v":0},{"$f":"'Income - Own'!DF48","v":0},{"$f":"'Income - Own'!DG48","v":0},{"$f":"'Income - Own'!DH48","v":0},{"$f":"'Income - Own'!DI48","v":0},{"$f":"'Income - Own'!DJ48","v":0},{"$f":"'Income - Own'!DK48","v":0},{"$f":"'Income - Own'!DL48","v":0},{"$f":"'Income - Own'!DM48","v":0},{"$f":"'Income - Own'!DN48","v":0},{"$f":"'Income - Own'!DO48","v":0},{"$f":"'Income - Own'!DP48","v":0},{"$f":"'Income - Own'!DQ48","v":0},{"$f":"'Income - Own'!DR48","v":0},{"$f":"'Income - Own'!DS48","v":0},{"$f":"'Income - Own'!DT48","v":0},{"$f":"'Income - Own'!DU48","v":0},{"$f":"'Income - Own'!DV48","v":0},{"$f":"'Income - Own'!DW48","v":0},{"$f":"'Income - Own'!DX48","v":0},{"$f":"'Income - Own'!DY48","v":0},{"$f":"'Income - Own'!DZ48","v":0},{"$f":"'Income - Own'!EA48","v":0},{"$f":"'Income - Own'!EB48","v":0},{"$f":"'Income - Own'!EC48","v":0},{"$f":"'Income - Own'!ED48","v":0},{"$f":"'Income - Own'!EE48","v":0},{"$f":"'Income - Own'!EF48","v":0},{"$f":"'Income - Own'!EG48","v":0},{"$f":"'Income - Own'!EH48","v":0},{"$f":"'Income - Own'!EI48","v":0},{"$f":"'Income - Own'!EJ48","v":0},{"$f":"'Income - Own'!EK48","v":0},{"$f":"'Income - Own'!EL48","v":0},{"$f":"'Income - Own'!EM48","v":0},{"$f":"'Income - Own'!EN48","v":0},{"$f":"'Income - Own'!EO48","v":0},{"$f":"'Income - Own'!EP48","v":0},{"$f":"'Income - Own'!EQ48","v":0},{"$f":"'Income - Own'!ER48","v":0},{"$f":"'Income - Own'!ES48","v":0},{"$f":"'Income - Own'!ET48","v":0},{"$f":"'Income - Own'!EU48","v":0},{"$f":"'Income - Own'!EV48","v":0},{"$f":"'Income - Own'!EW48","v":0},{"$f":"'Income - Own'!EX48","v":0},{"$f":"'Income - Own'!EY48","v":0},{"$f":"'Income - Own'!EZ48","v":0},{"$f":"'Income - Own'!FA48","v":0},{"$f":"'Income - Own'!FB48","v":0},{"$f":"'Income - Own'!FC48","v":0},{"$f":"'Income - Own'!FD48","v":0},{"$f":"'Income - Own'!FE48","v":0},{"$f":"'Income - Own'!FF48","v":0},{"$f":"'Income - Own'!FG48","v":0},{"$f":"'Income - Own'!FH48","v":0},{"$f":"'Income - Own'!FI48","v":0},{"$f":"'Income - Own'!FJ48","v":0},{"$f":"'Income - Own'!FK48","v":0},{"$f":"'Income - Own'!FL48","v":0},{"$f":"'Income - Own'!FM48","v":0},{"$f":"'Income - Own'!FN48","v":0},{"$f":"'Income - Own'!FO48","v":0},{"$f":"'Income - Own'!FP48","v":0},{"$f":"'Income - Own'!FQ48","v":0},{"$f":"'Income - Own'!FR48","v":0},{"$f":"'Income - Own'!FS48","v":0},{"$f":"'Income - Own'!FT48","v":0},{"$f":"'Income - Own'!FU48","v":0},{"$f":"'Income - Own'!FV48","v":0},{"$f":"'Income - Own'!FW48","v":0},{"$f":"'Income - Own'!FX48","v":0},{"$f":"'Income - Own'!FY48","v":0},{"$f":"'Income - Own'!FZ48","v":0},{"$f":"'Income - Own'!GA48","v":0},{"$f":"'Income - Own'!GB48","v":0},{"$f":"'Income - Own'!GC48","v":0},{"$f":"'Income - Own'!GD48","v":0},{"$f":"'Income - Own'!GE48","v":0},{"$f":"'Income - Own'!GF48","v":0},{"$f":"'Income - Own'!GG48","v":0},{"$f":"'Income - Own'!GH48","v":0},{"$f":"'Income - Own'!GI48","v":0}]
[327,38,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A327,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A327,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A327,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B327+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B49","v":0},{"$f":"'Income - Own'!C49","v":0},{"$f":"'Income - Own'!D49","v":0},{"$f":"'Income - Own'!E49","v":0},{"$f":"'Income - Own'!F49","v":0},{"$f":"'Income - Own'!G49","v":0},{"$f":"'Income - Own'!H49","v":0},{"$f":"'Income - Own'!I49","v":0},{"$f":"'Income - Own'!J49","v":0},{"$f":"'Income - Own'!K49","v":0},{"$f":"'Income - Own'!L49","v":0},{"$f":"'Income - Own'!M49","v":0},{"$f":"'Income - Own'!N49","v":0},{"$f":"'Income - Own'!O49","v":0},{"$f":"'Income - Own'!P49","v":0},{"$f":"'Income - Own'!Q49","v":0},{"$f":"'Income - Own'!R49","v":0},{"$f":"'Income - Own'!S49","v":0},{"$f":"'Income - Own'!T49","v":0},{"$f":"'Income - Own'!U49","v":0},{"$f":"'Income - Own'!V49","v":0},{"$f":"'Income - Own'!W49","v":0},{"$f":"'Income - Own'!X49","v":0},{"$f":"'Income - Own'!Y49","v":0},{"$f":"'Income - Own'!Z49","v":0},{"$f":"'Income - Own'!AA49","v":0},{"$f":"'Income - Own'!AB49","v":0},{"$f":"'Income - Own'!AC49","v":0},{"$f":"'Income - Own'!AD49","v":0},{"$f":"'Income - Own'!AE49","v":0},{"$f":"'Income - Own'!AF49","v":0},{"$f":"'Income - Own'!AG49","v":0},{"$f":"'Income - Own'!AH49","v":0},{"$f":"'Income - Own'!AI49","v":0},{"$f":"'Income - Own'!AJ49","v":0},{"$f":"'Income - Own'!AK49","v":0},{"$f":"'Income - Own'!AL49","v":0},{"$f":"'Income - Own'!AM49","v":0},{"$f":"'Income - Own'!AN49","v":0},{"$f":"'Income - Own'!AO49","v":0},{"$f":"'Income - Own'!AP49","v":0},{"$f":"'Income - Own'!AQ49","v":0},{"$f":"'Income - Own'!AR49","v":0},{"$f":"'Income - Own'!AS49","v":0},{"$f":"'Income - Own'!AT49","v":0},{"$f":"'Income - Own'!AU49","v":0},{"$f":"'Income - Own'!AV49","v":0},{"$f":"'Income - Own'!AW49","v":0},{"$f":"'Income - Own'!AX49","v":0},{"$f":"'Income - Own'!AY49","v":0},{"$f":"'Income - Own'!AZ49","v":0},{"$f":"'Income - Own'!BA49","v":0},{"$f":"'Income - Own'!BB49","v":0},{"$f":"'Income - Own'!BC49","v":0},{"$f":"'Income - Own'!BD49","v":0},{"$f":"'Income - Own'!BE49","v":0},{"$f":"'Income - Own'!BF49","v":0},{"$f":"'Income - Own'!BG49","v":0},{"$f":"'Income - Own'!BH49","v":0},{"$f":"'Income - Own'!BI49","v":0},{"$f":"'Income - Own'!BJ49","v":0},{"$f":"'Income - Own'!BK49","v":0},{"$f":"'Income - Own'!BL49","v":0},{"$f":"'Income - Own'!BM49","v":0},{"$f":"'Income - Own'!BN49","v":0},{"$f":"'Income - Own'!BO49","v":0},{"$f":"'Income - Own'!BP49","v":0},{"$f":"'Income - Own'!BQ49","v":0},{"$f":"'Income - Own'!BR49","v":0},{"$f":"'Income - Own'!BS49","v":0},{"$f":"'Income - Own'!BT49","v":0},{"$f":"'Income - Own'!BU49","v":0},{"$f":"'Income - Own'!BV49","v":0},{"$f":"'Income - Own'!BW49","v":0},{"$f":"'Income - Own'!BX49","v":0},{"$f":"'Income - Own'!BY49","v":0},{"$f":"'Income - Own'!BZ49","v":0},{"$f":"'Income - Own'!CA49","v":0},{"$f":"'Income - Own'!CB49","v":0},{"$f":"'Income - Own'!CC49","v":0},{"$f":"'Income - Own'!CD49","v":0},{"$f":"'Income - Own'!CE49","v":0},{"$f":"'Income - Own'!CF49","v":0},{"$f":"'Income - Own'!CG49","v":0},{"$f":"'Income - Own'!CH49","v":0},{"$f":"'Income - Own'!CI49","v":0},{"$f":"'Income - Own'!CJ49","v":0},{"$f":"'Income - Own'!CK49","v":0},{"$f":"'Income - Own'!CL49","v":0},{"$f":"'Income - Own'!CM49","v":0},{"$f":"'Income - Own'!CN49","v":0},{"$f":"'Income - Own'!CO49","v":0},{"$f":"'Income - Own'!CP49","v":0},{"$f":"'Income - Own'!CQ49","v":0},{"$f":"'Income - Own'!CR49","v":0},{"$f":"'Income - Own'!CS49","v":0},{"$f":"'Income - Own'!CT49","v":0},{"$f":"'Income - Own'!CU49","v":0},{"$f":"'Income - Own'!CV49","v":0},{"$f":"'Income - Own'!CW49","v":0},{"$f":"'Income - Own'!CX49","v":0},{"$f":"'Income - Own'!CY49","v":0},{"$f":"'Income - Own'!CZ49","v":0},{"$f":"'Income - Own'!DA49","v":0},{"$f":"'Income - Own'!DB49","v":0},{"$f":"'Income - Own'!DC49","v":0},{"$f":"'Income - Own'!DD49","v":0},{"$f":"'Income - Own'!DE49","v":0},{"$f":"'Income - Own'!DF49","v":0},{"$f":"'Income - Own'!DG49","v":0},{"$f":"'Income - Own'!DH49","v":0},{"$f":"'Income - Own'!DI49","v":0},{"$f":"'Income - Own'!DJ49","v":0},{"$f":"'Income - Own'!DK49","v":0},{"$f":"'Income - Own'!DL49","v":0},{"$f":"'Income - Own'!DM49","v":0},{"$f":"'Income - Own'!DN49","v":0},{"$f":"'Income - Own'!DO49","v":0},{"$f":"'Income - Own'!DP49","v":0},{"$f":"'Income - Own'!DQ49","v":0},{"$f":"'Income - Own'!DR49","v":0},{"$f":"'Income - Own'!DS49","v":0},{"$f":"'Income - Own'!DT49","v":0},{"$f":"'Income - Own'!DU49","v":0},{"$f":"'Income - Own'!DV49","v":0},{"$f":"'Income - Own'!DW49","v":0},{"$f":"'Income - Own'!DX49","v":0},{"$f":"'Income - Own'!DY49","v":0},{"$f":"'Income - Own'!DZ49","v":0},{"$f":"'Income - Own'!EA49","v":0},{"$f":"'Income - Own'!EB49","v":0},{"$f":"'Income - Own'!EC49","v":0},{"$f":"'Income - Own'!ED49","v":0},{"$f":"'Income - Own'!EE49","v":0},{"$f":"'Income - Own'!EF49","v":0},{"$f":"'Income - Own'!EG49","v":0},{"$f":"'Income - Own'!EH49","v":0},{"$f":"'Income - Own'!EI49","v":0},{"$f":"'Income - Own'!EJ49","v":0},{"$f":"'Income - Own'!EK49","v":0},{"$f":"'Income - Own'!EL49","v":0},{"$f":"'Income - Own'!EM49","v":0},{"$f":"'Income - Own'!EN49","v":0},{"$f":"'Income - Own'!EO49","v":0},{"$f":"'Income - Own'!EP49","v":0},{"$f":"'Income - Own'!EQ49","v":0},{"$f":"'Income - Own'!ER49","v":0},{"$f":"'Income - Own'!ES49","v":0},{"$f":"'Income - Own'!ET49","v":0},{"$f":"'Income - Own'!EU49","v":0},{"$f":"'Income - Own'!EV49","v":0},{"$f":"'Income - Own'!EW49","v":0},{"$f":"'Income - Own'!EX49","v":0},{"$f":"'Income - Own'!EY49","v":0},{"$f":"'Income - Own'!EZ49","v":0},{"$f":"'Income - Own'!FA49","v":0},{"$f":"'Income - Own'!FB49","v":0},{"$f":"'Income - Own'!FC49","v":0},{"$f":"'Income - Own'!FD49","v":0},{"$f":"'Income - Own'!FE49","v":0},{"$f":"'Income - Own'!FF49","v":0},{"$f":"'Income - Own'!FG49","v":0},{"$f":"'Income - Own'!FH49","v":0},{"$f":"'Income - Own'!FI49","v":0},{"$f":"'Income - Own'!FJ49","v":0},{"$f":"'Income - Own'!FK49","v":0},{"$f":"'Income - Own'!FL49","v":0},{"$f":"'Income - Own'!FM49","v":0},{"$f":"'Income - Own'!FN49","v":0},{"$f":"'Income - Own'!FO49","v":0},{"$f":"'Income - Own'!FP49","v":0},{"$f":"'Income - Own'!FQ49","v":0},{"$f":"'Income - Own'!FR49","v":0},{"$f":"'Income - Own'!FS49","v":0},{"$f":"'Income - Own'!FT49","v":0},{"$f":"'Income - Own'!FU49","v":0},{"$f":"'Income - Own'!FV49","v":0},{"$f":"'Income - Own'!FW49","v":0},{"$f":"'Income - Own'!FX49","v":0},{"$f":"'Income - Own'!FY49","v":0},{"$f":"'Income - Own'!FZ49","v":0},{"$f":"'Income - Own'!GA49","v":0},{"$f":"'Income - Own'!GB49","v":0},{"$f":"'Income - Own'!GC49","v":0},{"$f":"'Income - Own'!GD49","v":0},{"$f":"'Income - Own'!GE49","v":0},{"$f":"'Income - Own'!GF49","v":0},{"$f":"'Income - Own'!GG49","v":0},{"$f":"'Income - Own'!GH49","v":0},{"$f":"'Income - Own'!GI49","v":0}]
[328,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B328+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B50","v":0},{"$f":"'Income - Own'!C50","v":0},{"$f":"'Income - Own'!D50","v":0},{"$f":"'Income - Own'!E50","v":0},{"$f":"'Income - Own'!F50","v":0},{"$f":"'Income - Own'!G50","v":0},{"$f":"'Income - Own'!H50","v":0},{"$f":"'Income - Own'!I50","v":0},{"$f":"'Income - Own'!J50","v":0},{"$f":"'Income - Own'!K50","v":0},{"$f":"'Income - Own'!L50","v":0},{"$f":"'Income - Own'!M50","v":0},{"$f":"'Income - Own'!N50","v":0},{"$f":"'Income - Own'!O50","v":0},{"$f":"'Income - Own'!P50","v":0},{"$f":"'Income - Own'!Q50","v":0},{"$f":"'Income - Own'!R50","v":0},{"$f":"'Income - Own'!S50","v":0},{"$f":"'Income - Own'!T50","v":0},{"$f":"'Income - Own'!U50","v":0},{"$f":"'Income - Own'!V50","v":0},{"$f":"'Income - Own'!W50","v":0},{"$f":"'Income - Own'!X50","v":0},{"$f":"'Income - Own'!Y50","v":0},{"$f":"'Income - Own'!Z50","v":0},{"$f":"'Income - Own'!AA50","v":0},{"$f":"'Income - Own'!AB50","v":0},{"$f":"'Income - Own'!AC50","v":0},{"$f":"'Income - Own'!AD50","v":0},{"$f":"'Income - Own'!AE50","v":0},{"$f":"'Income - Own'!AF50","v":0},{"$f":"'Income - Own'!AG50","v":0},{"$f":"'Income - Own'!AH50","v":0},{"$f":"'Income - Own'!AI50","v":0},{"$f":"'Income - Own'!AJ50","v":0},{"$f":"'Income - Own'!AK50","v":0},{"$f":"'Income - Own'!AL50","v":0},{"$f":"'Income - Own'!AM50","v":0},{"$f":"'Income - Own'!AN50","v":0},{"$f":"'Income - Own'!AO50","v":0},{"$f":"'Income - Own'!AP50","v":0},{"$f":"'Income - Own'!AQ50","v":0},{"$f":"'Income - Own'!AR50","v":0},{"$f":"'Income - Own'!AS50","v":0},{"$f":"'Income - Own'!AT50","v":0},{"$f":"'Income - Own'!AU50","v":0},{"$f":"'Income - Own'!AV50","v":0},{"$f":"'Income - Own'!AW50","v":0},{"$f":"'Income - Own'!AX50","v":0},{"$f":"'Income - Own'!AY50","v":0},{"$f":"'Income - Own'!AZ50","v":0},{"$f":"'Income - Own'!BA50","v":0},{"$f":"'Income - Own'!BB50","v":0},{"$f":"'Income - Own'!BC50","v":0},{"$f":"'Income - Own'!BD50","v":0},{"$f":"'Income - Own'!BE50","v":0},{"$f":"'Income - Own'!BF50","v":0},{"$f":"'Income - Own'!BG50","v":0},{"$f":"'Income - Own'!BH50","v":0},{"$f":"'Income - Own'!BI50","v":0},{"$f":"'Income - Own'!BJ50","v":0},{"$f":"'Income - Own'!BK50","v":0},{"$f":"'Income - Own'!BL50","v":0},{"$f":"'Income - Own'!BM50","v":0},{"$f":"'Income - Own'!BN50","v":0},{"$f":"'Income - Own'!BO50","v":0},{"$f":"'Income - Own'!BP50","v":0},{"$f":"'Income - Own'!BQ50","v":0},{"$f":"'Income - Own'!BR50","v":0},{"$f":"'Income - Own'!BS50","v":0},{"$f":"'Income - Own'!BT50","v":0},{"$f":"'Income - Own'!BU50","v":0},{"$f":"'Income - Own'!BV50","v":0},{"$f":"'Income - Own'!BW50","v":0},{"$f":"'Income - Own'!BX50","v":0},{"$f":"'Income - Own'!BY50","v":0},{"$f":"'Income - Own'!BZ50","v":0},{"$f":"'Income - Own'!CA50","v":0},{"$f":"'Income - Own'!CB50","v":0},{"$f":"'Income - Own'!CC50","v":0},{"$f":"'Income - Own'!CD50","v":0},{"$f":"'Income - Own'!CE50","v":0},{"$f":"'Income - Own'!CF50","v":0},{"$f":"'Income - Own'!CG50","v":0},{"$f":"'Income - Own'!CH50","v":0},{"$f":"'Income - Own'!CI50","v":0},{"$f":"'Income - Own'!CJ50","v":0},{"$f":"'Income - Own'!CK50","v":0},{"$f":"'Income - Own'!CL50","v":0},{"$f":"'Income - Own'!CM50","v":0},{"$f":"'Income - Own'!CN50","v":0},{"$f":"'Income - Own'!CO50","v":0},{"$f":"'Income - Own'!CP50","v":0},{"$f":"'Income - Own'!CQ50","v":0},{"$f":"'Income - Own'!CR50","v":0},{"$f":"'Income - Own'!CS50","v":0},{"$f":"'Income - Own'!CT50","v":0},{"$f":"'Income - Own'!CU50","v":0},{"$f":"'Income - Own'!CV50","v":0},{"$f":"'Income - Own'!CW50","v":0},{"$f":"'Income - Own'!CX50","v":0},{"$f":"'Income - Own'!CY50","v":0},{"$f":"'Income - Own'!CZ50","v":0},{"$f":"'Income - Own'!DA50","v":0},{"$f":"'Income - Own'!DB50","v":0},{"$f":"'Income - Own'!DC50","v":0},{"$f":"'Income - Own'!DD50","v":0},{"$f":"'Income - Own'!DE50","v":0},{"$f":"'Income - Own'!DF50","v":0},{"$f":"'Income - Own'!DG50","v":0},{"$f":"'Income - Own'!DH50","v":0},{"$f":"'Income - Own'!DI50","v":0},{"$f":"'Income - Own'!DJ50","v":0},{"$f":"'Income - Own'!DK50","v":0},{"$f":"'Income - Own'!DL50","v":0},{"$f":"'Income - Own'!DM50","v":0},{"$f":"'Income - Own'!DN50","v":0},{"$f":"'Income - Own'!DO50","v":0},{"$f":"'Income - Own'!DP50","v":0},{"$f":"'Income - Own'!DQ50","v":0},{"$f":"'Income - Own'!DR50","v":0},{"$f":"'Income - Own'!DS50","v":0},{"$f":"'Income - Own'!DT50","v":0},{"$f":"'Income - Own'!DU50","v":0},{"$f":"'Income - Own'!DV50","v":0},{"$f":"'Income - Own'!DW50","v":0},{"$f":"'Income - Own'!DX50","v":0},{"$f":"'Income - Own'!DY50","v":0},{"$f":"'Income - Own'!DZ50","v":0},{"$f":"'Income - Own'!EA50","v":0},{"$f":"'Income - Own'!EB50","v":0},{"$f":"'Income - Own'!EC50","v":0},{"$f":"'Income - Own'!ED50","v":0},{"$f":"'Income - Own'!EE50","v":0},{"$f":"'Income - Own'!EF50","v":0},{"$f":"'Income - Own'!EG50","v":0},{"$f":"'Income - Own'!EH50","v":0},{"$f":"'Income - Own'!EI50","v":0},{"$f":"'Income - Own'!EJ50","v":0},{"$f":"'Income - Own'!EK50","v":0},{"$f":"'Income - Own'!EL50","v":0},{"$f":"'Income - Own'!EM50","v":0},{"$f":"'Income - Own'!EN50","v":0},{"$f":"'Income - Own'!EO50","v":0},{"$f":"'Income - Own'!EP50","v":0},{"$f":"'Income - Own'!EQ50","v":0},{"$f":"'Income - Own'!ER50","v":0},{"$f":"'Income - Own'!ES50","v":0},{"$f":"'Income - Own'!ET50","v":0},{"$f":"'Income - Own'!EU50","v":0},{"$f":"'Income - Own'!EV50","v":0},{"$f":"'Income - Own'!EW50","v":0},{"$f":"'Income - Own'!EX50","v":0},{"$f":"'Income - Own'!EY50","v":0},{"$f":"'Income - Own'!EZ50","v":0},{"$f":"'Income - Own'!FA50","v":0},{"$f":"'Income - Own'!FB50","v":0},{"$f":"'Income - Own'!FC50","v":0},{"$f":"'Income - Own'!FD50","v":0},{"$f":"'Income - Own'!FE50","v":0},{"$f":"'Income - Own'!FF50","v":0},{"$f":"'Income - Own'!FG50","v":0},{"$f":"'Income - Own'!FH50","v":0},{"$f":"'Income - Own'!FI50","v":0},{"$f":"'Income - Own'!FJ50","v":0},{"$f":"'Income - Own'!FK50","v":0},{"$f":"'Income - Own'!FL50","v":0},{"$f":"'Income - Own'!FM50","v":0},{"$f":"'Income - Own'!FN50","v":0},{"$f":"'Income - Own'!FO50","v":0},{"$f":"'Income - Own'!FP50","v":0},{"$f":"'Income - Own'!FQ50","v":0},{"$f":"'Income - Own'!FR50","v":0},{"$f":"'Income - Own'!FS50","v":0},{"$f":"'Income - Own'!FT50","v":0},{"$f":"'Income - Own'!FU50","v":0},{"$f":"'Income - Own'!FV50","v":0},{"$f":"'Income - Own'!FW50","v":0},{"$f":"'Income - Own'!FX50","v":0},{"$f":"'Income - Own'!FY50","v":0},{"$f":"'Income - Own'!FZ50","v":0},{"$f":"'Income - Own'!GA50","v":0},{"$f":"'Income - Own'!GB50","v":0},{"$f":"'Income - Own'!GC50","v":0},{"$f":"'Income - Own'!GD50","v":0},{"$f":"'Income - Own'!GE50","v":0},{"$f":"'Income - Own'!GF50","v":0},{"$f":"'Income - Own'!GG50","v":0},{"$f":"'Income - Own'!GH50","v":0},{"$f":"'Income - Own'!GI50","v":0}]
[329,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B329+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B51","v":0},{"$f":"'Income - Own'!C51","v":0},{"$f":"'Income - Own'!D51","v":0},{"$f":"'Income - Own'!E51","v":0},{"$f":"'Income - Own'!F51","v":0},{"$f":"'Income - Own'!G51","v":0},{"$f":"'Income - Own'!H51","v":0},{"$f":"'Income - Own'!I51","v":0},{"$f":"'Income - Own'!J51","v":0},{"$f":"'Income - Own'!K51","v":0},{"$f":"'Income - Own'!L51","v":0},{"$f":"'Income - Own'!M51","v":0},{"$f":"'Income - Own'!N51","v":0},{"$f":"'Income - Own'!O51","v":0},{"$f":"'Income - Own'!P51","v":0},{"$f":"'Income - Own'!Q51","v":0},{"$f":"'Income - Own'!R51","v":0},{"$f":"'Income - Own'!S51","v":0},{"$f":"'Income - Own'!T51","v":0},{"$f":"'Income - Own'!U51","v":0},{"$f":"'Income - Own'!V51","v":0},{"$f":"'Income - Own'!W51","v":0},{"$f":"'Income - Own'!X51","v":0},{"$f":"'Income - Own'!Y51","v":0},{"$f":"'Income - Own'!Z51","v":0},{"$f":"'Income - Own'!AA51","v":0},{"$f":"'Income - Own'!AB51","v":0},{"$f":"'Income - Own'!AC51","v":0},{"$f":"'Income - Own'!AD51","v":0},{"$f":"'Income - Own'!AE51","v":0},{"$f":"'Income - Own'!AF51","v":0},{"$f":"'Income - Own'!AG51","v":0},{"$f":"'Income - Own'!AH51","v":0},{"$f":"'Income - Own'!AI51","v":0},{"$f":"'Income - Own'!AJ51","v":0},{"$f":"'Income - Own'!AK51","v":0},{"$f":"'Income - Own'!AL51","v":0},{"$f":"'Income - Own'!AM51","v":0},{"$f":"'Income - Own'!AN51","v":0},{"$f":"'Income - Own'!AO51","v":0},{"$f":"'Income - Own'!AP51","v":0},{"$f":"'Income - Own'!AQ51","v":0},{"$f":"'Income - Own'!AR51","v":0},{"$f":"'Income - Own'!AS51","v":0},{"$f":"'Income - Own'!AT51","v":0},{"$f":"'Income - Own'!AU51","v":0},{"$f":"'Income - Own'!AV51","v":0},{"$f":"'Income - Own'!AW51","v":0},{"$f":"'Income - Own'!AX51","v":0},{"$f":"'Income - Own'!AY51","v":0},{"$f":"'Income - Own'!AZ51","v":0},{"$f":"'Income - Own'!BA51","v":0},{"$f":"'Income - Own'!BB51","v":0},{"$f":"'Income - Own'!BC51","v":0},{"$f":"'Income - Own'!BD51","v":0},{"$f":"'Income - Own'!BE51","v":0},{"$f":"'Income - Own'!BF51","v":0},{"$f":"'Income - Own'!BG51","v":0},{"$f":"'Income - Own'!BH51","v":0},{"$f":"'Income - Own'!BI51","v":0},{"$f":"'Income - Own'!BJ51","v":0},{"$f":"'Income - Own'!BK51","v":0},{"$f":"'Income - Own'!BL51","v":0},{"$f":"'Income - Own'!BM51","v":0},{"$f":"'Income - Own'!BN51","v":0},{"$f":"'Income - Own'!BO51","v":0},{"$f":"'Income - Own'!BP51","v":0},{"$f":"'Income - Own'!BQ51","v":0},{"$f":"'Income - Own'!BR51","v":0},{"$f":"'Income - Own'!BS51","v":0},{"$f":"'Income - Own'!BT51","v":0},{"$f":"'Income - Own'!BU51","v":0},{"$f":"'Income - Own'!BV51","v":0},{"$f":"'Income - Own'!BW51","v":0},{"$f":"'Income - Own'!BX51","v":0},{"$f":"'Income - Own'!BY51","v":0},{"$f":"'Income - Own'!BZ51","v":0},{"$f":"'Income - Own'!CA51","v":0},{"$f":"'Income - Own'!CB51","v":0},{"$f":"'Income - Own'!CC51","v":0},{"$f":"'Income - Own'!CD51","v":0},{"$f":"'Income - Own'!CE51","v":0},{"$f":"'Income - Own'!CF51","v":0},{"$f":"'Income - Own'!CG51","v":0},{"$f":"'Income - Own'!CH51","v":0},{"$f":"'Income - Own'!CI51","v":0},{"$f":"'Income - Own'!CJ51","v":0},{"$f":"'Income - Own'!CK51","v":0},{"$f":"'Income - Own'!CL51","v":0},{"$f":"'Income - Own'!CM51","v":0},{"$f":"'Income - Own'!CN51","v":0},{"$f":"'Income - Own'!CO51","v":0},{"$f":"'Income - Own'!CP51","v":0},{"$f":"'Income - Own'!CQ51","v":0},{"$f":"'Income - Own'!CR51","v":0},{"$f":"'Income - Own'!CS51","v":0},{"$f":"'Income - Own'!CT51","v":0},{"$f":"'Income - Own'!CU51","v":0},{"$f":"'Income - Own'!CV51","v":0},{"$f":"'Income - Own'!CW51","v":0},{"$f":"'Income - Own'!CX51","v":0},{"$f":"'Income - Own'!CY51","v":0},{"$f":"'Income - Own'!CZ51","v":0},{"$f":"'Income - Own'!DA51","v":0},{"$f":"'Income - Own'!DB51","v":0},{"$f":"'Income - Own'!DC51","v":0},{"$f":"'Income - Own'!DD51","v":0},{"$f":"'Income - Own'!DE51","v":0},{"$f":"'Income - Own'!DF51","v":0},{"$f":"'Income - Own'!DG51","v":0},{"$f":"'Income - Own'!DH51","v":0},{"$f":"'Income - Own'!DI51","v":0},{"$f":"'Income - Own'!DJ51","v":0},{"$f":"'Income - Own'!DK51","v":0},{"$f":"'Income - Own'!DL51","v":0},{"$f":"'Income - Own'!DM51","v":0},{"$f":"'Income - Own'!DN51","v":0},{"$f":"'Income - Own'!DO51","v":0},{"$f":"'Income - Own'!DP51","v":0},{"$f":"'Income - Own'!DQ51","v":0},{"$f":"'Income - Own'!DR51","v":0},{"$f":"'Income - Own'!DS51","v":0},{"$f":"'Income - Own'!DT51","v":0},{"$f":"'Income - Own'!DU51","v":0},{"$f":"'Income - Own'!DV51","v":0},{"$f":"'Income - Own'!DW51","v":0},{"$f":"'Income - Own'!DX51","v":0},{"$f":"'Income - Own'!DY51","v":0},{"$f":"'Income - Own'!DZ51","v":0},{"$f":"'Income - Own'!EA51","v":0},{"$f":"'Income - Own'!EB51","v":0},{"$f":"'Income - Own'!EC51","v":0},{"$f":"'Income - Own'!ED51","v":0},{"$f":"'Income - Own'!EE51","v":0},{"$f":"'Income - Own'!EF51","v":0},{"$f":"'Income - Own'!EG51","v":0},{"$f":"'Income - Own'!EH51","v":0},{"$f":"'Income - Own'!EI51","v":0},{"$f":"'Income - Own'!EJ51","v":0},{"$f":"'Income - Own'!EK51","v":0},{"$f":"'Income - Own'!EL51","v":0},{"$f":"'Income - Own'!EM51","v":0},{"$f":"'Income - Own'!EN51","v":0},{"$f":"'Income - Own'!EO51","v":0},{"$f":"'Income - Own'!EP51","v":0},{"$f":"'Income - Own'!EQ51","v":0},{"$f":"'Income - Own'!ER51","v":0},{"$f":"'Income - Own'!ES51","v":0},{"$f":"'Income - Own'!ET51","v":0},{"$f":"'Income - Own'!EU51","v":0},{"$f":"'Income - Own'!EV51","v":0},{"$f":"'Income - Own'!EW51","v":0},{"$f":"'Income - Own'!EX51","v":0},{"$f":"'Income - Own'!EY51","v":0},{"$f":"'Income - Own'!EZ51","v":0},{"$f":"'Income - Own'!FA51","v":0},{"$f":"'Income - Own'!FB51","v":0},{"$f":"'Income - Own'!FC51","v":0},{"$f":"'Income - Own'!FD51","v":0},{"$f":"'Income - Own'!FE51","v":0},{"$f":"'Income - Own'!FF51","v":0},{"$f":"'Income - Own'!FG51","v":0},{"$f":"'Income - Own'!FH51","v":0},{"$f":"'Income - Own'!FI51","v":0},{"$f":"'Income - Own'!FJ51","v":0},{"$f":"'Income - Own'!FK51","v":0},{"$f":"'Income - Own'!FL51","v":0},{"$f":"'Income - Own'!FM51","v":0},{"$f":"'Income - Own'!FN51","v":0},{"$f":"'Income - Own'!FO51","v":0},{"$f":"'Income - Own'!FP51","v":0},{"$f":"'Income - Own'!FQ51","v":0},{"$f":"'Income - Own'!FR51","v":0},{"$f":"'Income - Own'!FS51","v":0},{"$f":"'Income - Own'!FT51","v":0},{"$f":"'Income - Own'!FU51","v":0},{"$f":"'Income - Own'!FV51","v":0},{"$f":"'Income - Own'!FW51","v":0},{"$f":"'Income - Own'!FX51","v":0},{"$f":"'Income - Own'!FY51","v":0},{"$f":"'Income - Own'!FZ51","v":0},{"$f":"'Income - Own'!GA51","v":0},{"$f":"'Income - Own'!GB51","v":0},{"$f":"'Income - Own'!GC51","v":0},{"$f":"'Income - Own'!GD51","v":0},{"$f":"'Income - Own'!GE51","v":0},{"$f":"'Income - Own'!GF51","v":0},{"$f":"'Income - Own'!GG51","v":0},{"$f":"'Income - Own'!GH51","v":0},{"$f":"'Income - Own'!GI51","v":0}]
[330,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B330+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B52","v":0},{"$f":"'Income - Own'!C52","v":0},{"$f":"'Income - Own'!D52","v":0},{"$f":"'Income - Own'!E52","v":0},{"$f":"'Income - Own'!F52","v":0},{"$f":"'Income - Own'!G52","v":0},{"$f":"'Income - Own'!H52","v":0},{"$f":"'Income - Own'!I52","v":0},{"$f":"'Income - Own'!J52","v":0},{"$f":"'Income - Own'!K52","v":0},{"$f":"'Income - Own'!L52","v":0},{"$f":"'Income - Own'!M52","v":0},{"$f":"'Income - Own'!N52","v":0},{"$f":"'Income - Own'!O52","v":0},{"$f":"'Income - Own'!P52","v":0},{"$f":"'Income - Own'!Q52","v":0},{"$f":"'Income - Own'!R52","v":0},{"$f":"'Income - Own'!S52","v":0},{"$f":"'Income - Own'!T52","v":0},{"$f":"'Income - Own'!U52","v":0},{"$f":"'Income - Own'!V52","v":0},{"$f":"'Income - Own'!W52","v":0},{"$f":"'Income - Own'!X52","v":0},{"$f":"'Income - Own'!Y52","v":0},{"$f":"'Income - Own'!Z52","v":0},{"$f":"'Income - Own'!AA52","v":0},{"$f":"'Income - Own'!AB52","v":0},{"$f":"'Income - Own'!AC52","v":0},{"$f":"'Income - Own'!AD52","v":0},{"$f":"'Income - Own'!AE52","v":0},{"$f":"'Income - Own'!AF52","v":0},{"$f":"'Income - Own'!AG52","v":0},{"$f":"'Income - Own'!AH52","v":0},{"$f":"'Income - Own'!AI52","v":0},{"$f":"'Income - Own'!AJ52","v":0},{"$f":"'Income - Own'!AK52","v":0},{"$f":"'Income - Own'!AL52","v":0},{"$f":"'Income - Own'!AM52","v":0},{"$f":"'Income - Own'!AN52","v":0},{"$f":"'Income - Own'!AO52","v":0},{"$f":"'Income - Own'!AP52","v":0},{"$f":"'Income - Own'!AQ52","v":0},{"$f":"'Income - Own'!AR52","v":0},{"$f":"'Income - Own'!AS52","v":0},{"$f":"'Income - Own'!AT52","v":0},{"$f":"'Income - Own'!AU52","v":0},{"$f":"'Income - Own'!AV52","v":0},{"$f":"'Income - Own'!AW52","v":0},{"$f":"'Income - Own'!AX52","v":0},{"$f":"'Income - Own'!AY52","v":0},{"$f":"'Income - Own'!AZ52","v":0},{"$f":"'Income - Own'!BA52","v":0},{"$f":"'Income - Own'!BB52","v":0},{"$f":"'Income - Own'!BC52","v":0},{"$f":"'Income - Own'!BD52","v":0},{"$f":"'Income - Own'!BE52","v":0},{"$f":"'Income - Own'!BF52","v":0},{"$f":"'Income - Own'!BG52","v":0},{"$f":"'Income - Own'!BH52","v":0},{"$f":"'Income - Own'!BI52","v":0},{"$f":"'Income - Own'!BJ52","v":0},{"$f":"'Income - Own'!BK52","v":0},{"$f":"'Income - Own'!BL52","v":0},{"$f":"'Income - Own'!BM52","v":0},{"$f":"'Income - Own'!BN52","v":0},{"$f":"'Income - Own'!BO52","v":0},{"$f":"'Income - Own'!BP52","v":0},{"$f":"'Income - Own'!BQ52","v":0},{"$f":"'Income - Own'!BR52","v":0},{"$f":"'Income - Own'!BS52","v":0},{"$f":"'Income - Own'!BT52","v":0},{"$f":"'Income - Own'!BU52","v":0},{"$f":"'Income - Own'!BV52","v":0},{"$f":"'Income - Own'!BW52","v":0},{"$f":"'Income - Own'!BX52","v":0},{"$f":"'Income - Own'!BY52","v":0},{"$f":"'Income - Own'!BZ52","v":0},{"$f":"'Income - Own'!CA52","v":0},{"$f":"'Income - Own'!CB52","v":0},{"$f":"'Income - Own'!CC52","v":0},{"$f":"'Income - Own'!CD52","v":0},{"$f":"'Income - Own'!CE52","v":0},{"$f":"'Income - Own'!CF52","v":0},{"$f":"'Income - Own'!CG52","v":0},{"$f":"'Income - Own'!CH52","v":0},{"$f":"'Income - Own'!CI52","v":0},{"$f":"'Income - Own'!CJ52","v":0},{"$f":"'Income - Own'!CK52","v":0},{"$f":"'Income - Own'!CL52","v":0},{"$f":"'Income - Own'!CM52","v":0},{"$f":"'Income - Own'!CN52","v":0},{"$f":"'Income - Own'!CO52","v":0},{"$f":"'Income - Own'!CP52","v":0},{"$f":"'Income - Own'!CQ52","v":0},{"$f":"'Income - Own'!CR52","v":0},{"$f":"'Income - Own'!CS52","v":0},{"$f":"'Income - Own'!CT52","v":0},{"$f":"'Income - Own'!CU52","v":0},{"$f":"'Income - Own'!CV52","v":0},{"$f":"'Income - Own'!CW52","v":0},{"$f":"'Income - Own'!CX52","v":0},{"$f":"'Income - Own'!CY52","v":0},{"$f":"'Income - Own'!CZ52","v":0},{"$f":"'Income - Own'!DA52","v":0},{"$f":"'Income - Own'!DB52","v":0},{"$f":"'Income - Own'!DC52","v":0},{"$f":"'Income - Own'!DD52","v":0},{"$f":"'Income - Own'!DE52","v":0},{"$f":"'Income - Own'!DF52","v":0},{"$f":"'Income - Own'!DG52","v":0},{"$f":"'Income - Own'!DH52","v":0},{"$f":"'Income - Own'!DI52","v":0},{"$f":"'Income - Own'!DJ52","v":0},{"$f":"'Income - Own'!DK52","v":0},{"$f":"'Income - Own'!DL52","v":0},{"$f":"'Income - Own'!DM52","v":0},{"$f":"'Income - Own'!DN52","v":0},{"$f":"'Income - Own'!DO52","v":0},{"$f":"'Income - Own'!DP52","v":0},{"$f":"'Income - Own'!DQ52","v":0},{"$f":"'Income - Own'!DR52","v":0},{"$f":"'Income - Own'!DS52","v":0},{"$f":"'Income - Own'!DT52","v":0},{"$f":"'Income - Own'!DU52","v":0},{"$f":"'Income - Own'!DV52","v":0},{"$f":"'Income - Own'!DW52","v":0},{"$f":"'Income - Own'!DX52","v":0},{"$f":"'Income - Own'!DY52","v":0},{"$f":"'Income - Own'!DZ52","v":0},{"$f":"'Income - Own'!EA52","v":0},{"$f":"'Income - Own'!EB52","v":0},{"$f":"'Income - Own'!EC52","v":0},{"$f":"'Income - Own'!ED52","v":0},{"$f":"'Income - Own'!EE52","v":0},{"$f":"'Income - Own'!EF52","v":0},{"$f":"'Income - Own'!EG52","v":0},{"$f":"'Income - Own'!EH52","v":0},{"$f":"'Income - Own'!EI52","v":0},{"$f":"'Income - Own'!EJ52","v":0},{"$f":"'Income - Own'!EK52","v":0},{"$f":"'Income - Own'!EL52","v":0},{"$f":"'Income - Own'!EM52","v":0},{"$f":"'Income - Own'!EN52","v":0},{"$f":"'Income - Own'!EO52","v":0},{"$f":"'Income - Own'!EP52","v":0},{"$f":"'Income - Own'!EQ52","v":0},{"$f":"'Income - Own'!ER52","v":0},{"$f":"'Income - Own'!ES52","v":0},{"$f":"'Income - Own'!ET52","v":0},{"$f":"'Income - Own'!EU52","v":0},{"$f":"'Income - Own'!EV52","v":0},{"$f":"'Income - Own'!EW52","v":0},{"$f":"'Income - Own'!EX52","v":0},{"$f":"'Income - Own'!EY52","v":0},{"$f":"'Income - Own'!EZ52","v":0},{"$f":"'Income - Own'!FA52","v":0},{"$f":"'Income - Own'!FB52","v":0},{"$f":"'Income - Own'!FC52","v":0},{"$f":"'Income - Own'!FD52","v":0},{"$f":"'Income - Own'!FE52","v":0},{"$f":"'Income - Own'!FF52","v":0},{"$f":"'Income - Own'!FG52","v":0},{"$f":"'Income - Own'!FH52","v":0},{"$f":"'Income - Own'!FI52","v":0},{"$f":"'Income - Own'!FJ52","v":0},{"$f":"'Income - Own'!FK52","v":0},{"$f":"'Income - Own'!FL52","v":0},{"$f":"'Income - Own'!FM52","v":0},{"$f":"'Income - Own'!FN52","v":0},{"$f":"'Income - Own'!FO52","v":0},{"$f":"'Income - Own'!FP52","v":0},{"$f":"'Income - Own'!FQ52","v":0},{"$f":"'Income - Own'!FR52","v":0},{"$f":"'Income - Own'!FS52","v":0},{"$f":"'Income - Own'!FT52","v":0},{"$f":"'Income - Own'!FU52","v":0},{"$f":"'Income - Own'!FV52","v":0},{"$f":"'Income - Own'!FW52","v":0},{"$f":"'Income - Own'!FX52","v":0},{"$f":"'Income - Own'!FY52","v":0},{"$f":"'Income - Own'!FZ52","v":0},{"$f":"'Income - Own'!GA52","v":0},{"$f":"'Income - Own'!GB52","v":0},{"$f":"'Income - Own'!GC52","v":0},{"$f":"'Income - Own'!GD52","v":0},{"$f":"'Income - Own'!GE52","v":0},{"$f":"'Income - Own'!GF52","v":0},{"$f":"'Income - Own'!GG52","v":0},{"$f":"'Income - Own'!GH52","v":0},{"$f":"'Income - Own'!GI52","v":0}]
[331,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B331+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B53","v":0},{"$f":"'Income - Own'!C53","v":0},{"$f":"'Income - Own'!D53","v":0},{"$f":"'Income - Own'!E53","v":0},{"$f":"'Income - Own'!F53","v":0},{"$f":"'Income - Own'!G53","v":0},{"$f":"'Income - Own'!H53","v":0},{"$f":"'Income - Own'!I53","v":0},{"$f":"'Income - Own'!J53","v":0},{"$f":"'Income - Own'!K53","v":0},{"$f":"'Income - Own'!L53","v":0},{"$f":"'Income - Own'!M53","v":0},{"$f":"'Income - Own'!N53","v":0},{"$f":"'Income - Own'!O53","v":0},{"$f":"'Income - Own'!P53","v":0},{"$f":"'Income - Own'!Q53","v":0},{"$f":"'Income - Own'!R53","v":0},{"$f":"'Income - Own'!S53","v":0},{"$f":"'Income - Own'!T53","v":0},{"$f":"'Income - Own'!U53","v":0},{"$f":"'Income - Own'!V53","v":0},{"$f":"'Income - Own'!W53","v":0},{"$f":"'Income - Own'!X53","v":0},{"$f":"'Income - Own'!Y53","v":0},{"$f":"'Income - Own'!Z53","v":0},{"$f":"'Income - Own'!AA53","v":0},{"$f":"'Income - Own'!AB53","v":0},{"$f":"'Income - Own'!AC53","v":0},{"$f":"'Income - Own'!AD53","v":0},{"$f":"'Income - Own'!AE53","v":0},{"$f":"'Income - Own'!AF53","v":0},{"$f":"'Income - Own'!AG53","v":0},{"$f":"'Income - Own'!AH53","v":0},{"$f":"'Income - Own'!AI53","v":0},{"$f":"'Income - Own'!AJ53","v":0},{"$f":"'Income - Own'!AK53","v":0},{"$f":"'Income - Own'!AL53","v":0},{"$f":"'Income - Own'!AM53","v":0},{"$f":"'Income - Own'!AN53","v":0},{"$f":"'Income - Own'!AO53","v":0},{"$f":"'Income - Own'!AP53","v":0},{"$f":"'Income - Own'!AQ53","v":0},{"$f":"'Income - Own'!AR53","v":0},{"$f":"'Income - Own'!AS53","v":0},{"$f":"'Income - Own'!AT53","v":0},{"$f":"'Income - Own'!AU53","v":0},{"$f":"'Income - Own'!AV53","v":0},{"$f":"'Income - Own'!AW53","v":0},{"$f":"'Income - Own'!AX53","v":0},{"$f":"'Income - Own'!AY53","v":0},{"$f":"'Income - Own'!AZ53","v":0},{"$f":"'Income - Own'!BA53","v":0},{"$f":"'Income - Own'!BB53","v":0},{"$f":"'Income - Own'!BC53","v":0},{"$f":"'Income - Own'!BD53","v":0},{"$f":"'Income - Own'!BE53","v":0},{"$f":"'Income - Own'!BF53","v":0},{"$f":"'Income - Own'!BG53","v":0},{"$f":"'Income - Own'!BH53","v":0},{"$f":"'Income - Own'!BI53","v":0},{"$f":"'Income - Own'!BJ53","v":0},{"$f":"'Income - Own'!BK53","v":0},{"$f":"'Income - Own'!BL53","v":0},{"$f":"'Income - Own'!BM53","v":0},{"$f":"'Income - Own'!BN53","v":0},{"$f":"'Income - Own'!BO53","v":0},{"$f":"'Income - Own'!BP53","v":0},{"$f":"'Income - Own'!BQ53","v":0},{"$f":"'Income - Own'!BR53","v":0},{"$f":"'Income - Own'!BS53","v":0},{"$f":"'Income - Own'!BT53","v":0},{"$f":"'Income - Own'!BU53","v":0},{"$f":"'Income - Own'!BV53","v":0},{"$f":"'Income - Own'!BW53","v":0},{"$f":"'Income - Own'!BX53","v":0},{"$f":"'Income - Own'!BY53","v":0},{"$f":"'Income - Own'!BZ53","v":0},{"$f":"'Income - Own'!CA53","v":0},{"$f":"'Income - Own'!CB53","v":0},{"$f":"'Income - Own'!CC53","v":0},{"$f":"'Income - Own'!CD53","v":0},{"$f":"'Income - Own'!CE53","v":0},{"$f":"'Income - Own'!CF53","v":0},{"$f":"'Income - Own'!CG53","v":0},{"$f":"'Income - Own'!CH53","v":0},{"$f":"'Income - Own'!CI53","v":0},{"$f":"'Income - Own'!CJ53","v":0},{"$f":"'Income - Own'!CK53","v":0},{"$f":"'Income - Own'!CL53","v":0},{"$f":"'Income - Own'!CM53","v":0},{"$f":"'Income - Own'!CN53","v":0},{"$f":"'Income - Own'!CO53","v":0},{"$f":"'Income - Own'!CP53","v":0},{"$f":"'Income - Own'!CQ53","v":0},{"$f":"'Income - Own'!CR53","v":0},{"$f":"'Income - Own'!CS53","v":0},{"$f":"'Income - Own'!CT53","v":0},{"$f":"'Income - Own'!CU53","v":0},{"$f":"'Income - Own'!CV53","v":0},{"$f":"'Income - Own'!CW53","v":0},{"$f":"'Income - Own'!CX53","v":0},{"$f":"'Income - Own'!CY53","v":0},{"$f":"'Income - Own'!CZ53","v":0},{"$f":"'Income - Own'!DA53","v":0},{"$f":"'Income - Own'!DB53","v":0},{"$f":"'Income - Own'!DC53","v":0},{"$f":"'Income - Own'!DD53","v":0},{"$f":"'Income - Own'!DE53","v":0},{"$f":"'Income - Own'!DF53","v":0},{"$f":"'Income - Own'!DG53","v":0},{"$f":"'Income - Own'!DH53","v":0},{"$f":"'Income - Own'!DI53","v":0},{"$f":"'Income - Own'!DJ53","v":0},{"$f":"'Income - Own'!DK53","v":0},{"$f":"'Income - Own'!DL53","v":0},{"$f":"'Income - Own'!DM53","v":0},{"$f":"'Income - Own'!DN53","v":0},{"$f":"'Income - Own'!DO53","v":0},{"$f":"'Income - Own'!DP53","v":0},{"$f":"'Income - Own'!DQ53","v":0},{"$f":"'Income - Own'!DR53","v":0},{"$f":"'Income - Own'!DS53","v":0},{"$f":"'Income - Own'!DT53","v":0},{"$f":"'Income - Own'!DU53","v":0},{"$f":"'Income - Own'!DV53","v":0},{"$f":"'Income - Own'!DW53","v":0},{"$f":"'Income - Own'!DX53","v":0},{"$f":"'Income - Own'!DY53","v":0},{"$f":"'Income - Own'!DZ53","v":0},{"$f":"'Income - Own'!EA53","v":0},{"$f":"'Income - Own'!EB53","v":0},{"$f":"'Income - Own'!EC53","v":0},{"$f":"'Income - Own'!ED53","v":0},{"$f":"'Income - Own'!EE53","v":0},{"$f":"'Income - Own'!EF53","v":0},{"$f":"'Income - Own'!EG53","v":0},{"$f":"'Income - Own'!EH53","v":0},{"$f":"'Income - Own'!EI53","v":0},{"$f":"'Income - Own'!EJ53","v":0},{"$f":"'Income - Own'!EK53","v":0},{"$f":"'Income - Own'!EL53","v":0},{"$f":"'Income - Own'!EM53","v":0},{"$f":"'Income - Own'!EN53","v":0},{"$f":"'Income - Own'!EO53","v":0},{"$f":"'Income - Own'!EP53","v":0},{"$f":"'Income - Own'!EQ53","v":0},{"$f":"'Income - Own'!ER53","v":0},{"$f":"'Income - Own'!ES53","v":0},{"$f":"'Income - Own'!ET53","v":0},{"$f":"'Income - Own'!EU53","v":0},{"$f":"'Income - Own'!EV53","v":0},{"$f":"'Income - Own'!EW53","v":0},{"$f":"'Income - Own'!EX53","v":0},{"$f":"'Income - Own'!EY53","v":0},{"$f":"'Income - Own'!EZ53","v":0},{"$f":"'Income - Own'!FA53","v":0},{"$f":"'Income - Own'!FB53","v":0},{"$f":"'Income - Own'!FC53","v":0},{"$f":"'Income - Own'!FD53","v":0},{"$f":"'Income - Own'!FE53","v":0},{"$f":"'Income - Own'!FF53","v":0},{"$f":"'Income - Own'!FG53","v":0},{"$f":"'Income - Own'!FH53","v":0},{"$f":"'Income - Own'!FI53","v":0},{"$f":"'Income - Own'!FJ53","v":0},{"$f":"'Income - Own'!FK53","v":0},{"$f":"'Income - Own'!FL53","v":0},{"$f":"'Income - Own'!FM53","v":0},{"$f":"'Income - Own'!FN53","v":0},{"$f":"'Income - Own'!FO53","v":0},{"$f":"'Income - Own'!FP53","v":0},{"$f":"'Income - Own'!FQ53","v":0},{"$f":"'Income - Own'!FR53","v":0},{"$f":"'Income - Own'!FS53","v":0},{"$f":"'Income - Own'!FT53","v":0},{"$f":"'Income - Own'!FU53","v":0},{"$f":"'Income - Own'!FV53","v":0},{"$f":"'Income - Own'!FW53","v":0},{"$f":"'Income - Own'!FX53","v":0},{"$f":"'Income - Own'!FY53","v":0},{"$f":"'Income - Own'!FZ53","v":0},{"$f":"'Income - Own'!GA53","v":0},{"$f":"'Income - Own'!GB53","v":0},{"$f":"'Income - Own'!GC53","v":0},{"$f":"'Income - Own'!GD53","v":0},{"$f":"'Income - Own'!GE53","v":0},{"$f":"'Income - Own'!GF53","v":0},{"$f":"'Income - Own'!GG53","v":0},{"$f":"'Income - Own'!GH53","v":0},{"$f":"'Income - Own'!GI53","v":0}]
[332,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B332+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B54","v":0},{"$f":"'Income - Own'!C54","v":0},{"$f":"'Income - Own'!D54","v":0},{"$f":"'Income - Own'!E54","v":0},{"$f":"'Income - Own'!F54","v":0},{"$f":"'Income - Own'!G54","v":0},{"$f":"'Income - Own'!H54","v":0},{"$f":"'Income - Own'!I54","v":0},{"$f":"'Income - Own'!J54","v":0},{"$f":"'Income - Own'!K54","v":0},{"$f":"'Income - Own'!L54","v":0},{"$f":"'Income - Own'!M54","v":0},{"$f":"'Income - Own'!N54","v":0},{"$f":"'Income - Own'!O54","v":0},{"$f":"'Income - Own'!P54","v":0},{"$f":"'Income - Own'!Q54","v":0},{"$f":"'Income - Own'!R54","v":0},{"$f":"'Income - Own'!S54","v":0},{"$f":"'Income - Own'!T54","v":0},{"$f":"'Income - Own'!U54","v":0},{"$f":"'Income - Own'!V54","v":0},{"$f":"'Income - Own'!W54","v":0},{"$f":"'Income - Own'!X54","v":0},{"$f":"'Income - Own'!Y54","v":0},{"$f":"'Income - Own'!Z54","v":0},{"$f":"'Income - Own'!AA54","v":0},{"$f":"'Income - Own'!AB54","v":0},{"$f":"'Income - Own'!AC54","v":0},{"$f":"'Income - Own'!AD54","v":0},{"$f":"'Income - Own'!AE54","v":0},{"$f":"'Income - Own'!AF54","v":0},{"$f":"'Income - Own'!AG54","v":0},{"$f":"'Income - Own'!AH54","v":0},{"$f":"'Income - Own'!AI54","v":0},{"$f":"'Income - Own'!AJ54","v":0},{"$f":"'Income - Own'!AK54","v":0},{"$f":"'Income - Own'!AL54","v":0},{"$f":"'Income - Own'!AM54","v":0},{"$f":"'Income - Own'!AN54","v":0},{"$f":"'Income - Own'!AO54","v":0},{"$f":"'Income - Own'!AP54","v":0},{"$f":"'Income - Own'!AQ54","v":0},{"$f":"'Income - Own'!AR54","v":0},{"$f":"'Income - Own'!AS54","v":0},{"$f":"'Income - Own'!AT54","v":0},{"$f":"'Income - Own'!AU54","v":0},{"$f":"'Income - Own'!AV54","v":0},{"$f":"'Income - Own'!AW54","v":0},{"$f":"'Income - Own'!AX54","v":0},{"$f":"'Income - Own'!AY54","v":0},{"$f":"'Income - Own'!AZ54","v":0},{"$f":"'Income - Own'!BA54","v":0},{"$f":"'Income - Own'!BB54","v":0},{"$f":"'Income - Own'!BC54","v":0},{"$f":"'Income - Own'!BD54","v":0},{"$f":"'Income - Own'!BE54","v":0},{"$f":"'Income - Own'!BF54","v":0},{"$f":"'Income - Own'!BG54","v":0},{"$f":"'Income - Own'!BH54","v":0},{"$f":"'Income - Own'!BI54","v":0},{"$f":"'Income - Own'!BJ54","v":0},{"$f":"'Income - Own'!BK54","v":0},{"$f":"'Income - Own'!BL54","v":0},{"$f":"'Income - Own'!BM54","v":0},{"$f":"'Income - Own'!BN54","v":0},{"$f":"'Income - Own'!BO54","v":0},{"$f":"'Income - Own'!BP54","v":0},{"$f":"'Income - Own'!BQ54","v":0},{"$f":"'Income - Own'!BR54","v":0},{"$f":"'Income - Own'!BS54","v":0},{"$f":"'Income - Own'!BT54","v":0},{"$f":"'Income - Own'!BU54","v":0},{"$f":"'Income - Own'!BV54","v":0},{"$f":"'Income - Own'!BW54","v":0},{"$f":"'Income - Own'!BX54","v":0},{"$f":"'Income - Own'!BY54","v":0},{"$f":"'Income - Own'!BZ54","v":0},{"$f":"'Income - Own'!CA54","v":0},{"$f":"'Income - Own'!CB54","v":0},{"$f":"'Income - Own'!CC54","v":0},{"$f":"'Income - Own'!CD54","v":0},{"$f":"'Income - Own'!CE54","v":0},{"$f":"'Income - Own'!CF54","v":0},{"$f":"'Income - Own'!CG54","v":0},{"$f":"'Income - Own'!CH54","v":0},{"$f":"'Income - Own'!CI54","v":0},{"$f":"'Income - Own'!CJ54","v":0},{"$f":"'Income - Own'!CK54","v":0},{"$f":"'Income - Own'!CL54","v":0},{"$f":"'Income - Own'!CM54","v":0},{"$f":"'Income - Own'!CN54","v":0},{"$f":"'Income - Own'!CO54","v":0},{"$f":"'Income - Own'!CP54","v":0},{"$f":"'Income - Own'!CQ54","v":0},{"$f":"'Income - Own'!CR54","v":0},{"$f":"'Income - Own'!CS54","v":0},{"$f":"'Income - Own'!CT54","v":0},{"$f":"'Income - Own'!CU54","v":0},{"$f":"'Income - Own'!CV54","v":0},{"$f":"'Income - Own'!CW54","v":0},{"$f":"'Income - Own'!CX54","v":0},{"$f":"'Income - Own'!CY54","v":0},{"$f":"'Income - Own'!CZ54","v":0},{"$f":"'Income - Own'!DA54","v":0},{"$f":"'Income - Own'!DB54","v":0},{"$f":"'Income - Own'!DC54","v":0},{"$f":"'Income - Own'!DD54","v":0},{"$f":"'Income - Own'!DE54","v":0},{"$f":"'Income - Own'!DF54","v":0},{"$f":"'Income - Own'!DG54","v":0},{"$f":"'Income - Own'!DH54","v":0},{"$f":"'Income - Own'!DI54","v":0},{"$f":"'Income - Own'!DJ54","v":0},{"$f":"'Income - Own'!DK54","v":0},{"$f":"'Income - Own'!DL54","v":0},{"$f":"'Income - Own'!DM54","v":0},{"$f":"'Income - Own'!DN54","v":0},{"$f":"'Income - Own'!DO54","v":0},{"$f":"'Income - Own'!DP54","v":0},{"$f":"'Income - Own'!DQ54","v":0},{"$f":"'Income - Own'!DR54","v":0},{"$f":"'Income - Own'!DS54","v":0},{"$f":"'Income - Own'!DT54","v":0},{"$f":"'Income - Own'!DU54","v":0},{"$f":"'Income - Own'!DV54","v":0},{"$f":"'Income - Own'!DW54","v":0},{"$f":"'Income - Own'!DX54","v":0},{"$f":"'Income - Own'!DY54","v":0},{"$f":"'Income - Own'!DZ54","v":0},{"$f":"'Income - Own'!EA54","v":0},{"$f":"'Income - Own'!EB54","v":0},{"$f":"'Income - Own'!EC54","v":0},{"$f":"'Income - Own'!ED54","v":0},{"$f":"'Income - Own'!EE54","v":0},{"$f":"'Income - Own'!EF54","v":0},{"$f":"'Income - Own'!EG54","v":0},{"$f":"'Income - Own'!EH54","v":0},{"$f":"'Income - Own'!EI54","v":0},{"$f":"'Income - Own'!EJ54","v":0},{"$f":"'Income - Own'!EK54","v":0},{"$f":"'Income - Own'!EL54","v":0},{"$f":"'Income - Own'!EM54","v":0},{"$f":"'Income - Own'!EN54","v":0},{"$f":"'Income - Own'!EO54","v":0},{"$f":"'Income - Own'!EP54","v":0},{"$f":"'Income - Own'!EQ54","v":0},{"$f":"'Income - Own'!ER54","v":0},{"$f":"'Income - Own'!ES54","v":0},{"$f":"'Income - Own'!ET54","v":0},{"$f":"'Income - Own'!EU54","v":0},{"$f":"'Income - Own'!EV54","v":0},{"$f":"'Income - Own'!EW54","v":0},{"$f":"'Income - Own'!EX54","v":0},{"$f":"'Income - Own'!EY54","v":0},{"$f":"'Income - Own'!EZ54","v":0},{"$f":"'Income - Own'!FA54","v":0},{"$f":"'Income - Own'!FB54","v":0},{"$f":"'Income - Own'!FC54","v":0},{"$f":"'Income - Own'!FD54","v":0},{"$f":"'Income - Own'!FE54","v":0},{"$f":"'Income - Own'!FF54","v":0},{"$f":"'Income - Own'!FG54","v":0},{"$f":"'Income - Own'!FH54","v":0},{"$f":"'Income - Own'!FI54","v":0},{"$f":"'Income - Own'!FJ54","v":0},{"$f":"'Income - Own'!FK54","v":0},{"$f":"'Income - Own'!FL54","v":0},{"$f":"'Income - Own'!FM54","v":0},{"$f":"'Income - Own'!FN54","v":0},{"$f":"'Income - Own'!FO54","v":0},{"$f":"'Income - Own'!FP54","v":0},{"$f":"'Income - Own'!FQ54","v":0},{"$f":"'Income - Own'!FR54","v":0},{"$f":"'Income - Own'!FS54","v":0},{"$f":"'Income - Own'!FT54","v":0},{"$f":"'Income - Own'!FU54","v":0},{"$f":"'Income - Own'!FV54","v":0},{"$f":"'Income - Own'!FW54","v":0},{"$f":"'Income - Own'!FX54","v":0},{"$f":"'Income - Own'!FY54","v":0},{"$f":"'Income - Own'!FZ54","v":0},{"$f":"'Income - Own'!GA54","v":0},{"$f":"'Income - Own'!GB54","v":0},{"$f":"'Income - Own'!GC54","v":0},{"$f":"'Income - Own'!GD54","v":0},{"$f":"'Income - Own'!GE54","v":0},{"$f":"'Income - Own'!GF54","v":0},{"$f":"'Income - Own'!GG54","v":0},{"$f":"'Income - Own'!GH54","v":0},{"$f":"'Income - Own'!GI54","v":0}]
[333,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B333+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B55","v":0},{"$f":"'Income - Own'!C55","v":0},{"$f":"'Income - Own'!D55","v":0},{"$f":"'Income - Own'!E55","v":0},{"$f":"'Income - Own'!F55","v":0},{"$f":"'Income - Own'!G55","v":0},{"$f":"'Income - Own'!H55","v":0},{"$f":"'Income - Own'!I55","v":0},{"$f":"'Income - Own'!J55","v":0},{"$f":"'Income - Own'!K55","v":0},{"$f":"'Income - Own'!L55","v":0},{"$f":"'Income - Own'!M55","v":0},{"$f":"'Income - Own'!N55","v":0},{"$f":"'Income - Own'!O55","v":0},{"$f":"'Income - Own'!P55","v":0},{"$f":"'Income - Own'!Q55","v":0},{"$f":"'Income - Own'!R55","v":0},{"$f":"'Income - Own'!S55","v":0},{"$f":"'Income - Own'!T55","v":0},{"$f":"'Income - Own'!U55","v":0},{"$f":"'Income - Own'!V55","v":0},{"$f":"'Income - Own'!W55","v":0},{"$f":"'Income - Own'!X55","v":0},{"$f":"'Income - Own'!Y55","v":0},{"$f":"'Income - Own'!Z55","v":0},{"$f":"'Income - Own'!AA55","v":0},{"$f":"'Income - Own'!AB55","v":0},{"$f":"'Income - Own'!AC55","v":0},{"$f":"'Income - Own'!AD55","v":0},{"$f":"'Income - Own'!AE55","v":0},{"$f":"'Income - Own'!AF55","v":0},{"$f":"'Income - Own'!AG55","v":0},{"$f":"'Income - Own'!AH55","v":0},{"$f":"'Income - Own'!AI55","v":0},{"$f":"'Income - Own'!AJ55","v":0},{"$f":"'Income - Own'!AK55","v":0},{"$f":"'Income - Own'!AL55","v":0},{"$f":"'Income - Own'!AM55","v":0},{"$f":"'Income - Own'!AN55","v":0},{"$f":"'Income - Own'!AO55","v":0},{"$f":"'Income - Own'!AP55","v":0},{"$f":"'Income - Own'!AQ55","v":0},{"$f":"'Income - Own'!AR55","v":0},{"$f":"'Income - Own'!AS55","v":0},{"$f":"'Income - Own'!AT55","v":0},{"$f":"'Income - Own'!AU55","v":0},{"$f":"'Income - Own'!AV55","v":0},{"$f":"'Income - Own'!AW55","v":0},{"$f":"'Income - Own'!AX55","v":0},{"$f":"'Income - Own'!AY55","v":0},{"$f":"'Income - Own'!AZ55","v":0},{"$f":"'Income - Own'!BA55","v":0},{"$f":"'Income - Own'!BB55","v":0},{"$f":"'Income - Own'!BC55","v":0},{"$f":"'Income - Own'!BD55","v":0},{"$f":"'Income - Own'!BE55","v":0},{"$f":"'Income - Own'!BF55","v":0},{"$f":"'Income - Own'!BG55","v":0},{"$f":"'Income - Own'!BH55","v":0},{"$f":"'Income - Own'!BI55","v":0},{"$f":"'Income - Own'!BJ55","v":0},{"$f":"'Income - Own'!BK55","v":0},{"$f":"'Income - Own'!BL55","v":0},{"$f":"'Income - Own'!BM55","v":0},{"$f":"'Income - Own'!BN55","v":0},{"$f":"'Income - Own'!BO55","v":0},{"$f":"'Income - Own'!BP55","v":0},{"$f":"'Income - Own'!BQ55","v":0},{"$f":"'Income - Own'!BR55","v":0},{"$f":"'Income - Own'!BS55","v":0},{"$f":"'Income - Own'!BT55","v":0},{"$f":"'Income - Own'!BU55","v":0},{"$f":"'Income - Own'!BV55","v":0},{"$f":"'Income - Own'!BW55","v":0},{"$f":"'Income - Own'!BX55","v":0},{"$f":"'Income - Own'!BY55","v":0},{"$f":"'Income - Own'!BZ55","v":0},{"$f":"'Income - Own'!CA55","v":0},{"$f":"'Income - Own'!CB55","v":0},{"$f":"'Income - Own'!CC55","v":0},{"$f":"'Income - Own'!CD55","v":0},{"$f":"'Income - Own'!CE55","v":0},{"$f":"'Income - Own'!CF55","v":0},{"$f":"'Income - Own'!CG55","v":0},{"$f":"'Income - Own'!CH55","v":0},{"$f":"'Income - Own'!CI55","v":0},{"$f":"'Income - Own'!CJ55","v":0},{"$f":"'Income - Own'!CK55","v":0},{"$f":"'Income - Own'!CL55","v":0},{"$f":"'Income - Own'!CM55","v":0},{"$f":"'Income - Own'!CN55","v":0},{"$f":"'Income - Own'!CO55","v":0},{"$f":"'Income - Own'!CP55","v":0},{"$f":"'Income - Own'!CQ55","v":0},{"$f":"'Income - Own'!CR55","v":0},{"$f":"'Income - Own'!CS55","v":0},{"$f":"'Income - Own'!CT55","v":0},{"$f":"'Income - Own'!CU55","v":0},{"$f":"'Income - Own'!CV55","v":0},{"$f":"'Income - Own'!CW55","v":0},{"$f":"'Income - Own'!CX55","v":0},{"$f":"'Income - Own'!CY55","v":0},{"$f":"'Income - Own'!CZ55","v":0},{"$f":"'Income - Own'!DA55","v":0},{"$f":"'Income - Own'!DB55","v":0},{"$f":"'Income - Own'!DC55","v":0},{"$f":"'Income - Own'!DD55","v":0},{"$f":"'Income - Own'!DE55","v":0},{"$f":"'Income - Own'!DF55","v":0},{"$f":"'Income - Own'!DG55","v":0},{"$f":"'Income - Own'!DH55","v":0},{"$f":"'Income - Own'!DI55","v":0},{"$f":"'Income - Own'!DJ55","v":0},{"$f":"'Income - Own'!DK55","v":0},{"$f":"'Income - Own'!DL55","v":0},{"$f":"'Income - Own'!DM55","v":0},{"$f":"'Income - Own'!DN55","v":0},{"$f":"'Income - Own'!DO55","v":0},{"$f":"'Income - Own'!DP55","v":0},{"$f":"'Income - Own'!DQ55","v":0},{"$f":"'Income - Own'!DR55","v":0},{"$f":"'Income - Own'!DS55","v":0},{"$f":"'Income - Own'!DT55","v":0},{"$f":"'Income - Own'!DU55","v":0},{"$f":"'Income - Own'!DV55","v":0},{"$f":"'Income - Own'!DW55","v":0},{"$f":"'Income - Own'!DX55","v":0},{"$f":"'Income - Own'!DY55","v":0},{"$f":"'Income - Own'!DZ55","v":0},{"$f":"'Income - Own'!EA55","v":0},{"$f":"'Income - Own'!EB55","v":0},{"$f":"'Income - Own'!EC55","v":0},{"$f":"'Income - Own'!ED55","v":0},{"$f":"'Income - Own'!EE55","v":0},{"$f":"'Income - Own'!EF55","v":0},{"$f":"'Income - Own'!EG55","v":0},{"$f":"'Income - Own'!EH55","v":0},{"$f":"'Income - Own'!EI55","v":0},{"$f":"'Income - Own'!EJ55","v":0},{"$f":"'Income - Own'!EK55","v":0},{"$f":"'Income - Own'!EL55","v":0},{"$f":"'Income - Own'!EM55","v":0},{"$f":"'Income - Own'!EN55","v":0},{"$f":"'Income - Own'!EO55","v":0},{"$f":"'Income - Own'!EP55","v":0},{"$f":"'Income - Own'!EQ55","v":0},{"$f":"'Income - Own'!ER55","v":0},{"$f":"'Income - Own'!ES55","v":0},{"$f":"'Income - Own'!ET55","v":0},{"$f":"'Income - Own'!EU55","v":0},{"$f":"'Income - Own'!EV55","v":0},{"$f":"'Income - Own'!EW55","v":0},{"$f":"'Income - Own'!EX55","v":0},{"$f":"'Income - Own'!EY55","v":0},{"$f":"'Income - Own'!EZ55","v":0},{"$f":"'Income - Own'!FA55","v":0},{"$f":"'Income - Own'!FB55","v":0},{"$f":"'Income - Own'!FC55","v":0},{"$f":"'Income - Own'!FD55","v":0},{"$f":"'Income - Own'!FE55","v":0},{"$f":"'Income - Own'!FF55","v":0},{"$f":"'Income - Own'!FG55","v":0},{"$f":"'Income - Own'!FH55","v":0},{"$f":"'Income - Own'!FI55","v":0},{"$f":"'Income - Own'!FJ55","v":0},{"$f":"'Income - Own'!FK55","v":0},{"$f":"'Income - Own'!FL55","v":0},{"$f":"'Income - Own'!FM55","v":0},{"$f":"'Income - Own'!FN55","v":0},{"$f":"'Income - Own'!FO55","v":0},{"$f":"'Income - Own'!FP55","v":0},{"$f":"'Income - Own'!FQ55","v":0},{"$f":"'Income - Own'!FR55","v":0},{"$f":"'Income - Own'!FS55","v":0},{"$f":"'Income - Own'!FT55","v":0},{"$f":"'Income - Own'!FU55","v":0},{"$f":"'Income - Own'!FV55","v":0},{"$f":"'Income - Own'!FW55","v":0},{"$f":"'Income - Own'!FX55","v":0},{"$f":"'Income - Own'!FY55","v":0},{"$f":"'Income - Own'!FZ55","v":0},{"$f":"'Income - Own'!GA55","v":0},{"$f":"'Income - Own'!GB55","v":0},{"$f":"'Income - Own'!GC55","v":0},{"$f":"'Income - Own'!GD55","v":0},{"$f":"'Income - Own'!GE55","v":0},{"$f":"'Income - Own'!GF55","v":0},{"$f":"'Income - Own'!GG55","v":0},{"$f":"'Income - Own'!GH55","v":0},{"$f":"'Income - Own'!GI55","v":0}]
[334,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B334+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B56","v":0},{"$f":"'Income - Own'!C56","v":0},{"$f":"'Income - Own'!D56","v":0},{"$f":"'Income - Own'!E56","v":0},{"$f":"'Income - Own'!F56","v":0},{"$f":"'Income - Own'!G56","v":0},{"$f":"'Income - Own'!H56","v":0},{"$f":"'Income - Own'!I56","v":0},{"$f":"'Income - Own'!J56","v":0},{"$f":"'Income - Own'!K56","v":0},{"$f":"'Income - Own'!L56","v":0},{"$f":"'Income - Own'!M56","v":0},{"$f":"'Income - Own'!N56","v":0},{"$f":"'Income - Own'!O56","v":0},{"$f":"'Income - Own'!P56","v":0},{"$f":"'Income - Own'!Q56","v":0},{"$f":"'Income - Own'!R56","v":0},{"$f":"'Income - Own'!S56","v":0},{"$f":"'Income - Own'!T56","v":0},{"$f":"'Income - Own'!U56","v":0},{"$f":"'Income - Own'!V56","v":0},{"$f":"'Income - Own'!W56","v":0},{"$f":"'Income - Own'!X56","v":0},{"$f":"'Income - Own'!Y56","v":0},{"$f":"'Income - Own'!Z56","v":0},{"$f":"'Income - Own'!AA56","v":0},{"$f":"'Income - Own'!AB56","v":0},{"$f":"'Income - Own'!AC56","v":0},{"$f":"'Income - Own'!AD56","v":0},{"$f":"'Income - Own'!AE56","v":0},{"$f":"'Income - Own'!AF56","v":0},{"$f":"'Income - Own'!AG56","v":0},{"$f":"'Income - Own'!AH56","v":0},{"$f":"'Income - Own'!AI56","v":0},{"$f":"'Income - Own'!AJ56","v":0},{"$f":"'Income - Own'!AK56","v":0},{"$f":"'Income - Own'!AL56","v":0},{"$f":"'Income - Own'!AM56","v":0},{"$f":"'Income - Own'!AN56","v":0},{"$f":"'Income - Own'!AO56","v":0},{"$f":"'Income - Own'!AP56","v":0},{"$f":"'Income - Own'!AQ56","v":0},{"$f":"'Income - Own'!AR56","v":0},{"$f":"'Income - Own'!AS56","v":0},{"$f":"'Income - Own'!AT56","v":0},{"$f":"'Income - Own'!AU56","v":0},{"$f":"'Income - Own'!AV56","v":0},{"$f":"'Income - Own'!AW56","v":0},{"$f":"'Income - Own'!AX56","v":0},{"$f":"'Income - Own'!AY56","v":0},{"$f":"'Income - Own'!AZ56","v":0},{"$f":"'Income - Own'!BA56","v":0},{"$f":"'Income - Own'!BB56","v":0},{"$f":"'Income - Own'!BC56","v":0},{"$f":"'Income - Own'!BD56","v":0},{"$f":"'Income - Own'!BE56","v":0},{"$f":"'Income - Own'!BF56","v":0},{"$f":"'Income - Own'!BG56","v":0},{"$f":"'Income - Own'!BH56","v":0},{"$f":"'Income - Own'!BI56","v":0},{"$f":"'Income - Own'!BJ56","v":0},{"$f":"'Income - Own'!BK56","v":0},{"$f":"'Income - Own'!BL56","v":0},{"$f":"'Income - Own'!BM56","v":0},{"$f":"'Income - Own'!BN56","v":0},{"$f":"'Income - Own'!BO56","v":0},{"$f":"'Income - Own'!BP56","v":0},{"$f":"'Income - Own'!BQ56","v":0},{"$f":"'Income - Own'!BR56","v":0},{"$f":"'Income - Own'!BS56","v":0},{"$f":"'Income - Own'!BT56","v":0},{"$f":"'Income - Own'!BU56","v":0},{"$f":"'Income - Own'!BV56","v":0},{"$f":"'Income - Own'!BW56","v":0},{"$f":"'Income - Own'!BX56","v":0},{"$f":"'Income - Own'!BY56","v":0},{"$f":"'Income - Own'!BZ56","v":0},{"$f":"'Income - Own'!CA56","v":0},{"$f":"'Income - Own'!CB56","v":0},{"$f":"'Income - Own'!CC56","v":0},{"$f":"'Income - Own'!CD56","v":0},{"$f":"'Income - Own'!CE56","v":0},{"$f":"'Income - Own'!CF56","v":0},{"$f":"'Income - Own'!CG56","v":0},{"$f":"'Income - Own'!CH56","v":0},{"$f":"'Income - Own'!CI56","v":0},{"$f":"'Income - Own'!CJ56","v":0},{"$f":"'Income - Own'!CK56","v":0},{"$f":"'Income - Own'!CL56","v":0},{"$f":"'Income - Own'!CM56","v":0},{"$f":"'Income - Own'!CN56","v":0},{"$f":"'Income - Own'!CO56","v":0},{"$f":"'Income - Own'!CP56","v":0},{"$f":"'Income - Own'!CQ56","v":0},{"$f":"'Income - Own'!CR56","v":0},{"$f":"'Income - Own'!CS56","v":0},{"$f":"'Income - Own'!CT56","v":0},{"$f":"'Income - Own'!CU56","v":0},{"$f":"'Income - Own'!CV56","v":0},{"$f":"'Income - Own'!CW56","v":0},{"$f":"'Income - Own'!CX56","v":0},{"$f":"'Income - Own'!CY56","v":0},{"$f":"'Income - Own'!CZ56","v":0},{"$f":"'Income - Own'!DA56","v":0},{"$f":"'Income - Own'!DB56","v":0},{"$f":"'Income - Own'!DC56","v":0},{"$f":"'Income - Own'!DD56","v":0},{"$f":"'Income - Own'!DE56","v":0},{"$f":"'Income - Own'!DF56","v":0},{"$f":"'Income - Own'!DG56","v":0},{"$f":"'Income - Own'!DH56","v":0},{"$f":"'Income - Own'!DI56","v":0},{"$f":"'Income - Own'!DJ56","v":0},{"$f":"'Income - Own'!DK56","v":0},{"$f":"'Income - Own'!DL56","v":0},{"$f":"'Income - Own'!DM56","v":0},{"$f":"'Income - Own'!DN56","v":0},{"$f":"'Income - Own'!DO56","v":0},{"$f":"'Income - Own'!DP56","v":0},{"$f":"'Income - Own'!DQ56","v":0},{"$f":"'Income - Own'!DR56","v":0},{"$f":"'Income - Own'!DS56","v":0},{"$f":"'Income - Own'!DT56","v":0},{"$f":"'Income - Own'!DU56","v":0},{"$f":"'Income - Own'!DV56","v":0},{"$f":"'Income - Own'!DW56","v":0},{"$f":"'Income - Own'!DX56","v":0},{"$f":"'Income - Own'!DY56","v":0},{"$f":"'Income - Own'!DZ56","v":0},{"$f":"'Income - Own'!EA56","v":0},{"$f":"'Income - Own'!EB56","v":0},{"$f":"'Income - Own'!EC56","v":0},{"$f":"'Income - Own'!ED56","v":0},{"$f":"'Income - Own'!EE56","v":0},{"$f":"'Income - Own'!EF56","v":0},{"$f":"'Income - Own'!EG56","v":0},{"$f":"'Income - Own'!EH56","v":0},{"$f":"'Income - Own'!EI56","v":0},{"$f":"'Income - Own'!EJ56","v":0},{"$f":"'Income - Own'!EK56","v":0},{"$f":"'Income - Own'!EL56","v":0},{"$f":"'Income - Own'!EM56","v":0},{"$f":"'Income - Own'!EN56","v":0},{"$f":"'Income - Own'!EO56","v":0},{"$f":"'Income - Own'!EP56","v":0},{"$f":"'Income - Own'!EQ56","v":0},{"$f":"'Income - Own'!ER56","v":0},{"$f":"'Income - Own'!ES56","v":0},{"$f":"'Income - Own'!ET56","v":0},{"$f":"'Income - Own'!EU56","v":0},{"$f":"'Income - Own'!EV56","v":0},{"$f":"'Income - Own'!EW56","v":0},{"$f":"'Income - Own'!EX56","v":0},{"$f":"'Income - Own'!EY56","v":0},{"$f":"'Income - Own'!EZ56","v":0},{"$f":"'Income - Own'!FA56","v":0},{"$f":"'Income - Own'!FB56","v":0},{"$f":"'Income - Own'!FC56","v":0},{"$f":"'Income - Own'!FD56","v":0},{"$f":"'Income - Own'!FE56","v":0},{"$f":"'Income - Own'!FF56","v":0},{"$f":"'Income - Own'!FG56","v":0},{"$f":"'Income - Own'!FH56","v":0},{"$f":"'Income - Own'!FI56","v":0},{"$f":"'Income - Own'!FJ56","v":0},{"$f":"'Income - Own'!FK56","v":0},{"$f":"'Income - Own'!FL56","v":0},{"$f":"'Income - Own'!FM56","v":0},{"$f":"'Income - Own'!FN56","v":0},{"$f":"'Income - Own'!FO56","v":0},{"$f":"'Income - Own'!FP56","v":0},{"$f":"'Income - Own'!FQ56","v":0},{"$f":"'Income - Own'!FR56","v":0},{"$f":"'Income - Own'!FS56","v":0},{"$f":"'Income - Own'!FT56","v":0},{"$f":"'Income - Own'!FU56","v":0},{"$f":"'Income - Own'!FV56","v":0},{"$f":"'Income - Own'!FW56","v":0},{"$f":"'Income - Own'!FX56","v":0},{"$f":"'Income - Own'!FY56","v":0},{"$f":"'Income - Own'!FZ56","v":0},{"$f":"'Income - Own'!GA56","v":0},{"$f":"'Income - Own'!GB56","v":0},{"$f":"'Income - Own'!GC56","v":0},{"$f":"'Income - Own'!GD56","v":0},{"$f":"'Income - Own'!GE56","v":0},{"$f":"'Income - Own'!GF56","v":0},{"$f":"'Income - Own'!GG56","v":0},{"$f":"'Income - Own'!GH56","v":0},{"$f":"'Income - Own'!GI56","v":0}]
[335,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B335+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B57","v":0},{"$f":"'Income - Own'!C57","v":0},{"$f":"'Income - Own'!D57","v":0},{"$f":"'Income - Own'!E57","v":0},{"$f":"'Income - Own'!F57","v":0},{"$f":"'Income - Own'!G57","v":0},{"$f":"'Income - Own'!H57","v":0},{"$f":"'Income - Own'!I57","v":0},{"$f":"'Income - Own'!J57","v":0},{"$f":"'Income - Own'!K57","v":0},{"$f":"'Income - Own'!L57","v":0},{"$f":"'Income - Own'!M57","v":0},{"$f":"'Income - Own'!N57","v":0},{"$f":"'Income - Own'!O57","v":0},{"$f":"'Income - Own'!P57","v":0},{"$f":"'Income - Own'!Q57","v":0},{"$f":"'Income - Own'!R57","v":0},{"$f":"'Income - Own'!S57","v":0},{"$f":"'Income - Own'!T57","v":0},{"$f":"'Income - Own'!U57","v":0},{"$f":"'Income - Own'!V57","v":0},{"$f":"'Income - Own'!W57","v":0},{"$f":"'Income - Own'!X57","v":0},{"$f":"'Income - Own'!Y57","v":0},{"$f":"'Income - Own'!Z57","v":0},{"$f":"'Income - Own'!AA57","v":0},{"$f":"'Income - Own'!AB57","v":0},{"$f":"'Income - Own'!AC57","v":0},{"$f":"'Income - Own'!AD57","v":0},{"$f":"'Income - Own'!AE57","v":0},{"$f":"'Income - Own'!AF57","v":0},{"$f":"'Income - Own'!AG57","v":0},{"$f":"'Income - Own'!AH57","v":0},{"$f":"'Income - Own'!AI57","v":0},{"$f":"'Income - Own'!AJ57","v":0},{"$f":"'Income - Own'!AK57","v":0},{"$f":"'Income - Own'!AL57","v":0},{"$f":"'Income - Own'!AM57","v":0},{"$f":"'Income - Own'!AN57","v":0},{"$f":"'Income - Own'!AO57","v":0},{"$f":"'Income - Own'!AP57","v":0},{"$f":"'Income - Own'!AQ57","v":0},{"$f":"'Income - Own'!AR57","v":0},{"$f":"'Income - Own'!AS57","v":0},{"$f":"'Income - Own'!AT57","v":0},{"$f":"'Income - Own'!AU57","v":0},{"$f":"'Income - Own'!AV57","v":0},{"$f":"'Income - Own'!AW57","v":0},{"$f":"'Income - Own'!AX57","v":0},{"$f":"'Income - Own'!AY57","v":0},{"$f":"'Income - Own'!AZ57","v":0},{"$f":"'Income - Own'!BA57","v":0},{"$f":"'Income - Own'!BB57","v":0},{"$f":"'Income - Own'!BC57","v":0},{"$f":"'Income - Own'!BD57","v":0},{"$f":"'Income - Own'!BE57","v":0},{"$f":"'Income - Own'!BF57","v":0},{"$f":"'Income - Own'!BG57","v":0},{"$f":"'Income - Own'!BH57","v":0},{"$f":"'Income - Own'!BI57","v":0},{"$f":"'Income - Own'!BJ57","v":0},{"$f":"'Income - Own'!BK57","v":0},{"$f":"'Income - Own'!BL57","v":0},{"$f":"'Income - Own'!BM57","v":0},{"$f":"'Income - Own'!BN57","v":0},{"$f":"'Income - Own'!BO57","v":0},{"$f":"'Income - Own'!BP57","v":0},{"$f":"'Income - Own'!BQ57","v":0},{"$f":"'Income - Own'!BR57","v":0},{"$f":"'Income - Own'!BS57","v":0},{"$f":"'Income - Own'!BT57","v":0},{"$f":"'Income - Own'!BU57","v":0},{"$f":"'Income - Own'!BV57","v":0},{"$f":"'Income - Own'!BW57","v":0},{"$f":"'Income - Own'!BX57","v":0},{"$f":"'Income - Own'!BY57","v":0},{"$f":"'Income - Own'!BZ57","v":0},{"$f":"'Income - Own'!CA57","v":0},{"$f":"'Income - Own'!CB57","v":0},{"$f":"'Income - Own'!CC57","v":0},{"$f":"'Income - Own'!CD57","v":0},{"$f":"'Income - Own'!CE57","v":0},{"$f":"'Income - Own'!CF57","v":0},{"$f":"'Income - Own'!CG57","v":0},{"$f":"'Income - Own'!CH57","v":0},{"$f":"'Income - Own'!CI57","v":0},{"$f":"'Income - Own'!CJ57","v":0},{"$f":"'Income - Own'!CK57","v":0},{"$f":"'Income - Own'!CL57","v":0},{"$f":"'Income - Own'!CM57","v":0},{"$f":"'Income - Own'!CN57","v":0},{"$f":"'Income - Own'!CO57","v":0},{"$f":"'Income - Own'!CP57","v":0},{"$f":"'Income - Own'!CQ57","v":0},{"$f":"'Income - Own'!CR57","v":0},{"$f":"'Income - Own'!CS57","v":0},{"$f":"'Income - Own'!CT57","v":0},{"$f":"'Income - Own'!CU57","v":0},{"$f":"'Income - Own'!CV57","v":0},{"$f":"'Income - Own'!CW57","v":0},{"$f":"'Income - Own'!CX57","v":0},{"$f":"'Income - Own'!CY57","v":0},{"$f":"'Income - Own'!CZ57","v":0},{"$f":"'Income - Own'!DA57","v":0},{"$f":"'Income - Own'!DB57","v":0},{"$f":"'Income - Own'!DC57","v":0},{"$f":"'Income - Own'!DD57","v":0},{"$f":"'Income - Own'!DE57","v":0},{"$f":"'Income - Own'!DF57","v":0},{"$f":"'Income - Own'!DG57","v":0},{"$f":"'Income - Own'!DH57","v":0},{"$f":"'Income - Own'!DI57","v":0},{"$f":"'Income - Own'!DJ57","v":0},{"$f":"'Income - Own'!DK57","v":0},{"$f":"'Income - Own'!DL57","v":0},{"$f":"'Income - Own'!DM57","v":0},{"$f":"'Income - Own'!DN57","v":0},{"$f":"'Income - Own'!DO57","v":0},{"$f":"'Income - Own'!DP57","v":0},{"$f":"'Income - Own'!DQ57","v":0},{"$f":"'Income - Own'!DR57","v":0},{"$f":"'Income - Own'!DS57","v":0},{"$f":"'Income - Own'!DT57","v":0},{"$f":"'Income - Own'!DU57","v":0},{"$f":"'Income - Own'!DV57","v":0},{"$f":"'Income - Own'!DW57","v":0},{"$f":"'Income - Own'!DX57","v":0},{"$f":"'Income - Own'!DY57","v":0},{"$f":"'Income - Own'!DZ57","v":0},{"$f":"'Income - Own'!EA57","v":0},{"$f":"'Income - Own'!EB57","v":0},{"$f":"'Income - Own'!EC57","v":0},{"$f":"'Income - Own'!ED57","v":0},{"$f":"'Income - Own'!EE57","v":0},{"$f":"'Income - Own'!EF57","v":0},{"$f":"'Income - Own'!EG57","v":0},{"$f":"'Income - Own'!EH57","v":0},{"$f":"'Income - Own'!EI57","v":0},{"$f":"'Income - Own'!EJ57","v":0},{"$f":"'Income - Own'!EK57","v":0},{"$f":"'Income - Own'!EL57","v":0},{"$f":"'Income - Own'!EM57","v":0},{"$f":"'Income - Own'!EN57","v":0},{"$f":"'Income - Own'!EO57","v":0},{"$f":"'Income - Own'!EP57","v":0},{"$f":"'Income - Own'!EQ57","v":0},{"$f":"'Income - Own'!ER57","v":0},{"$f":"'Income - Own'!ES57","v":0},{"$f":"'Income - Own'!ET57","v":0},{"$f":"'Income - Own'!EU57","v":0},{"$f":"'Income - Own'!EV57","v":0},{"$f":"'Income - Own'!EW57","v":0},{"$f":"'Income - Own'!EX57","v":0},{"$f":"'Income - Own'!EY57","v":0},{"$f":"'Income - Own'!EZ57","v":0},{"$f":"'Income - Own'!FA57","v":0},{"$f":"'Income - Own'!FB57","v":0},{"$f":"'Income - Own'!FC57","v":0},{"$f":"'Income - Own'!FD57","v":0},{"$f":"'Income - Own'!FE57","v":0},{"$f":"'Income - Own'!FF57","v":0},{"$f":"'Income - Own'!FG57","v":0},{"$f":"'Income - Own'!FH57","v":0},{"$f":"'Income - Own'!FI57","v":0},{"$f":"'Income - Own'!FJ57","v":0},{"$f":"'Income - Own'!FK57","v":0},{"$f":"'Income - Own'!FL57","v":0},{"$f":"'Income - Own'!FM57","v":0},{"$f":"'Income - Own'!FN57","v":0},{"$f":"'Income - Own'!FO57","v":0},{"$f":"'Income - Own'!FP57","v":0},{"$f":"'Income - Own'!FQ57","v":0},{"$f":"'Income - Own'!FR57","v":0},{"$f":"'Income - Own'!FS57","v":0},{"$f":"'Income - Own'!FT57","v":0},{"$f":"'Income - Own'!FU57","v":0},{"$f":"'Income - Own'!FV57","v":0},{"$f":"'Income - Own'!FW57","v":0},{"$f":"'Income - Own'!FX57","v":0},{"$f":"'Income - Own'!FY57","v":0},{"$f":"'Income - Own'!FZ57","v":0},{"$f":"'Income - Own'!GA57","v":0},{"$f":"'Income - Own'!GB57","v":0},{"$f":"'Income - Own'!GC57","v":0},{"$f":"'Income - Own'!GD57","v":0},{"$f":"'Income - Own'!GE57","v":0},{"$f":"'Income - Own'!GF57","v":0},{"$f":"'Income - Own'!GG57","v":0},{"$f":"'Income - Own'!GH57","v":0},{"$f":"'Income - Own'!GI57","v":0}]
[336,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B336+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B58","v":0},{"$f":"'Income - Own'!C58","v":0},{"$f":"'Income - Own'!D58","v":0},{"$f":"'Income - Own'!E58","v":0},{"$f":"'Income - Own'!F58","v":0},{"$f":"'Income - Own'!G58","v":0},{"$f":"'Income - Own'!H58","v":0},{"$f":"'Income - Own'!I58","v":0},{"$f":"'Income - Own'!J58","v":0},{"$f":"'Income - Own'!K58","v":0},{"$f":"'Income - Own'!L58","v":0},{"$f":"'Income - Own'!M58","v":0},{"$f":"'Income - Own'!N58","v":0},{"$f":"'Income - Own'!O58","v":0},{"$f":"'Income - Own'!P58","v":0},{"$f":"'Income - Own'!Q58","v":0},{"$f":"'Income - Own'!R58","v":0},{"$f":"'Income - Own'!S58","v":0},{"$f":"'Income - Own'!T58","v":0},{"$f":"'Income - Own'!U58","v":0},{"$f":"'Income - Own'!V58","v":0},{"$f":"'Income - Own'!W58","v":0},{"$f":"'Income - Own'!X58","v":0},{"$f":"'Income - Own'!Y58","v":0},{"$f":"'Income - Own'!Z58","v":0},{"$f":"'Income - Own'!AA58","v":0},{"$f":"'Income - Own'!AB58","v":0},{"$f":"'Income - Own'!AC58","v":0},{"$f":"'Income - Own'!AD58","v":0},{"$f":"'Income - Own'!AE58","v":0},{"$f":"'Income - Own'!AF58","v":0},{"$f":"'Income - Own'!AG58","v":0},{"$f":"'Income - Own'!AH58","v":0},{"$f":"'Income - Own'!AI58","v":0},{"$f":"'Income - Own'!AJ58","v":0},{"$f":"'Income - Own'!AK58","v":0},{"$f":"'Income - Own'!AL58","v":0},{"$f":"'Income - Own'!AM58","v":0},{"$f":"'Income - Own'!AN58","v":0},{"$f":"'Income - Own'!AO58","v":0},{"$f":"'Income - Own'!AP58","v":0},{"$f":"'Income - Own'!AQ58","v":0},{"$f":"'Income - Own'!AR58","v":0},{"$f":"'Income - Own'!AS58","v":0},{"$f":"'Income - Own'!AT58","v":0},{"$f":"'Income - Own'!AU58","v":0},{"$f":"'Income - Own'!AV58","v":0},{"$f":"'Income - Own'!AW58","v":0},{"$f":"'Income - Own'!AX58","v":0},{"$f":"'Income - Own'!AY58","v":0},{"$f":"'Income - Own'!AZ58","v":0},{"$f":"'Income - Own'!BA58","v":0},{"$f":"'Income - Own'!BB58","v":0},{"$f":"'Income - Own'!BC58","v":0},{"$f":"'Income - Own'!BD58","v":0},{"$f":"'Income - Own'!BE58","v":0},{"$f":"'Income - Own'!BF58","v":0},{"$f":"'Income - Own'!BG58","v":0},{"$f":"'Income - Own'!BH58","v":0},{"$f":"'Income - Own'!BI58","v":0},{"$f":"'Income - Own'!BJ58","v":0},{"$f":"'Income - Own'!BK58","v":0},{"$f":"'Income - Own'!BL58","v":0},{"$f":"'Income - Own'!BM58","v":0},{"$f":"'Income - Own'!BN58","v":0},{"$f":"'Income - Own'!BO58","v":0},{"$f":"'Income - Own'!BP58","v":0},{"$f":"'Income - Own'!BQ58","v":0},{"$f":"'Income - Own'!BR58","v":0},{"$f":"'Income - Own'!BS58","v":0},{"$f":"'Income - Own'!BT58","v":0},{"$f":"'Income - Own'!BU58","v":0},{"$f":"'Income - Own'!BV58","v":0},{"$f":"'Income - Own'!BW58","v":0},{"$f":"'Income - Own'!BX58","v":0},{"$f":"'Income - Own'!BY58","v":0},{"$f":"'Income - Own'!BZ58","v":0},{"$f":"'Income - Own'!CA58","v":0},{"$f":"'Income - Own'!CB58","v":0},{"$f":"'Income - Own'!CC58","v":0},{"$f":"'Income - Own'!CD58","v":0},{"$f":"'Income - Own'!CE58","v":0},{"$f":"'Income - Own'!CF58","v":0},{"$f":"'Income - Own'!CG58","v":0},{"$f":"'Income - Own'!CH58","v":0},{"$f":"'Income - Own'!CI58","v":0},{"$f":"'Income - Own'!CJ58","v":0},{"$f":"'Income - Own'!CK58","v":0},{"$f":"'Income - Own'!CL58","v":0},{"$f":"'Income - Own'!CM58","v":0},{"$f":"'Income - Own'!CN58","v":0},{"$f":"'Income - Own'!CO58","v":0},{"$f":"'Income - Own'!CP58","v":0},{"$f":"'Income - Own'!CQ58","v":0},{"$f":"'Income - Own'!CR58","v":0},{"$f":"'Income - Own'!CS58","v":0},{"$f":"'Income - Own'!CT58","v":0},{"$f":"'Income - Own'!CU58","v":0},{"$f":"'Income - Own'!CV58","v":0},{"$f":"'Income - Own'!CW58","v":0},{"$f":"'Income - Own'!CX58","v":0},{"$f":"'Income - Own'!CY58","v":0},{"$f":"'Income - Own'!CZ58","v":0},{"$f":"'Income - Own'!DA58","v":0},{"$f":"'Income - Own'!DB58","v":0},{"$f":"'Income - Own'!DC58","v":0},{"$f":"'Income - Own'!DD58","v":0},{"$f":"'Income - Own'!DE58","v":0},{"$f":"'Income - Own'!DF58","v":0},{"$f":"'Income - Own'!DG58","v":0},{"$f":"'Income - Own'!DH58","v":0},{"$f":"'Income - Own'!DI58","v":0},{"$f":"'Income - Own'!DJ58","v":0},{"$f":"'Income - Own'!DK58","v":0},{"$f":"'Income - Own'!DL58","v":0},{"$f":"'Income - Own'!DM58","v":0},{"$f":"'Income - Own'!DN58","v":0},{"$f":"'Income - Own'!DO58","v":0},{"$f":"'Income - Own'!DP58","v":0},{"$f":"'Income - Own'!DQ58","v":0},{"$f":"'Income - Own'!DR58","v":0},{"$f":"'Income - Own'!DS58","v":0},{"$f":"'Income - Own'!DT58","v":0},{"$f":"'Income - Own'!DU58","v":0},{"$f":"'Income - Own'!DV58","v":0},{"$f":"'Income - Own'!DW58","v":0},{"$f":"'Income - Own'!DX58","v":0},{"$f":"'Income - Own'!DY58","v":0},{"$f":"'Income - Own'!DZ58","v":0},{"$f":"'Income - Own'!EA58","v":0},{"$f":"'Income - Own'!EB58","v":0},{"$f":"'Income - Own'!EC58","v":0},{"$f":"'Income - Own'!ED58","v":0},{"$f":"'Income - Own'!EE58","v":0},{"$f":"'Income - Own'!EF58","v":0},{"$f":"'Income - Own'!EG58","v":0},{"$f":"'Income - Own'!EH58","v":0},{"$f":"'Income - Own'!EI58","v":0},{"$f":"'Income - Own'!EJ58","v":0},{"$f":"'Income - Own'!EK58","v":0},{"$f":"'Income - Own'!EL58","v":0},{"$f":"'Income - Own'!EM58","v":0},{"$f":"'Income - Own'!EN58","v":0},{"$f":"'Income - Own'!EO58","v":0},{"$f":"'Income - Own'!EP58","v":0},{"$f":"'Income - Own'!EQ58","v":0},{"$f":"'Income - Own'!ER58","v":0},{"$f":"'Income - Own'!ES58","v":0},{"$f":"'Income - Own'!ET58","v":0},{"$f":"'Income - Own'!EU58","v":0},{"$f":"'Income - Own'!EV58","v":0},{"$f":"'Income - Own'!EW58","v":0},{"$f":"'Income - Own'!EX58","v":0},{"$f":"'Income - Own'!EY58","v":0},{"$f":"'Income - Own'!EZ58","v":0},{"$f":"'Income - Own'!FA58","v":0},{"$f":"'Income - Own'!FB58","v":0},{"$f":"'Income - Own'!FC58","v":0},{"$f":"'Income - Own'!FD58","v":0},{"$f":"'Income - Own'!FE58","v":0},{"$f":"'Income - Own'!FF58","v":0},{"$f":"'Income - Own'!FG58","v":0},{"$f":"'Income - Own'!FH58","v":0},{"$f":"'Income - Own'!FI58","v":0},{"$f":"'Income - Own'!FJ58","v":0},{"$f":"'Income - Own'!FK58","v":0},{"$f":"'Income - Own'!FL58","v":0},{"$f":"'Income - Own'!FM58","v":0},{"$f":"'Income - Own'!FN58","v":0},{"$f":"'Income - Own'!FO58","v":0},{"$f":"'Income - Own'!FP58","v":0},{"$f":"'Income - Own'!FQ58","v":0},{"$f":"'Income - Own'!FR58","v":0},{"$f":"'Income - Own'!FS58","v":0},{"$f":"'Income - Own'!FT58","v":0},{"$f":"'Income - Own'!FU58","v":0},{"$f":"'Income - Own'!FV58","v":0},{"$f":"'Income - Own'!FW58","v":0},{"$f":"'Income - Own'!FX58","v":0},{"$f":"'Income - Own'!FY58","v":0},{"$f":"'Income - Own'!FZ58","v":0},{"$f":"'Income - Own'!GA58","v":0},{"$f":"'Income - Own'!GB58","v":0},{"$f":"'Income - Own'!GC58","v":0},{"$f":"'Income - Own'!GD58","v":0},{"$f":"'Income - Own'!GE58","v":0},{"$f":"'Income - Own'!GF58","v":0},{"$f":"'Income - Own'!GG58","v":0},{"$f":"'Income - Own'!GH58","v":0},{"$f":"'Income - Own'!GI58","v":0}]
[337,48,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A337,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A337,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A337,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B337+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B59","v":0},{"$f":"'Income - Own'!C59","v":0},{"$f":"'Income - Own'!D59","v":0},{"$f":"'Income - Own'!E59","v":0},{"$f":"'Income - Own'!F59","v":0},{"$f":"'Income - Own'!G59","v":0},{"$f":"'Income - Own'!H59","v":0},{"$f":"'Income - Own'!I59","v":0},{"$f":"'Income - Own'!J59","v":0},{"$f":"'Income - Own'!K59","v":0},{"$f":"'Income - Own'!L59","v":0},{"$f":"'Income - Own'!M59","v":0},{"$f":"'Income - Own'!N59","v":0},{"$f":"'Income - Own'!O59","v":0},{"$f":"'Income - Own'!P59","v":0},{"$f":"'Income - Own'!Q59","v":0},{"$f":"'Income - Own'!R59","v":0},{"$f":"'Income - Own'!S59","v":0},{"$f":"'Income - Own'!T59","v":0},{"$f":"'Income - Own'!U59","v":0},{"$f":"'Income - Own'!V59","v":0},{"$f":"'Income - Own'!W59","v":0},{"$f":"'Income - Own'!X59","v":0},{"$f":"'Income - Own'!Y59","v":0},{"$f":"'Income - Own'!Z59","v":0},{"$f":"'Income - Own'!AA59","v":0},{"$f":"'Income - Own'!AB59","v":0},{"$f":"'Income - Own'!AC59","v":0},{"$f":"'Income - Own'!AD59","v":0},{"$f":"'Income - Own'!AE59","v":0},{"$f":"'Income - Own'!AF59","v":0},{"$f":"'Income - Own'!AG59","v":0},{"$f":"'Income - Own'!AH59","v":0},{"$f":"'Income - Own'!AI59","v":0},{"$f":"'Income - Own'!AJ59","v":0},{"$f":"'Income - Own'!AK59","v":0},{"$f":"'Income - Own'!AL59","v":0},{"$f":"'Income - Own'!AM59","v":0},{"$f":"'Income - Own'!AN59","v":0},{"$f":"'Income - Own'!AO59","v":0},{"$f":"'Income - Own'!AP59","v":0},{"$f":"'Income - Own'!AQ59","v":0},{"$f":"'Income - Own'!AR59","v":0},{"$f":"'Income - Own'!AS59","v":0},{"$f":"'Income - Own'!AT59","v":0},{"$f":"'Income - Own'!AU59","v":0},{"$f":"'Income - Own'!AV59","v":0},{"$f":"'Income - Own'!AW59","v":0},{"$f":"'Income - Own'!AX59","v":0},{"$f":"'Income - Own'!AY59","v":0},{"$f":"'Income - Own'!AZ59","v":0},{"$f":"'Income - Own'!BA59","v":0},{"$f":"'Income - Own'!BB59","v":0},{"$f":"'Income - Own'!BC59","v":0},{"$f":"'Income - Own'!BD59","v":0},{"$f":"'Income - Own'!BE59","v":0},{"$f":"'Income - Own'!BF59","v":0},{"$f":"'Income - Own'!BG59","v":0},{"$f":"'Income - Own'!BH59","v":0},{"$f":"'Income - Own'!BI59","v":0},{"$f":"'Income - Own'!BJ59","v":0},{"$f":"'Income - Own'!BK59","v":0},{"$f":"'Income - Own'!BL59","v":0},{"$f":"'Income - Own'!BM59","v":0},{"$f":"'Income - Own'!BN59","v":0},{"$f":"'Income - Own'!BO59","v":0},{"$f":"'Income - Own'!BP59","v":0},{"$f":"'Income - Own'!BQ59","v":0},{"$f":"'Income - Own'!BR59","v":0},{"$f":"'Income - Own'!BS59","v":0},{"$f":"'Income - Own'!BT59","v":0},{"$f":"'Income - Own'!BU59","v":0},{"$f":"'Income - Own'!BV59","v":0},{"$f":"'Income - Own'!BW59","v":0},{"$f":"'Income - Own'!BX59","v":0},{"$f":"'Income - Own'!BY59","v":0},{"$f":"'Income - Own'!BZ59","v":0},{"$f":"'Income - Own'!CA59","v":0},{"$f":"'Income - Own'!CB59","v":0},{"$f":"'Income - Own'!CC59","v":0},{"$f":"'Income - Own'!CD59","v":0},{"$f":"'Income - Own'!CE59","v":0},{"$f":"'Income - Own'!CF59","v":0},{"$f":"'Income - Own'!CG59","v":0},{"$f":"'Income - Own'!CH59","v":0},{"$f":"'Income - Own'!CI59","v":0},{"$f":"'Income - Own'!CJ59","v":0},{"$f":"'Income - Own'!CK59","v":0},{"$f":"'Income - Own'!CL59","v":0},{"$f":"'Income - Own'!CM59","v":0},{"$f":"'Income - Own'!CN59","v":0},{"$f":"'Income - Own'!CO59","v":0},{"$f":"'Income - Own'!CP59","v":0},{"$f":"'Income - Own'!CQ59","v":0},{"$f":"'Income - Own'!CR59","v":0},{"$f":"'Income - Own'!CS59","v":0},{"$f":"'Income - Own'!CT59","v":0},{"$f":"'Income - Own'!CU59","v":0},{"$f":"'Income - Own'!CV59","v":0},{"$f":"'Income - Own'!CW59","v":0},{"$f":"'Income - Own'!CX59","v":0},{"$f":"'Income - Own'!CY59","v":0},{"$f":"'Income - Own'!CZ59","v":0},{"$f":"'Income - Own'!DA59","v":0},{"$f":"'Income - Own'!DB59","v":0},{"$f":"'Income - Own'!DC59","v":0},{"$f":"'Income - Own'!DD59","v":0},{"$f":"'Income - Own'!DE59","v":0},{"$f":"'Income - Own'!DF59","v":0},{"$f":"'Income - Own'!DG59","v":0},{"$f":"'Income - Own'!DH59","v":0},{"$f":"'Income - Own'!DI59","v":0},{"$f":"'Income - Own'!DJ59","v":0},{"$f":"'Income - Own'!DK59","v":0},{"$f":"'Income - Own'!DL59","v":0},{"$f":"'Income - Own'!DM59","v":0},{"$f":"'Income - Own'!DN59","v":0},{"$f":"'Income - Own'!DO59","v":0},{"$f":"'Income - Own'!DP59","v":0},{"$f":"'Income - Own'!DQ59","v":0},{"$f":"'Income - Own'!DR59","v":0},{"$f":"'Income - Own'!DS59","v":0},{"$f":"'Income - Own'!DT59","v":0},{"$f":"'Income - Own'!DU59","v":0},{"$f":"'Income - Own'!DV59","v":0},{"$f":"'Income - Own'!DW59","v":0},{"$f":"'Income - Own'!DX59","v":0},{"$f":"'Income - Own'!DY59","v":0},{"$f":"'Income - Own'!DZ59","v":0},{"$f":"'Income - Own'!EA59","v":0},{"$f":"'Income - Own'!EB59","v":0},{"$f":"'Income - Own'!EC59","v":0},{"$f":"'Income - Own'!ED59","v":0},{"$f":"'Income - Own'!EE59","v":0},{"$f":"'Income - Own'!EF59","v":0},{"$f":"'Income - Own'!EG59","v":0},{"$f":"'Income - Own'!EH59","v":0},{"$f":"'Income - Own'!EI59","v":0},{"$f":"'Income - Own'!EJ59","v":0},{"$f":"'Income - Own'!EK59","v":0},{"$f":"'Income - Own'!EL59","v":0},{"$f":"'Income - Own'!EM59","v":0},{"$f":"'Income - Own'!EN59","v":0},{"$f":"'Income - Own'!EO59","v":0},{"$f":"'Income - Own'!EP59","v":0},{"$f":"'Income - Own'!EQ59","v":0},{"$f":"'Income - Own'!ER59","v":0},{"$f":"'Income - Own'!ES59","v":0},{"$f":"'Income - Own'!ET59","v":0},{"$f":"'Income - Own'!EU59","v":0},{"$f":"'Income - Own'!EV59","v":0},{"$f":"'Income - Own'!EW59","v":0},{"$f":"'Income - Own'!EX59","v":0},{"$f":"'Income - Own'!EY59","v":0},{"$f":"'Income - Own'!EZ59","v":0},{"$f":"'Income - Own'!FA59","v":0},{"$f":"'Income - Own'!FB59","v":0},{"$f":"'Income - Own'!FC59","v":0},{"$f":"'Income - Own'!FD59","v":0},{"$f":"'Income - Own'!FE59","v":0},{"$f":"'Income - Own'!FF59","v":0},{"$f":"'Income - Own'!FG59","v":0},{"$f":"'Income - Own'!FH59","v":0},{"$f":"'Income - Own'!FI59","v":0},{"$f":"'Income - Own'!FJ59","v":0},{"$f":"'Income - Own'!FK59","v":0},{"$f":"'Income - Own'!FL59","v":0},{"$f":"'Income - Own'!FM59","v":0},{"$f":"'Income - Own'!FN59","v":0},{"$f":"'Income - Own'!FO59","v":0},{"$f":"'Income - Own'!FP59","v":0},{"$f":"'Income - Own'!FQ59","v":0},{"$f":"'Income - Own'!FR59","v":0},{"$f":"'Income - Own'!FS59","v":0},{"$f":"'Income - Own'!FT59","v":0},{"$f":"'Income - Own'!FU59","v":0},{"$f":"'Income - Own'!FV59","v":0},{"$f":"'Income - Own'!FW59","v":0},{"$f":"'Income - Own'!FX59","v":0},{"$f":"'Income - Own'!FY59","v":0},{"$f":"'Income - Own'!FZ59","v":0},{"$f":"'Income - Own'!GA59","v":0},{"$f":"'Income - Own'!GB59","v":0},{"$f":"'Income - Own'!GC59","v":0},{"$f":"'Income - Own'!GD59","v":0},{"$f":"'Income - Own'!GE59","v":0},{"$f":"'Income - Own'!GF59","v":0},{"$f":"'Income - Own'!GG59","v":0},{"$f":"'Income - Own'!GH59","v":0},{"$f":"'Income - Own'!GI59","v":0}]
[338,49,0,{"$f":"HLOOKUP(D$1,$BV$1:$KA$480,$A338,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B338+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B60","v":0},{"$f":"'Income - Own'!C60","v":0},{"$f":"'Income - Own'!D60","v":0},{"$f":"'Income - Own'!E60","v":0},{"$f":"'Income - Own'!F60","v":0},{"$f":"'Income - Own'!G60","v":0},{"$f":"'Income - Own'!H60","v":0},{"$f":"'Income - Own'!I60","v":0},{"$f":"'Income - Own'!J60","v":0},{"$f":"'Income - Own'!K60","v":0},{"$f":"'Income - Own'!L60","v":0},{"$f":"'Income - Own'!M60","v":0},{"$f":"'Income - Own'!N60","v":0},{"$f":"'Income - Own'!O60","v":0},{"$f":"'Income - Own'!P60","v":0},{"$f":"'Income - Own'!Q60","v":0},{"$f":"'Income - Own'!R60","v":0},{"$f":"'Income - Own'!S60","v":0},{"$f":"'Income - Own'!T60","v":0},{"$f":"'Income - Own'!U60","v":0},{"$f":"'Income - Own'!V60","v":0},{"$f":"'Income - Own'!W60","v":0},{"$f":"'Income - Own'!X60","v":0},{"$f":"'Income - Own'!Y60","v":0},{"$f":"'Income - Own'!Z60","v":0},{"$f":"'Income - Own'!AA60","v":0},{"$f":"'Income - Own'!AB60","v":0},{"$f":"'Income - Own'!AC60","v":0},{"$f":"'Income - Own'!AD60","v":0},{"$f":"'Income - Own'!AE60","v":0},{"$f":"'Income - Own'!AF60","v":0},{"$f":"'Income - Own'!AG60","v":0},{"$f":"'Income - Own'!AH60","v":0},{"$f":"'Income - Own'!AI60","v":0},{"$f":"'Income - Own'!AJ60","v":0},{"$f":"'Income - Own'!AK60","v":0},{"$f":"'Income - Own'!AL60","v":0},{"$f":"'Income - Own'!AM60","v":0},{"$f":"'Income - Own'!AN60","v":0},{"$f":"'Income - Own'!AO60","v":0},{"$f":"'Income - Own'!AP60","v":0},{"$f":"'Income - Own'!AQ60","v":0},{"$f":"'Income - Own'!AR60","v":0},{"$f":"'Income - Own'!AS60","v":0},{"$f":"'Income - Own'!AT60","v":0},{"$f":"'Income - Own'!AU60","v":0},{"$f":"'Income - Own'!AV60","v":0},{"$f":"'Income - Own'!AW60","v":0},{"$f":"'Income - Own'!AX60","v":0},{"$f":"'Income - Own'!AY60","v":0},{"$f":"'Income - Own'!AZ60","v":0},{"$f":"'Income - Own'!BA60","v":0},{"$f":"'Income - Own'!BB60","v":0},{"$f":"'Income - Own'!BC60","v":0},{"$f":"'Income - Own'!BD60","v":0},{"$f":"'Income - Own'!BE60","v":0},{"$f":"'Income - Own'!BF60","v":0},{"$f":"'Income - Own'!BG60","v":0},{"$f":"'Income - Own'!BH60","v":0},{"$f":"'Income - Own'!BI60","v":0},{"$f":"'Income - Own'!BJ60","v":0},{"$f":"'Income - Own'!BK60","v":0},{"$f":"'Income - Own'!BL60","v":0},{"$f":"'Income - Own'!BM60","v":0},{"$f":"'Income - Own'!BN60","v":0},{"$f":"'Income - Own'!BO60","v":0},{"$f":"'Income - Own'!BP60","v":0},{"$f":"'Income - Own'!BQ60","v":0},{"$f":"'Income - Own'!BR60","v":0},{"$f":"'Income - Own'!BS60","v":0},{"$f":"'Income - Own'!BT60","v":0},{"$f":"'Income - Own'!BU60","v":0},{"$f":"'Income - Own'!BV60","v":0},{"$f":"'Income - Own'!BW60","v":0},{"$f":"'Income - Own'!BX60","v":0},{"$f":"'Income - Own'!BY60","v":0},{"$f":"'Income - Own'!BZ60","v":0},{"$f":"'Income - Own'!CA60","v":0},{"$f":"'Income - Own'!CB60","v":0},{"$f":"'Income - Own'!CC60","v":0},{"$f":"'Income - Own'!CD60","v":0},{"$f":"'Income - Own'!CE60","v":0},{"$f":"'Income - Own'!CF60","v":0},{"$f":"'Income - Own'!CG60","v":0},{"$f":"'Income - Own'!CH60","v":0},{"$f":"'Income - Own'!CI60","v":0},{"$f":"'Income - Own'!CJ60","v":0},{"$f":"'Income - Own'!CK60","v":0},{"$f":"'Income - Own'!CL60","v":0},{"$f":"'Income - Own'!CM60","v":0},{"$f":"'Income - Own'!CN60","v":0},{"$f":"'Income - Own'!CO60","v":0},{"$f":"'Income - Own'!CP60","v":0},{"$f":"'Income - Own'!CQ60","v":0},{"$f":"'Income - Own'!CR60","v":0},{"$f":"'Income - Own'!CS60","v":0},{"$f":"'Income - Own'!CT60","v":0},{"$f":"'Income - Own'!CU60","v":0},{"$f":"'Income - Own'!CV60","v":0},{"$f":"'Income - Own'!CW60","v":0},{"$f":"'Income - Own'!CX60","v":0},{"$f":"'Income - Own'!CY60","v":0},{"$f":"'Income - Own'!CZ60","v":0},{"$f":"'Income - Own'!DA60","v":0},{"$f":"'Income - Own'!DB60","v":0},{"$f":"'Income - Own'!DC60","v":0},{"$f":"'Income - Own'!DD60","v":0},{"$f":"'Income - Own'!DE60","v":0},{"$f":"'Income - Own'!DF60","v":0},{"$f":"'Income - Own'!DG60","v":0},{"$f":"'Income - Own'!DH60","v":0},{"$f":"'Income - Own'!DI60","v":0},{"$f":"'Income - Own'!DJ60","v":0},{"$f":"'Income - Own'!DK60","v":0},{"$f":"'Income - Own'!DL60","v":0},{"$f":"'Income - Own'!DM60","v":0},{"$f":"'Income - Own'!DN60","v":0},{"$f":"'Income - Own'!DO60","v":0},{"$f":"'Income - Own'!DP60","v":0},{"$f":"'Income - Own'!DQ60","v":0},{"$f":"'Income - Own'!DR60","v":0},{"$f":"'Income - Own'!DS60","v":0},{"$f":"'Income - Own'!DT60","v":0},{"$f":"'Income - Own'!DU60","v":0},{"$f":"'Income - Own'!DV60","v":0},{"$f":"'Income - Own'!DW60","v":0},{"$f":"'Income - Own'!DX60","v":0},{"$f":"'Income - Own'!DY60","v":0},{"$f":"'Income - Own'!DZ60","v":0},{"$f":"'Income - Own'!EA60","v":0},{"$f":"'Income - Own'!EB60","v":0},{"$f":"'Income - Own'!EC60","v":0},{"$f":"'Income - Own'!ED60","v":0},{"$f":"'Income - Own'!EE60","v":0},{"$f":"'Income - Own'!EF60","v":0},{"$f":"'Income - Own'!EG60","v":0},{"$f":"'Income - Own'!EH60","v":0},{"$f":"'Income - Own'!EI60","v":0},{"$f":"'Income - Own'!EJ60","v":0},{"$f":"'Income - Own'!EK60","v":0},{"$f":"'Income - Own'!EL60","v":0},{"$f":"'Income - Own'!EM60","v":0},{"$f":"'Income - Own'!EN60","v":0},{"$f":"'Income - Own'!EO60","v":0},{"$f":"'Income - Own'!EP60","v":0},{"$f":"'Income - Own'!EQ60","v":0},{"$f":"'Income - Own'!ER60","v":0},{"$f":"'Income - Own'!ES60","v":0},{"$f":"'Income - Own'!ET60","v":0},{"$f":"'Income - Own'!EU60","v":0},{"$f":"'Income - Own'!EV60","v":0},{"$f":"'Income - Own'!EW60","v":0},{"$f":"'Income - Own'!EX60","v":0},{"$f":"'Income - Own'!EY60","v":0},{"$f":"'Income - Own'!EZ60","v":0},{"$f":"'Income - Own'!FA60","v":0},{"$f":"'Income - Own'!FB60","v":0},{"$f":"'Income - Own'!FC60","v":0},{"$f":"'Income - Own'!FD60","v":0},{"$f":"'Income - Own'!FE60","v":0},{"$f":"'Income - Own'!FF60","v":0},{"$f":"'Income - Own'!FG60","v":0},{"$f":"'Income - Own'!FH60","v":0},{"$f":"'Income - Own'!FI60","v":0},{"$f":"'Income - Own'!FJ60","v":0},{"$f":"'Income - Own'!FK60","v":0},{"$f":"'Income - Own'!FL60","v":0},{"$f":"'Income - Own'!FM60","v":0},{"$f":"'Income - Own'!FN60","v":0},{"$f":"'Income - Own'!FO60","v":0},{"$f":"'Income - Own'!FP60","v":0},{"$f":"'Income - Own'!FQ60","v":0},{"$f":"'Income - Own'!FR60","v":0},{"$f":"'Income - Own'!FS60","v":0},{"$f":"'Income - Own'!FT60","v":0},{"$f":"'Income - Own'!FU60","v":0},{"$f":"'Income - Own'!FV60","v":0},{"$f":"'Income - Own'!FW60","v":0},{"$f":"'Income - Own'!FX60","v":0},{"$f":"'Income - Own'!FY60","v":0},{"$f":"'Income - Own'!FZ60","v":0},{"$f":"'Income - Own'!GA60","v":0},{"$f":"'Income - Own'!GB60","v":0},{"$f":"'Income - Own'!GC60","v":0},{"$f":"'Income - Own'!GD60","v":0},{"$f":"'Income - Own'!GE60","v":0},{"$f":"'Income - Own'!GF60","v":0},{"$f":"'Income - Own'!GG60","v":0},{"$f":"'Income - Own'!GH60","v":0},{"$f":"'Income - Own'!GI60","v":0}]
[339,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B339+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B61","v":0},{"$f":"'Income - Own'!C61","v":0},{"$f":"'Income - Own'!D61","v":0},{"$f":"'Income - Own'!E61","v":0},{"$f":"'Income - Own'!F61","v":0},{"$f":"'Income - Own'!G61","v":0},{"$f":"'Income - Own'!H61","v":0},{"$f":"'Income - Own'!I61","v":0},{"$f":"'Income - Own'!J61","v":0},{"$f":"'Income - Own'!K61","v":0},{"$f":"'Income - Own'!L61","v":0},{"$f":"'Income - Own'!M61","v":0},{"$f":"'Income - Own'!N61","v":0},{"$f":"'Income - Own'!O61","v":0},{"$f":"'Income - Own'!P61","v":0},{"$f":"'Income - Own'!Q61","v":0},{"$f":"'Income - Own'!R61","v":0},{"$f":"'Income - Own'!S61","v":0},{"$f":"'Income - Own'!T61","v":0},{"$f":"'Income - Own'!U61","v":0},{"$f":"'Income - Own'!V61","v":0},{"$f":"'Income - Own'!W61","v":0},{"$f":"'Income - Own'!X61","v":0},{"$f":"'Income - Own'!Y61","v":0},{"$f":"'Income - Own'!Z61","v":0},{"$f":"'Income - Own'!AA61","v":0},{"$f":"'Income - Own'!AB61","v":0},{"$f":"'Income - Own'!AC61","v":0},{"$f":"'Income - Own'!AD61","v":0},{"$f":"'Income - Own'!AE61","v":0},{"$f":"'Income - Own'!AF61","v":0},{"$f":"'Income - Own'!AG61","v":0},{"$f":"'Income - Own'!AH61","v":0},{"$f":"'Income - Own'!AI61","v":0},{"$f":"'Income - Own'!AJ61","v":0},{"$f":"'Income - Own'!AK61","v":0},{"$f":"'Income - Own'!AL61","v":0},{"$f":"'Income - Own'!AM61","v":0},{"$f":"'Income - Own'!AN61","v":0},{"$f":"'Income - Own'!AO61","v":0},{"$f":"'Income - Own'!AP61","v":0},{"$f":"'Income - Own'!AQ61","v":0},{"$f":"'Income - Own'!AR61","v":0},{"$f":"'Income - Own'!AS61","v":0},{"$f":"'Income - Own'!AT61","v":0},{"$f":"'Income - Own'!AU61","v":0},{"$f":"'Income - Own'!AV61","v":0},{"$f":"'Income - Own'!AW61","v":0},{"$f":"'Income - Own'!AX61","v":0},{"$f":"'Income - Own'!AY61","v":0},{"$f":"'Income - Own'!AZ61","v":0},{"$f":"'Income - Own'!BA61","v":0},{"$f":"'Income - Own'!BB61","v":0},{"$f":"'Income - Own'!BC61","v":0},{"$f":"'Income - Own'!BD61","v":0},{"$f":"'Income - Own'!BE61","v":0},{"$f":"'Income - Own'!BF61","v":0},{"$f":"'Income - Own'!BG61","v":0},{"$f":"'Income - Own'!BH61","v":0},{"$f":"'Income - Own'!BI61","v":0},{"$f":"'Income - Own'!BJ61","v":0},{"$f":"'Income - Own'!BK61","v":0},{"$f":"'Income - Own'!BL61","v":0},{"$f":"'Income - Own'!BM61","v":0},{"$f":"'Income - Own'!BN61","v":0},{"$f":"'Income - Own'!BO61","v":0},{"$f":"'Income - Own'!BP61","v":0},{"$f":"'Income - Own'!BQ61","v":0},{"$f":"'Income - Own'!BR61","v":0},{"$f":"'Income - Own'!BS61","v":0},{"$f":"'Income - Own'!BT61","v":0},{"$f":"'Income - Own'!BU61","v":0},{"$f":"'Income - Own'!BV61","v":0},{"$f":"'Income - Own'!BW61","v":0},{"$f":"'Income - Own'!BX61","v":0},{"$f":"'Income - Own'!BY61","v":0},{"$f":"'Income - Own'!BZ61","v":0},{"$f":"'Income - Own'!CA61","v":0},{"$f":"'Income - Own'!CB61","v":0},{"$f":"'Income - Own'!CC61","v":0},{"$f":"'Income - Own'!CD61","v":0},{"$f":"'Income - Own'!CE61","v":0},{"$f":"'Income - Own'!CF61","v":0},{"$f":"'Income - Own'!CG61","v":0},{"$f":"'Income - Own'!CH61","v":0},{"$f":"'Income - Own'!CI61","v":0},{"$f":"'Income - Own'!CJ61","v":0},{"$f":"'Income - Own'!CK61","v":0},{"$f":"'Income - Own'!CL61","v":0},{"$f":"'Income - Own'!CM61","v":0},{"$f":"'Income - Own'!CN61","v":0},{"$f":"'Income - Own'!CO61","v":0},{"$f":"'Income - Own'!CP61","v":0},{"$f":"'Income - Own'!CQ61","v":0},{"$f":"'Income - Own'!CR61","v":0},{"$f":"'Income - Own'!CS61","v":0},{"$f":"'Income - Own'!CT61","v":0},{"$f":"'Income - Own'!CU61","v":0},{"$f":"'Income - Own'!CV61","v":0},{"$f":"'Income - Own'!CW61","v":0},{"$f":"'Income - Own'!CX61","v":0},{"$f":"'Income - Own'!CY61","v":0},{"$f":"'Income - Own'!CZ61","v":0},{"$f":"'Income - Own'!DA61","v":0},{"$f":"'Income - Own'!DB61","v":0},{"$f":"'Income - Own'!DC61","v":0},{"$f":"'Income - Own'!DD61","v":0},{"$f":"'Income - Own'!DE61","v":0},{"$f":"'Income - Own'!DF61","v":0},{"$f":"'Income - Own'!DG61","v":0},{"$f":"'Income - Own'!DH61","v":0},{"$f":"'Income - Own'!DI61","v":0},{"$f":"'Income - Own'!DJ61","v":0},{"$f":"'Income - Own'!DK61","v":0},{"$f":"'Income - Own'!DL61","v":0},{"$f":"'Income - Own'!DM61","v":0},{"$f":"'Income - Own'!DN61","v":0},{"$f":"'Income - Own'!DO61","v":0},{"$f":"'Income - Own'!DP61","v":0},{"$f":"'Income - Own'!DQ61","v":0},{"$f":"'Income - Own'!DR61","v":0},{"$f":"'Income - Own'!DS61","v":0},{"$f":"'Income - Own'!DT61","v":0},{"$f":"'Income - Own'!DU61","v":0},{"$f":"'Income - Own'!DV61","v":0},{"$f":"'Income - Own'!DW61","v":0},{"$f":"'Income - Own'!DX61","v":0},{"$f":"'Income - Own'!DY61","v":0},{"$f":"'Income - Own'!DZ61","v":0},{"$f":"'Income - Own'!EA61","v":0},{"$f":"'Income - Own'!EB61","v":0},{"$f":"'Income - Own'!EC61","v":0},{"$f":"'Income - Own'!ED61","v":0},{"$f":"'Income - Own'!EE61","v":0},{"$f":"'Income - Own'!EF61","v":0},{"$f":"'Income - Own'!EG61","v":0},{"$f":"'Income - Own'!EH61","v":0},{"$f":"'Income - Own'!EI61","v":0},{"$f":"'Income - Own'!EJ61","v":0},{"$f":"'Income - Own'!EK61","v":0},{"$f":"'Income - Own'!EL61","v":0},{"$f":"'Income - Own'!EM61","v":0},{"$f":"'Income - Own'!EN61","v":0},{"$f":"'Income - Own'!EO61","v":0},{"$f":"'Income - Own'!EP61","v":0},{"$f":"'Income - Own'!EQ61","v":0},{"$f":"'Income - Own'!ER61","v":0},{"$f":"'Income - Own'!ES61","v":0},{"$f":"'Income - Own'!ET61","v":0},{"$f":"'Income - Own'!EU61","v":0},{"$f":"'Income - Own'!EV61","v":0},{"$f":"'Income - Own'!EW61","v":0},{"$f":"'Income - Own'!EX61","v":0},{"$f":"'Income - Own'!EY61","v":0},{"$f":"'Income - Own'!EZ61","v":0},{"$f":"'Income - Own'!FA61","v":0},{"$f":"'Income - Own'!FB61","v":0},{"$f":"'Income - Own'!FC61","v":0},{"$f":"'Income - Own'!FD61","v":0},{"$f":"'Income - Own'!FE61","v":0},{"$f":"'Income - Own'!FF61","v":0},{"$f":"'Income - Own'!FG61","v":0},{"$f":"'Income - Own'!FH61","v":0},{"$f":"'Income - Own'!FI61","v":0},{"$f":"'Income - Own'!FJ61","v":0},{"$f":"'Income - Own'!FK61","v":0},{"$f":"'Income - Own'!FL61","v":0},{"$f":"'Income - Own'!FM61","v":0},{"$f":"'Income - Own'!FN61","v":0},{"$f":"'Income - Own'!FO61","v":0},{"$f":"'Income - Own'!FP61","v":0},{"$f":"'Income - Own'!FQ61","v":0},{"$f":"'Income - Own'!FR61","v":0},{"$f":"'Income - Own'!FS61","v":0},{"$f":"'Income - Own'!FT61","v":0},{"$f":"'Income - Own'!FU61","v":0},{"$f":"'Income - Own'!FV61","v":0},{"$f":"'Income - Own'!FW61","v":0},{"$f":"'Income - Own'!FX61","v":0},{"$f":"'Income - Own'!FY61","v":0},{"$f":"'Income - Own'!FZ61","v":0},{"$f":"'Income - Own'!GA61","v":0},{"$f":"'Income - Own'!GB61","v":0},{"$f":"'Income - Own'!GC61","v":0},{"$f":"'Income - Own'!GD61","v":0},{"$f":"'Income - Own'!GE61","v":0},{"$f":"'Income - Own'!GF61","v":0},{"$f":"'Income - Own'!GG61","v":0},{"$f":"'Income - Own'!GH61","v":0},{"$f":"'Income - Own'!GI61","v":0}]
[340,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B340+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B62","v":0},{"$f":"'Income - Own'!C62","v":0},{"$f":"'Income - Own'!D62","v":0},{"$f":"'Income - Own'!E62","v":0},{"$f":"'Income - Own'!F62","v":0},{"$f":"'Income - Own'!G62","v":0},{"$f":"'Income - Own'!H62","v":0},{"$f":"'Income - Own'!I62","v":0},{"$f":"'Income - Own'!J62","v":0},{"$f":"'Income - Own'!K62","v":0},{"$f":"'Income - Own'!L62","v":0},{"$f":"'Income - Own'!M62","v":0},{"$f":"'Income - Own'!N62","v":0},{"$f":"'Income - Own'!O62","v":0},{"$f":"'Income - Own'!P62","v":0},{"$f":"'Income - Own'!Q62","v":0},{"$f":"'Income - Own'!R62","v":0},{"$f":"'Income - Own'!S62","v":0},{"$f":"'Income - Own'!T62","v":0},{"$f":"'Income - Own'!U62","v":0},{"$f":"'Income - Own'!V62","v":0},{"$f":"'Income - Own'!W62","v":0},{"$f":"'Income - Own'!X62","v":0},{"$f":"'Income - Own'!Y62","v":0},{"$f":"'Income - Own'!Z62","v":0},{"$f":"'Income - Own'!AA62","v":0},{"$f":"'Income - Own'!AB62","v":0},{"$f":"'Income - Own'!AC62","v":0},{"$f":"'Income - Own'!AD62","v":0},{"$f":"'Income - Own'!AE62","v":0},{"$f":"'Income - Own'!AF62","v":0},{"$f":"'Income - Own'!AG62","v":0},{"$f":"'Income - Own'!AH62","v":0},{"$f":"'Income - Own'!AI62","v":0},{"$f":"'Income - Own'!AJ62","v":0},{"$f":"'Income - Own'!AK62","v":0},{"$f":"'Income - Own'!AL62","v":0},{"$f":"'Income - Own'!AM62","v":0},{"$f":"'Income - Own'!AN62","v":0},{"$f":"'Income - Own'!AO62","v":0},{"$f":"'Income - Own'!AP62","v":0},{"$f":"'Income - Own'!AQ62","v":0},{"$f":"'Income - Own'!AR62","v":0},{"$f":"'Income - Own'!AS62","v":0},{"$f":"'Income - Own'!AT62","v":0},{"$f":"'Income - Own'!AU62","v":0},{"$f":"'Income - Own'!AV62","v":0},{"$f":"'Income - Own'!AW62","v":0},{"$f":"'Income - Own'!AX62","v":0},{"$f":"'Income - Own'!AY62","v":0},{"$f":"'Income - Own'!AZ62","v":0},{"$f":"'Income - Own'!BA62","v":0},{"$f":"'Income - Own'!BB62","v":0},{"$f":"'Income - Own'!BC62","v":0},{"$f":"'Income - Own'!BD62","v":0},{"$f":"'Income - Own'!BE62","v":0},{"$f":"'Income - Own'!BF62","v":0},{"$f":"'Income - Own'!BG62","v":0},{"$f":"'Income - Own'!BH62","v":0},{"$f":"'Income - Own'!BI62","v":0},{"$f":"'Income - Own'!BJ62","v":0},{"$f":"'Income - Own'!BK62","v":0},{"$f":"'Income - Own'!BL62","v":0},{"$f":"'Income - Own'!BM62","v":0},{"$f":"'Income - Own'!BN62","v":0},{"$f":"'Income - Own'!BO62","v":0},{"$f":"'Income - Own'!BP62","v":0},{"$f":"'Income - Own'!BQ62","v":0},{"$f":"'Income - Own'!BR62","v":0},{"$f":"'Income - Own'!BS62","v":0},{"$f":"'Income - Own'!BT62","v":0},{"$f":"'Income - Own'!BU62","v":0},{"$f":"'Income - Own'!BV62","v":0},{"$f":"'Income - Own'!BW62","v":0},{"$f":"'Income - Own'!BX62","v":0},{"$f":"'Income - Own'!BY62","v":0},{"$f":"'Income - Own'!BZ62","v":0},{"$f":"'Income - Own'!CA62","v":0},{"$f":"'Income - Own'!CB62","v":0},{"$f":"'Income - Own'!CC62","v":0},{"$f":"'Income - Own'!CD62","v":0},{"$f":"'Income - Own'!CE62","v":0},{"$f":"'Income - Own'!CF62","v":0},{"$f":"'Income - Own'!CG62","v":0},{"$f":"'Income - Own'!CH62","v":0},{"$f":"'Income - Own'!CI62","v":0},{"$f":"'Income - Own'!CJ62","v":0},{"$f":"'Income - Own'!CK62","v":0},{"$f":"'Income - Own'!CL62","v":0},{"$f":"'Income - Own'!CM62","v":0},{"$f":"'Income - Own'!CN62","v":0},{"$f":"'Income - Own'!CO62","v":0},{"$f":"'Income - Own'!CP62","v":0},{"$f":"'Income - Own'!CQ62","v":0},{"$f":"'Income - Own'!CR62","v":0},{"$f":"'Income - Own'!CS62","v":0},{"$f":"'Income - Own'!CT62","v":0},{"$f":"'Income - Own'!CU62","v":0},{"$f":"'Income - Own'!CV62","v":0},{"$f":"'Income - Own'!CW62","v":0},{"$f":"'Income - Own'!CX62","v":0},{"$f":"'Income - Own'!CY62","v":0},{"$f":"'Income - Own'!CZ62","v":0},{"$f":"'Income - Own'!DA62","v":0},{"$f":"'Income - Own'!DB62","v":0},{"$f":"'Income - Own'!DC62","v":0},{"$f":"'Income - Own'!DD62","v":0},{"$f":"'Income - Own'!DE62","v":0},{"$f":"'Income - Own'!DF62","v":0},{"$f":"'Income - Own'!DG62","v":0},{"$f":"'Income - Own'!DH62","v":0},{"$f":"'Income - Own'!DI62","v":0},{"$f":"'Income - Own'!DJ62","v":0},{"$f":"'Income - Own'!DK62","v":0},{"$f":"'Income - Own'!DL62","v":0},{"$f":"'Income - Own'!DM62","v":0},{"$f":"'Income - Own'!DN62","v":0},{"$f":"'Income - Own'!DO62","v":0},{"$f":"'Income - Own'!DP62","v":0},{"$f":"'Income - Own'!DQ62","v":0},{"$f":"'Income - Own'!DR62","v":0},{"$f":"'Income - Own'!DS62","v":0},{"$f":"'Income - Own'!DT62","v":0},{"$f":"'Income - Own'!DU62","v":0},{"$f":"'Income - Own'!DV62","v":0},{"$f":"'Income - Own'!DW62","v":0},{"$f":"'Income - Own'!DX62","v":0},{"$f":"'Income - Own'!DY62","v":0},{"$f":"'Income - Own'!DZ62","v":0},{"$f":"'Income - Own'!EA62","v":0},{"$f":"'Income - Own'!EB62","v":0},{"$f":"'Income - Own'!EC62","v":0},{"$f":"'Income - Own'!ED62","v":0},{"$f":"'Income - Own'!EE62","v":0},{"$f":"'Income - Own'!EF62","v":0},{"$f":"'Income - Own'!EG62","v":0},{"$f":"'Income - Own'!EH62","v":0},{"$f":"'Income - Own'!EI62","v":0},{"$f":"'Income - Own'!EJ62","v":0},{"$f":"'Income - Own'!EK62","v":0},{"$f":"'Income - Own'!EL62","v":0},{"$f":"'Income - Own'!EM62","v":0},{"$f":"'Income - Own'!EN62","v":0},{"$f":"'Income - Own'!EO62","v":0},{"$f":"'Income - Own'!EP62","v":0},{"$f":"'Income - Own'!EQ62","v":0},{"$f":"'Income - Own'!ER62","v":0},{"$f":"'Income - Own'!ES62","v":0},{"$f":"'Income - Own'!ET62","v":0},{"$f":"'Income - Own'!EU62","v":0},{"$f":"'Income - Own'!EV62","v":0},{"$f":"'Income - Own'!EW62","v":0},{"$f":"'Income - Own'!EX62","v":0},{"$f":"'Income - Own'!EY62","v":0},{"$f":"'Income - Own'!EZ62","v":0},{"$f":"'Income - Own'!FA62","v":0},{"$f":"'Income - Own'!FB62","v":0},{"$f":"'Income - Own'!FC62","v":0},{"$f":"'Income - Own'!FD62","v":0},{"$f":"'Income - Own'!FE62","v":0},{"$f":"'Income - Own'!FF62","v":0},{"$f":"'Income - Own'!FG62","v":0},{"$f":"'Income - Own'!FH62","v":0},{"$f":"'Income - Own'!FI62","v":0},{"$f":"'Income - Own'!FJ62","v":0},{"$f":"'Income - Own'!FK62","v":0},{"$f":"'Income - Own'!FL62","v":0},{"$f":"'Income - Own'!FM62","v":0},{"$f":"'Income - Own'!FN62","v":0},{"$f":"'Income - Own'!FO62","v":0},{"$f":"'Income - Own'!FP62","v":0},{"$f":"'Income - Own'!FQ62","v":0},{"$f":"'Income - Own'!FR62","v":0},{"$f":"'Income - Own'!FS62","v":0},{"$f":"'Income - Own'!FT62","v":0},{"$f":"'Income - Own'!FU62","v":0},{"$f":"'Income - Own'!FV62","v":0},{"$f":"'Income - Own'!FW62","v":0},{"$f":"'Income - Own'!FX62","v":0},{"$f":"'Income - Own'!FY62","v":0},{"$f":"'Income - Own'!FZ62","v":0},{"$f":"'Income - Own'!GA62","v":0},{"$f":"'Income - Own'!GB62","v":0},{"$f":"'Income - Own'!GC62","v":0},{"$f":"'Income - Own'!GD62","v":0},{"$f":"'Income - Own'!GE62","v":0},{"$f":"'Income - Own'!GF62","v":0},{"$f":"'Income - Own'!GG62","v":0},{"$f":"'Income - Own'!GH62","v":0},{"$f":"'Income - Own'!GI62","v":0}]
[341,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B341+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B63","v":0},{"$f":"'Income - Own'!C63","v":0},{"$f":"'Income - Own'!D63","v":0},{"$f":"'Income - Own'!E63","v":0},{"$f":"'Income - Own'!F63","v":0},{"$f":"'Income - Own'!G63","v":0},{"$f":"'Income - Own'!H63","v":0},{"$f":"'Income - Own'!I63","v":0},{"$f":"'Income - Own'!J63","v":0},{"$f":"'Income - Own'!K63","v":0},{"$f":"'Income - Own'!L63","v":0},{"$f":"'Income - Own'!M63","v":0},{"$f":"'Income - Own'!N63","v":0},{"$f":"'Income - Own'!O63","v":0},{"$f":"'Income - Own'!P63","v":0},{"$f":"'Income - Own'!Q63","v":0},{"$f":"'Income - Own'!R63","v":0},{"$f":"'Income - Own'!S63","v":0},{"$f":"'Income - Own'!T63","v":0},{"$f":"'Income - Own'!U63","v":0},{"$f":"'Income - Own'!V63","v":0},{"$f":"'Income - Own'!W63","v":0},{"$f":"'Income - Own'!X63","v":0},{"$f":"'Income - Own'!Y63","v":0},{"$f":"'Income - Own'!Z63","v":0},{"$f":"'Income - Own'!AA63","v":0},{"$f":"'Income - Own'!AB63","v":0},{"$f":"'Income - Own'!AC63","v":0},{"$f":"'Income - Own'!AD63","v":0},{"$f":"'Income - Own'!AE63","v":0},{"$f":"'Income - Own'!AF63","v":0},{"$f":"'Income - Own'!AG63","v":0},{"$f":"'Income - Own'!AH63","v":0},{"$f":"'Income - Own'!AI63","v":0},{"$f":"'Income - Own'!AJ63","v":0},{"$f":"'Income - Own'!AK63","v":0},{"$f":"'Income - Own'!AL63","v":0},{"$f":"'Income - Own'!AM63","v":0},{"$f":"'Income - Own'!AN63","v":0},{"$f":"'Income - Own'!AO63","v":0},{"$f":"'Income - Own'!AP63","v":0},{"$f":"'Income - Own'!AQ63","v":0},{"$f":"'Income - Own'!AR63","v":0},{"$f":"'Income - Own'!AS63","v":0},{"$f":"'Income - Own'!AT63","v":0},{"$f":"'Income - Own'!AU63","v":0},{"$f":"'Income - Own'!AV63","v":0},{"$f":"'Income - Own'!AW63","v":0},{"$f":"'Income - Own'!AX63","v":0},{"$f":"'Income - Own'!AY63","v":0},{"$f":"'Income - Own'!AZ63","v":0},{"$f":"'Income - Own'!BA63","v":0},{"$f":"'Income - Own'!BB63","v":0},{"$f":"'Income - Own'!BC63","v":0},{"$f":"'Income - Own'!BD63","v":0},{"$f":"'Income - Own'!BE63","v":0},{"$f":"'Income - Own'!BF63","v":0},{"$f":"'Income - Own'!BG63","v":0},{"$f":"'Income - Own'!BH63","v":0},{"$f":"'Income - Own'!BI63","v":0},{"$f":"'Income - Own'!BJ63","v":0},{"$f":"'Income - Own'!BK63","v":0},{"$f":"'Income - Own'!BL63","v":0},{"$f":"'Income - Own'!BM63","v":0},{"$f":"'Income - Own'!BN63","v":0},{"$f":"'Income - Own'!BO63","v":0},{"$f":"'Income - Own'!BP63","v":0},{"$f":"'Income - Own'!BQ63","v":0},{"$f":"'Income - Own'!BR63","v":0},{"$f":"'Income - Own'!BS63","v":0},{"$f":"'Income - Own'!BT63","v":0},{"$f":"'Income - Own'!BU63","v":0},{"$f":"'Income - Own'!BV63","v":0},{"$f":"'Income - Own'!BW63","v":0},{"$f":"'Income - Own'!BX63","v":0},{"$f":"'Income - Own'!BY63","v":0},{"$f":"'Income - Own'!BZ63","v":0},{"$f":"'Income - Own'!CA63","v":0},{"$f":"'Income - Own'!CB63","v":0},{"$f":"'Income - Own'!CC63","v":0},{"$f":"'Income - Own'!CD63","v":0},{"$f":"'Income - Own'!CE63","v":0},{"$f":"'Income - Own'!CF63","v":0},{"$f":"'Income - Own'!CG63","v":0},{"$f":"'Income - Own'!CH63","v":0},{"$f":"'Income - Own'!CI63","v":0},{"$f":"'Income - Own'!CJ63","v":0},{"$f":"'Income - Own'!CK63","v":0},{"$f":"'Income - Own'!CL63","v":0},{"$f":"'Income - Own'!CM63","v":0},{"$f":"'Income - Own'!CN63","v":0},{"$f":"'Income - Own'!CO63","v":0},{"$f":"'Income - Own'!CP63","v":0},{"$f":"'Income - Own'!CQ63","v":0},{"$f":"'Income - Own'!CR63","v":0},{"$f":"'Income - Own'!CS63","v":0},{"$f":"'Income - Own'!CT63","v":0},{"$f":"'Income - Own'!CU63","v":0},{"$f":"'Income - Own'!CV63","v":0},{"$f":"'Income - Own'!CW63","v":0},{"$f":"'Income - Own'!CX63","v":0},{"$f":"'Income - Own'!CY63","v":0},{"$f":"'Income - Own'!CZ63","v":0},{"$f":"'Income - Own'!DA63","v":0},{"$f":"'Income - Own'!DB63","v":0},{"$f":"'Income - Own'!DC63","v":0},{"$f":"'Income - Own'!DD63","v":0},{"$f":"'Income - Own'!DE63","v":0},{"$f":"'Income - Own'!DF63","v":0},{"$f":"'Income - Own'!DG63","v":0},{"$f":"'Income - Own'!DH63","v":0},{"$f":"'Income - Own'!DI63","v":0},{"$f":"'Income - Own'!DJ63","v":0},{"$f":"'Income - Own'!DK63","v":0},{"$f":"'Income - Own'!DL63","v":0},{"$f":"'Income - Own'!DM63","v":0},{"$f":"'Income - Own'!DN63","v":0},{"$f":"'Income - Own'!DO63","v":0},{"$f":"'Income - Own'!DP63","v":0},{"$f":"'Income - Own'!DQ63","v":0},{"$f":"'Income - Own'!DR63","v":0},{"$f":"'Income - Own'!DS63","v":0},{"$f":"'Income - Own'!DT63","v":0},{"$f":"'Income - Own'!DU63","v":0},{"$f":"'Income - Own'!DV63","v":0},{"$f":"'Income - Own'!DW63","v":0},{"$f":"'Income - Own'!DX63","v":0},{"$f":"'Income - Own'!DY63","v":0},{"$f":"'Income - Own'!DZ63","v":0},{"$f":"'Income - Own'!EA63","v":0},{"$f":"'Income - Own'!EB63","v":0},{"$f":"'Income - Own'!EC63","v":0},{"$f":"'Income - Own'!ED63","v":0},{"$f":"'Income - Own'!EE63","v":0},{"$f":"'Income - Own'!EF63","v":0},{"$f":"'Income - Own'!EG63","v":0},{"$f":"'Income - Own'!EH63","v":0},{"$f":"'Income - Own'!EI63","v":0},{"$f":"'Income - Own'!EJ63","v":0},{"$f":"'Income - Own'!EK63","v":0},{"$f":"'Income - Own'!EL63","v":0},{"$f":"'Income - Own'!EM63","v":0},{"$f":"'Income - Own'!EN63","v":0},{"$f":"'Income - Own'!EO63","v":0},{"$f":"'Income - Own'!EP63","v":0},{"$f":"'Income - Own'!EQ63","v":0},{"$f":"'Income - Own'!ER63","v":0},{"$f":"'Income - Own'!ES63","v":0},{"$f":"'Income - Own'!ET63","v":0},{"$f":"'Income - Own'!EU63","v":0},{"$f":"'Income - Own'!EV63","v":0},{"$f":"'Income - Own'!EW63","v":0},{"$f":"'Income - Own'!EX63","v":0},{"$f":"'Income - Own'!EY63","v":0},{"$f":"'Income - Own'!EZ63","v":0},{"$f":"'Income - Own'!FA63","v":0},{"$f":"'Income - Own'!FB63","v":0},{"$f":"'Income - Own'!FC63","v":0},{"$f":"'Income - Own'!FD63","v":0},{"$f":"'Income - Own'!FE63","v":0},{"$f":"'Income - Own'!FF63","v":0},{"$f":"'Income - Own'!FG63","v":0},{"$f":"'Income - Own'!FH63","v":0},{"$f":"'Income - Own'!FI63","v":0},{"$f":"'Income - Own'!FJ63","v":0},{"$f":"'Income - Own'!FK63","v":0},{"$f":"'Income - Own'!FL63","v":0},{"$f":"'Income - Own'!FM63","v":0},{"$f":"'Income - Own'!FN63","v":0},{"$f":"'Income - Own'!FO63","v":0},{"$f":"'Income - Own'!FP63","v":0},{"$f":"'Income - Own'!FQ63","v":0},{"$f":"'Income - Own'!FR63","v":0},{"$f":"'Income - Own'!FS63","v":0},{"$f":"'Income - Own'!FT63","v":0},{"$f":"'Income - Own'!FU63","v":0},{"$f":"'Income - Own'!FV63","v":0},{"$f":"'Income - Own'!FW63","v":0},{"$f":"'Income - Own'!FX63","v":0},{"$f":"'Income - Own'!FY63","v":0},{"$f":"'Income - Own'!FZ63","v":0},{"$f":"'Income - Own'!GA63","v":0},{"$f":"'Income - Own'!GB63","v":0},{"$f":"'Income - Own'!GC63","v":0},{"$f":"'Income - Own'!GD63","v":0},{"$f":"'Income - Own'!GE63","v":0},{"$f":"'Income - Own'!GF63","v":0},{"$f":"'Income - Own'!GG63","v":0},{"$f":"'Income - Own'!GH63","v":0},{"$f":"'Income - Own'!GI63","v":0}]
[342,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B342+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B64","v":0},{"$f":"'Income - Own'!C64","v":0},{"$f":"'Income - Own'!D64","v":0},{"$f":"'Income - Own'!E64","v":0},{"$f":"'Income - Own'!F64","v":0},{"$f":"'Income - Own'!G64","v":0},{"$f":"'Income - Own'!H64","v":0},{"$f":"'Income - Own'!I64","v":0},{"$f":"'Income - Own'!J64","v":0},{"$f":"'Income - Own'!K64","v":0},{"$f":"'Income - Own'!L64","v":0},{"$f":"'Income - Own'!M64","v":0},{"$f":"'Income - Own'!N64","v":0},{"$f":"'Income - Own'!O64","v":0},{"$f":"'Income - Own'!P64","v":0},{"$f":"'Income - Own'!Q64","v":0},{"$f":"'Income - Own'!R64","v":0},{"$f":"'Income - Own'!S64","v":0},{"$f":"'Income - Own'!T64","v":0},{"$f":"'Income - Own'!U64","v":0},{"$f":"'Income - Own'!V64","v":0},{"$f":"'Income - Own'!W64","v":0},{"$f":"'Income - Own'!X64","v":0},{"$f":"'Income - Own'!Y64","v":0},{"$f":"'Income - Own'!Z64","v":0},{"$f":"'Income - Own'!AA64","v":0},{"$f":"'Income - Own'!AB64","v":0},{"$f":"'Income - Own'!AC64","v":0},{"$f":"'Income - Own'!AD64","v":0},{"$f":"'Income - Own'!AE64","v":0},{"$f":"'Income - Own'!AF64","v":0},{"$f":"'Income - Own'!AG64","v":0},{"$f":"'Income - Own'!AH64","v":0},{"$f":"'Income - Own'!AI64","v":0},{"$f":"'Income - Own'!AJ64","v":0},{"$f":"'Income - Own'!AK64","v":0},{"$f":"'Income - Own'!AL64","v":0},{"$f":"'Income - Own'!AM64","v":0},{"$f":"'Income - Own'!AN64","v":0},{"$f":"'Income - Own'!AO64","v":0},{"$f":"'Income - Own'!AP64","v":0},{"$f":"'Income - Own'!AQ64","v":0},{"$f":"'Income - Own'!AR64","v":0},{"$f":"'Income - Own'!AS64","v":0},{"$f":"'Income - Own'!AT64","v":0},{"$f":"'Income - Own'!AU64","v":0},{"$f":"'Income - Own'!AV64","v":0},{"$f":"'Income - Own'!AW64","v":0},{"$f":"'Income - Own'!AX64","v":0},{"$f":"'Income - Own'!AY64","v":0},{"$f":"'Income - Own'!AZ64","v":0},{"$f":"'Income - Own'!BA64","v":0},{"$f":"'Income - Own'!BB64","v":0},{"$f":"'Income - Own'!BC64","v":0},{"$f":"'Income - Own'!BD64","v":0},{"$f":"'Income - Own'!BE64","v":0},{"$f":"'Income - Own'!BF64","v":0},{"$f":"'Income - Own'!BG64","v":0},{"$f":"'Income - Own'!BH64","v":0},{"$f":"'Income - Own'!BI64","v":0},{"$f":"'Income - Own'!BJ64","v":0},{"$f":"'Income - Own'!BK64","v":0},{"$f":"'Income - Own'!BL64","v":0},{"$f":"'Income - Own'!BM64","v":0},{"$f":"'Income - Own'!BN64","v":0},{"$f":"'Income - Own'!BO64","v":0},{"$f":"'Income - Own'!BP64","v":0},{"$f":"'Income - Own'!BQ64","v":0},{"$f":"'Income - Own'!BR64","v":0},{"$f":"'Income - Own'!BS64","v":0},{"$f":"'Income - Own'!BT64","v":0},{"$f":"'Income - Own'!BU64","v":0},{"$f":"'Income - Own'!BV64","v":0},{"$f":"'Income - Own'!BW64","v":0},{"$f":"'Income - Own'!BX64","v":0},{"$f":"'Income - Own'!BY64","v":0},{"$f":"'Income - Own'!BZ64","v":0},{"$f":"'Income - Own'!CA64","v":0},{"$f":"'Income - Own'!CB64","v":0},{"$f":"'Income - Own'!CC64","v":0},{"$f":"'Income - Own'!CD64","v":0},{"$f":"'Income - Own'!CE64","v":0},{"$f":"'Income - Own'!CF64","v":0},{"$f":"'Income - Own'!CG64","v":0},{"$f":"'Income - Own'!CH64","v":0},{"$f":"'Income - Own'!CI64","v":0},{"$f":"'Income - Own'!CJ64","v":0},{"$f":"'Income - Own'!CK64","v":0},{"$f":"'Income - Own'!CL64","v":0},{"$f":"'Income - Own'!CM64","v":0},{"$f":"'Income - Own'!CN64","v":0},{"$f":"'Income - Own'!CO64","v":0},{"$f":"'Income - Own'!CP64","v":0},{"$f":"'Income - Own'!CQ64","v":0},{"$f":"'Income - Own'!CR64","v":0},{"$f":"'Income - Own'!CS64","v":0},{"$f":"'Income - Own'!CT64","v":0},{"$f":"'Income - Own'!CU64","v":0},{"$f":"'Income - Own'!CV64","v":0},{"$f":"'Income - Own'!CW64","v":0},{"$f":"'Income - Own'!CX64","v":0},{"$f":"'Income - Own'!CY64","v":0},{"$f":"'Income - Own'!CZ64","v":0},{"$f":"'Income - Own'!DA64","v":0},{"$f":"'Income - Own'!DB64","v":0},{"$f":"'Income - Own'!DC64","v":0},{"$f":"'Income - Own'!DD64","v":0},{"$f":"'Income - Own'!DE64","v":0},{"$f":"'Income - Own'!DF64","v":0},{"$f":"'Income - Own'!DG64","v":0},{"$f":"'Income - Own'!DH64","v":0},{"$f":"'Income - Own'!DI64","v":0},{"$f":"'Income - Own'!DJ64","v":0},{"$f":"'Income - Own'!DK64","v":0},{"$f":"'Income - Own'!DL64","v":0},{"$f":"'Income - Own'!DM64","v":0},{"$f":"'Income - Own'!DN64","v":0},{"$f":"'Income - Own'!DO64","v":0},{"$f":"'Income - Own'!DP64","v":0},{"$f":"'Income - Own'!DQ64","v":0},{"$f":"'Income - Own'!DR64","v":0},{"$f":"'Income - Own'!DS64","v":0},{"$f":"'Income - Own'!DT64","v":0},{"$f":"'Income - Own'!DU64","v":0},{"$f":"'Income - Own'!DV64","v":0},{"$f":"'Income - Own'!DW64","v":0},{"$f":"'Income - Own'!DX64","v":0},{"$f":"'Income - Own'!DY64","v":0},{"$f":"'Income - Own'!DZ64","v":0},{"$f":"'Income - Own'!EA64","v":0},{"$f":"'Income - Own'!EB64","v":0},{"$f":"'Income - Own'!EC64","v":0},{"$f":"'Income - Own'!ED64","v":0},{"$f":"'Income - Own'!EE64","v":0},{"$f":"'Income - Own'!EF64","v":0},{"$f":"'Income - Own'!EG64","v":0},{"$f":"'Income - Own'!EH64","v":0},{"$f":"'Income - Own'!EI64","v":0},{"$f":"'Income - Own'!EJ64","v":0},{"$f":"'Income - Own'!EK64","v":0},{"$f":"'Income - Own'!EL64","v":0},{"$f":"'Income - Own'!EM64","v":0},{"$f":"'Income - Own'!EN64","v":0},{"$f":"'Income - Own'!EO64","v":0},{"$f":"'Income - Own'!EP64","v":0},{"$f":"'Income - Own'!EQ64","v":0},{"$f":"'Income - Own'!ER64","v":0},{"$f":"'Income - Own'!ES64","v":0},{"$f":"'Income - Own'!ET64","v":0},{"$f":"'Income - Own'!EU64","v":0},{"$f":"'Income - Own'!EV64","v":0},{"$f":"'Income - Own'!EW64","v":0},{"$f":"'Income - Own'!EX64","v":0},{"$f":"'Income - Own'!EY64","v":0},{"$f":"'Income - Own'!EZ64","v":0},{"$f":"'Income - Own'!FA64","v":0},{"$f":"'Income - Own'!FB64","v":0},{"$f":"'Income - Own'!FC64","v":0},{"$f":"'Income - Own'!FD64","v":0},{"$f":"'Income - Own'!FE64","v":0},{"$f":"'Income - Own'!FF64","v":0},{"$f":"'Income - Own'!FG64","v":0},{"$f":"'Income - Own'!FH64","v":0},{"$f":"'Income - Own'!FI64","v":0},{"$f":"'Income - Own'!FJ64","v":0},{"$f":"'Income - Own'!FK64","v":0},{"$f":"'Income - Own'!FL64","v":0},{"$f":"'Income - Own'!FM64","v":0},{"$f":"'Income - Own'!FN64","v":0},{"$f":"'Income - Own'!FO64","v":0},{"$f":"'Income - Own'!FP64","v":0},{"$f":"'Income - Own'!FQ64","v":0},{"$f":"'Income - Own'!FR64","v":0},{"$f":"'Income - Own'!FS64","v":0},{"$f":"'Income - Own'!FT64","v":0},{"$f":"'Income - Own'!FU64","v":0},{"$f":"'Income - Own'!FV64","v":0},{"$f":"'Income - Own'!FW64","v":0},{"$f":"'Income - Own'!FX64","v":0},{"$f":"'Income - Own'!FY64","v":0},{"$f":"'Income - Own'!FZ64","v":0},{"$f":"'Income - Own'!GA64","v":0},{"$f":"'Income - Own'!GB64","v":0},{"$f":"'Income - Own'!GC64","v":0},{"$f":"'Income - Own'!GD64","v":0},{"$f":"'Income - Own'!GE64","v":0},{"$f":"'Income - Own'!GF64","v":0},{"$f":"'Income - Own'!GG64","v":0},{"$f":"'Income - Own'!GH64","v":0},{"$f":"'Income - Own'!GI64","v":0}]
[343,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B343+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B65","v":0},{"$f":"'Income - Own'!C65","v":0},{"$f":"'Income - Own'!D65","v":0},{"$f":"'Income - Own'!E65","v":0},{"$f":"'Income - Own'!F65","v":0},{"$f":"'Income - Own'!G65","v":0},{"$f":"'Income - Own'!H65","v":0},{"$f":"'Income - Own'!I65","v":0},{"$f":"'Income - Own'!J65","v":0},{"$f":"'Income - Own'!K65","v":0},{"$f":"'Income - Own'!L65","v":0},{"$f":"'Income - Own'!M65","v":0},{"$f":"'Income - Own'!N65","v":0},{"$f":"'Income - Own'!O65","v":0},{"$f":"'Income - Own'!P65","v":0},{"$f":"'Income - Own'!Q65","v":0},{"$f":"'Income - Own'!R65","v":0},{"$f":"'Income - Own'!S65","v":0},{"$f":"'Income - Own'!T65","v":0},{"$f":"'Income - Own'!U65","v":0},{"$f":"'Income - Own'!V65","v":0},{"$f":"'Income - Own'!W65","v":0},{"$f":"'Income - Own'!X65","v":0},{"$f":"'Income - Own'!Y65","v":0},{"$f":"'Income - Own'!Z65","v":0},{"$f":"'Income - Own'!AA65","v":0},{"$f":"'Income - Own'!AB65","v":0},{"$f":"'Income - Own'!AC65","v":0},{"$f":"'Income - Own'!AD65","v":0},{"$f":"'Income - Own'!AE65","v":0},{"$f":"'Income - Own'!AF65","v":0},{"$f":"'Income - Own'!AG65","v":0},{"$f":"'Income - Own'!AH65","v":0},{"$f":"'Income - Own'!AI65","v":0},{"$f":"'Income - Own'!AJ65","v":0},{"$f":"'Income - Own'!AK65","v":0},{"$f":"'Income - Own'!AL65","v":0},{"$f":"'Income - Own'!AM65","v":0},{"$f":"'Income - Own'!AN65","v":0},{"$f":"'Income - Own'!AO65","v":0},{"$f":"'Income - Own'!AP65","v":0},{"$f":"'Income - Own'!AQ65","v":0},{"$f":"'Income - Own'!AR65","v":0},{"$f":"'Income - Own'!AS65","v":0},{"$f":"'Income - Own'!AT65","v":0},{"$f":"'Income - Own'!AU65","v":0},{"$f":"'Income - Own'!AV65","v":0},{"$f":"'Income - Own'!AW65","v":0},{"$f":"'Income - Own'!AX65","v":0},{"$f":"'Income - Own'!AY65","v":0},{"$f":"'Income - Own'!AZ65","v":0},{"$f":"'Income - Own'!BA65","v":0},{"$f":"'Income - Own'!BB65","v":0},{"$f":"'Income - Own'!BC65","v":0},{"$f":"'Income - Own'!BD65","v":0},{"$f":"'Income - Own'!BE65","v":0},{"$f":"'Income - Own'!BF65","v":0},{"$f":"'Income - Own'!BG65","v":0},{"$f":"'Income - Own'!BH65","v":0},{"$f":"'Income - Own'!BI65","v":0},{"$f":"'Income - Own'!BJ65","v":0},{"$f":"'Income - Own'!BK65","v":0},{"$f":"'Income - Own'!BL65","v":0},{"$f":"'Income - Own'!BM65","v":0},{"$f":"'Income - Own'!BN65","v":0},{"$f":"'Income - Own'!BO65","v":0},{"$f":"'Income - Own'!BP65","v":0},{"$f":"'Income - Own'!BQ65","v":0},{"$f":"'Income - Own'!BR65","v":0},{"$f":"'Income - Own'!BS65","v":0},{"$f":"'Income - Own'!BT65","v":0},{"$f":"'Income - Own'!BU65","v":0},{"$f":"'Income - Own'!BV65","v":0},{"$f":"'Income - Own'!BW65","v":0},{"$f":"'Income - Own'!BX65","v":0},{"$f":"'Income - Own'!BY65","v":0},{"$f":"'Income - Own'!BZ65","v":0},{"$f":"'Income - Own'!CA65","v":0},{"$f":"'Income - Own'!CB65","v":0},{"$f":"'Income - Own'!CC65","v":0},{"$f":"'Income - Own'!CD65","v":0},{"$f":"'Income - Own'!CE65","v":0},{"$f":"'Income - Own'!CF65","v":0},{"$f":"'Income - Own'!CG65","v":0},{"$f":"'Income - Own'!CH65","v":0},{"$f":"'Income - Own'!CI65","v":0},{"$f":"'Income - Own'!CJ65","v":0},{"$f":"'Income - Own'!CK65","v":0},{"$f":"'Income - Own'!CL65","v":0},{"$f":"'Income - Own'!CM65","v":0},{"$f":"'Income - Own'!CN65","v":0},{"$f":"'Income - Own'!CO65","v":0},{"$f":"'Income - Own'!CP65","v":0},{"$f":"'Income - Own'!CQ65","v":0},{"$f":"'Income - Own'!CR65","v":0},{"$f":"'Income - Own'!CS65","v":0},{"$f":"'Income - Own'!CT65","v":0},{"$f":"'Income - Own'!CU65","v":0},{"$f":"'Income - Own'!CV65","v":0},{"$f":"'Income - Own'!CW65","v":0},{"$f":"'Income - Own'!CX65","v":0},{"$f":"'Income - Own'!CY65","v":0},{"$f":"'Income - Own'!CZ65","v":0},{"$f":"'Income - Own'!DA65","v":0},{"$f":"'Income - Own'!DB65","v":0},{"$f":"'Income - Own'!DC65","v":0},{"$f":"'Income - Own'!DD65","v":0},{"$f":"'Income - Own'!DE65","v":0},{"$f":"'Income - Own'!DF65","v":0},{"$f":"'Income - Own'!DG65","v":0},{"$f":"'Income - Own'!DH65","v":0},{"$f":"'Income - Own'!DI65","v":0},{"$f":"'Income - Own'!DJ65","v":0},{"$f":"'Income - Own'!DK65","v":0},{"$f":"'Income - Own'!DL65","v":0},{"$f":"'Income - Own'!DM65","v":0},{"$f":"'Income - Own'!DN65","v":0},{"$f":"'Income - Own'!DO65","v":0},{"$f":"'Income - Own'!DP65","v":0},{"$f":"'Income - Own'!DQ65","v":0},{"$f":"'Income - Own'!DR65","v":0},{"$f":"'Income - Own'!DS65","v":0},{"$f":"'Income - Own'!DT65","v":0},{"$f":"'Income - Own'!DU65","v":0},{"$f":"'Income - Own'!DV65","v":0},{"$f":"'Income - Own'!DW65","v":0},{"$f":"'Income - Own'!DX65","v":0},{"$f":"'Income - Own'!DY65","v":0},{"$f":"'Income - Own'!DZ65","v":0},{"$f":"'Income - Own'!EA65","v":0},{"$f":"'Income - Own'!EB65","v":0},{"$f":"'Income - Own'!EC65","v":0},{"$f":"'Income - Own'!ED65","v":0},{"$f":"'Income - Own'!EE65","v":0},{"$f":"'Income - Own'!EF65","v":0},{"$f":"'Income - Own'!EG65","v":0},{"$f":"'Income - Own'!EH65","v":0},{"$f":"'Income - Own'!EI65","v":0},{"$f":"'Income - Own'!EJ65","v":0},{"$f":"'Income - Own'!EK65","v":0},{"$f":"'Income - Own'!EL65","v":0},{"$f":"'Income - Own'!EM65","v":0},{"$f":"'Income - Own'!EN65","v":0},{"$f":"'Income - Own'!EO65","v":0},{"$f":"'Income - Own'!EP65","v":0},{"$f":"'Income - Own'!EQ65","v":0},{"$f":"'Income - Own'!ER65","v":0},{"$f":"'Income - Own'!ES65","v":0},{"$f":"'Income - Own'!ET65","v":0},{"$f":"'Income - Own'!EU65","v":0},{"$f":"'Income - Own'!EV65","v":0},{"$f":"'Income - Own'!EW65","v":0},{"$f":"'Income - Own'!EX65","v":0},{"$f":"'Income - Own'!EY65","v":0},{"$f":"'Income - Own'!EZ65","v":0},{"$f":"'Income - Own'!FA65","v":0},{"$f":"'Income - Own'!FB65","v":0},{"$f":"'Income - Own'!FC65","v":0},{"$f":"'Income - Own'!FD65","v":0},{"$f":"'Income - Own'!FE65","v":0},{"$f":"'Income - Own'!FF65","v":0},{"$f":"'Income - Own'!FG65","v":0},{"$f":"'Income - Own'!FH65","v":0},{"$f":"'Income - Own'!FI65","v":0},{"$f":"'Income - Own'!FJ65","v":0},{"$f":"'Income - Own'!FK65","v":0},{"$f":"'Income - Own'!FL65","v":0},{"$f":"'Income - Own'!FM65","v":0},{"$f":"'Income - Own'!FN65","v":0},{"$f":"'Income - Own'!FO65","v":0},{"$f":"'Income - Own'!FP65","v":0},{"$f":"'Income - Own'!FQ65","v":0},{"$f":"'Income - Own'!FR65","v":0},{"$f":"'Income - Own'!FS65","v":0},{"$f":"'Income - Own'!FT65","v":0},{"$f":"'Income - Own'!FU65","v":0},{"$f":"'Income - Own'!FV65","v":0},{"$f":"'Income - Own'!FW65","v":0},{"$f":"'Income - Own'!FX65","v":0},{"$f":"'Income - Own'!FY65","v":0},{"$f":"'Income - Own'!FZ65","v":0},{"$f":"'Income - Own'!GA65","v":0},{"$f":"'Income - Own'!GB65","v":0},{"$f":"'Income - Own'!GC65","v":0},{"$f":"'Income - Own'!GD65","v":0},{"$f":"'Income - Own'!GE65","v":0},{"$f":"'Income - Own'!GF65","v":0},{"$f":"'Income - Own'!GG65","v":0},{"$f":"'Income - Own'!GH65","v":0},{"$f":"'Income - Own'!GI65","v":0}]
[{"$f":"A343+1","v":344},55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B344+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B66","v":0},{"$f":"'Income - Own'!C66","v":0},{"$f":"'Income - Own'!D66","v":0},{"$f":"'Income - Own'!E66","v":0},{"$f":"'Income - Own'!F66","v":0},{"$f":"'Income - Own'!G66","v":0},{"$f":"'Income - Own'!H66","v":0},{"$f":"'Income - Own'!I66","v":0},{"$f":"'Income - Own'!J66","v":0},{"$f":"'Income - Own'!K66","v":0},{"$f":"'Income - Own'!L66","v":0},{"$f":"'Income - Own'!M66","v":0},{"$f":"'Income - Own'!N66","v":0},{"$f":"'Income - Own'!O66","v":0},{"$f":"'Income - Own'!P66","v":0},{"$f":"'Income - Own'!Q66","v":0},{"$f":"'Income - Own'!R66","v":0},{"$f":"'Income - Own'!S66","v":0},{"$f":"'Income - Own'!T66","v":0},{"$f":"'Income - Own'!U66","v":0},{"$f":"'Income - Own'!V66","v":0},{"$f":"'Income - Own'!W66","v":0},{"$f":"'Income - Own'!X66","v":0},{"$f":"'Income - Own'!Y66","v":0},{"$f":"'Income - Own'!Z66","v":0},{"$f":"'Income - Own'!AA66","v":0},{"$f":"'Income - Own'!AB66","v":0},{"$f":"'Income - Own'!AC66","v":0},{"$f":"'Income - Own'!AD66","v":0},{"$f":"'Income - Own'!AE66","v":0},{"$f":"'Income - Own'!AF66","v":0},{"$f":"'Income - Own'!AG66","v":0},{"$f":"'Income - Own'!AH66","v":0},{"$f":"'Income - Own'!AI66","v":0},{"$f":"'Income - Own'!AJ66","v":0},{"$f":"'Income - Own'!AK66","v":0},{"$f":"'Income - Own'!AL66","v":0},{"$f":"'Income - Own'!AM66","v":0},{"$f":"'Income - Own'!AN66","v":0},{"$f":"'Income - Own'!AO66","v":0},{"$f":"'Income - Own'!AP66","v":0},{"$f":"'Income - Own'!AQ66","v":0},{"$f":"'Income - Own'!AR66","v":0},{"$f":"'Income - Own'!AS66","v":0},{"$f":"'Income - Own'!AT66","v":0},{"$f":"'Income - Own'!AU66","v":0},{"$f":"'Income - Own'!AV66","v":0},{"$f":"'Income - Own'!AW66","v":0},{"$f":"'Income - Own'!AX66","v":0},{"$f":"'Income - Own'!AY66","v":0},{"$f":"'Income - Own'!AZ66","v":0},{"$f":"'Income - Own'!BA66","v":0},{"$f":"'Income - Own'!BB66","v":0},{"$f":"'Income - Own'!BC66","v":0},{"$f":"'Income - Own'!BD66","v":0},{"$f":"'Income - Own'!BE66","v":0},{"$f":"'Income - Own'!BF66","v":0},{"$f":"'Income - Own'!BG66","v":0},{"$f":"'Income - Own'!BH66","v":0},{"$f":"'Income - Own'!BI66","v":0},{"$f":"'Income - Own'!BJ66","v":0},{"$f":"'Income - Own'!BK66","v":0},{"$f":"'Income - Own'!BL66","v":0},{"$f":"'Income - Own'!BM66","v":0},{"$f":"'Income - Own'!BN66","v":0},{"$f":"'Income - Own'!BO66","v":0},{"$f":"'Income - Own'!BP66","v":0},{"$f":"'Income - Own'!BQ66","v":0},{"$f":"'Income - Own'!BR66","v":0},{"$f":"'Income - Own'!BS66","v":0},{"$f":"'Income - Own'!BT66","v":0},{"$f":"'Income - Own'!BU66","v":0},{"$f":"'Income - Own'!BV66","v":0},{"$f":"'Income - Own'!BW66","v":0},{"$f":"'Income - Own'!BX66","v":0},{"$f":"'Income - Own'!BY66","v":0},{"$f":"'Income - Own'!BZ66","v":0},{"$f":"'Income - Own'!CA66","v":0},{"$f":"'Income - Own'!CB66","v":0},{"$f":"'Income - Own'!CC66","v":0},{"$f":"'Income - Own'!CD66","v":0},{"$f":"'Income - Own'!CE66","v":0},{"$f":"'Income - Own'!CF66","v":0},{"$f":"'Income - Own'!CG66","v":0},{"$f":"'Income - Own'!CH66","v":0},{"$f":"'Income - Own'!CI66","v":0},{"$f":"'Income - Own'!CJ66","v":0},{"$f":"'Income - Own'!CK66","v":0},{"$f":"'Income - Own'!CL66","v":0},{"$f":"'Income - Own'!CM66","v":0},{"$f":"'Income - Own'!CN66","v":0},{"$f":"'Income - Own'!CO66","v":0},{"$f":"'Income - Own'!CP66","v":0},{"$f":"'Income - Own'!CQ66","v":0},{"$f":"'Income - Own'!CR66","v":0},{"$f":"'Income - Own'!CS66","v":0},{"$f":"'Income - Own'!CT66","v":0},{"$f":"'Income - Own'!CU66","v":0},{"$f":"'Income - Own'!CV66","v":0},{"$f":"'Income - Own'!CW66","v":0},{"$f":"'Income - Own'!CX66","v":0},{"$f":"'Income - Own'!CY66","v":0},{"$f":"'Income - Own'!CZ66","v":0},{"$f":"'Income - Own'!DA66","v":0},{"$f":"'Income - Own'!DB66","v":0},{"$f":"'Income - Own'!DC66","v":0},{"$f":"'Income - Own'!DD66","v":0},{"$f":"'Income - Own'!DE66","v":0},{"$f":"'Income - Own'!DF66","v":0},{"$f":"'Income - Own'!DG66","v":0},{"$f":"'Income - Own'!DH66","v":0},{"$f":"'Income - Own'!DI66","v":0},{"$f":"'Income - Own'!DJ66","v":0},{"$f":"'Income - Own'!DK66","v":0},{"$f":"'Income - Own'!DL66","v":0},{"$f":"'Income - Own'!DM66","v":0},{"$f":"'Income - Own'!DN66","v":0},{"$f":"'Income - Own'!DO66","v":0},{"$f":"'Income - Own'!DP66","v":0},{"$f":"'Income - Own'!DQ66","v":0},{"$f":"'Income - Own'!DR66","v":0},{"$f":"'Income - Own'!DS66","v":0},{"$f":"'Income - Own'!DT66","v":0},{"$f":"'Income - Own'!DU66","v":0},{"$f":"'Income - Own'!DV66","v":0},{"$f":"'Income - Own'!DW66","v":0},{"$f":"'Income - Own'!DX66","v":0},{"$f":"'Income - Own'!DY66","v":0},{"$f":"'Income - Own'!DZ66","v":0},{"$f":"'Income - Own'!EA66","v":0},{"$f":"'Income - Own'!EB66","v":0},{"$f":"'Income - Own'!EC66","v":0},{"$f":"'Income - Own'!ED66","v":0},{"$f":"'Income - Own'!EE66","v":0},{"$f":"'Income - Own'!EF66","v":0},{"$f":"'Income - Own'!EG66","v":0},{"$f":"'Income - Own'!EH66","v":0},{"$f":"'Income - Own'!EI66","v":0},{"$f":"'Income - Own'!EJ66","v":0},{"$f":"'Income - Own'!EK66","v":0},{"$f":"'Income - Own'!EL66","v":0},{"$f":"'Income - Own'!EM66","v":0},{"$f":"'Income - Own'!EN66","v":0},{"$f":"'Income - Own'!EO66","v":0},{"$f":"'Income - Own'!EP66","v":0},{"$f":"'Income - Own'!EQ66","v":0},{"$f":"'Income - Own'!ER66","v":0},{"$f":"'Income - Own'!ES66","v":0},{"$f":"'Income - Own'!ET66","v":0},{"$f":"'Income - Own'!EU66","v":0},{"$f":"'Income - Own'!EV66","v":0},{"$f":"'Income - Own'!EW66","v":0},{"$f":"'Income - Own'!EX66","v":0},{"$f":"'Income - Own'!EY66","v":0},{"$f":"'Income - Own'!EZ66","v":0},{"$f":"'Income - Own'!FA66","v":0},{"$f":"'Income - Own'!FB66","v":0},{"$f":"'Income - Own'!FC66","v":0},{"$f":"'Income - Own'!FD66","v":0},{"$f":"'Income - Own'!FE66","v":0},{"$f":"'Income - Own'!FF66","v":0},{"$f":"'Income - Own'!FG66","v":0},{"$f":"'Income - Own'!FH66","v":0},{"$f":"'Income - Own'!FI66","v":0},{"$f":"'Income - Own'!FJ66","v":0},{"$f":"'Income - Own'!FK66","v":0},{"$f":"'Income - Own'!FL66","v":0},{"$f":"'Income - Own'!FM66","v":0},{"$f":"'Income - Own'!FN66","v":0},{"$f":"'Income - Own'!FO66","v":0},{"$f":"'Income - Own'!FP66","v":0},{"$f":"'Income - Own'!FQ66","v":0},{"$f":"'Income - Own'!FR66","v":0},{"$f":"'Income - Own'!FS66","v":0},{"$f":"'Income - Own'!FT66","v":0},{"$f":"'Income - Own'!FU66","v":0},{"$f":"'Income - Own'!FV66","v":0},{"$f":"'Income - Own'!FW66","v":0},{"$f":"'Income - Own'!FX66","v":0},{"$f":"'Income - Own'!FY66","v":0},{"$f":"'Income - Own'!FZ66","v":0},{"$f":"'Income - Own'!GA66","v":0},{"$f":"'Income - Own'!GB66","v":0},{"$f":"'Income - Own'!GC66","v":0},{"$f":"'Income - Own'!GD66","v":0},{"$f":"'Income - Own'!GE66","v":0},{"$f":"'Income - Own'!GF66","v":0},{"$f":"'Income - Own'!GG66","v":0},{"$f":"'Income - Own'!GH66","v":0},{"$f":"'Income - Own'!GI66","v":0}]
[345,56,{"$f":"SUMPRODUCT(D345:AI345,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B345+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B67","v":0},{"$f":"'Income - Own'!C67","v":0},{"$f":"'Income - Own'!D67","v":0},{"$f":"'Income - Own'!E67","v":0},{"$f":"'Income - Own'!F67","v":0},{"$f":"'Income - Own'!G67","v":0},{"$f":"'Income - Own'!H67","v":0},{"$f":"'Income - Own'!I67","v":0},{"$f":"'Income - Own'!J67","v":0},{"$f":"'Income - Own'!K67","v":0},{"$f":"'Income - Own'!L67","v":0},{"$f":"'Income - Own'!M67","v":0},{"$f":"'Income - Own'!N67","v":0},{"$f":"'Income - Own'!O67","v":0},{"$f":"'Income - Own'!P67","v":0},{"$f":"'Income - Own'!Q67","v":0},{"$f":"'Income - Own'!R67","v":0},{"$f":"'Income - Own'!S67","v":0},{"$f":"'Income - Own'!T67","v":0},{"$f":"'Income - Own'!U67","v":0},{"$f":"'Income - Own'!V67","v":0},{"$f":"'Income - Own'!W67","v":0},{"$f":"'Income - Own'!X67","v":0},{"$f":"'Income - Own'!Y67","v":0},{"$f":"'Income - Own'!Z67","v":0},{"$f":"'Income - Own'!AA67","v":0},{"$f":"'Income - Own'!AB67","v":0},{"$f":"'Income - Own'!AC67","v":0},{"$f":"'Income - Own'!AD67","v":0},{"$f":"'Income - Own'!AE67","v":0},{"$f":"'Income - Own'!AF67","v":0},{"$f":"'Income - Own'!AG67","v":0},{"$f":"'Income - Own'!AH67","v":0},{"$f":"'Income - Own'!AI67","v":0},{"$f":"'Income - Own'!AJ67","v":0},{"$f":"'Income - Own'!AK67","v":0},{"$f":"'Income - Own'!AL67","v":0},{"$f":"'Income - Own'!AM67","v":0},{"$f":"'Income - Own'!AN67","v":0},{"$f":"'Income - Own'!AO67","v":0},{"$f":"'Income - Own'!AP67","v":0},{"$f":"'Income - Own'!AQ67","v":0},{"$f":"'Income - Own'!AR67","v":0},{"$f":"'Income - Own'!AS67","v":0},{"$f":"'Income - Own'!AT67","v":0},{"$f":"'Income - Own'!AU67","v":0},{"$f":"'Income - Own'!AV67","v":0},{"$f":"'Income - Own'!AW67","v":0},{"$f":"'Income - Own'!AX67","v":0},{"$f":"'Income - Own'!AY67","v":0},{"$f":"'Income - Own'!AZ67","v":0},{"$f":"'Income - Own'!BA67","v":0},{"$f":"'Income - Own'!BB67","v":0},{"$f":"'Income - Own'!BC67","v":0},{"$f":"'Income - Own'!BD67","v":0},{"$f":"'Income - Own'!BE67","v":0},{"$f":"'Income - Own'!BF67","v":0},{"$f":"'Income - Own'!BG67","v":0},{"$f":"'Income - Own'!BH67","v":0},{"$f":"'Income - Own'!BI67","v":0},{"$f":"'Income - Own'!BJ67","v":0},{"$f":"'Income - Own'!BK67","v":0},{"$f":"'Income - Own'!BL67","v":0},{"$f":"'Income - Own'!BM67","v":0},{"$f":"'Income - Own'!BN67","v":0},{"$f":"'Income - Own'!BO67","v":0},{"$f":"'Income - Own'!BP67","v":0},{"$f":"'Income - Own'!BQ67","v":0},{"$f":"'Income - Own'!BR67","v":0},{"$f":"'Income - Own'!BS67","v":0},{"$f":"'Income - Own'!BT67","v":0},{"$f":"'Income - Own'!BU67","v":0},{"$f":"'Income - Own'!BV67","v":0},{"$f":"'Income - Own'!BW67","v":0},{"$f":"'Income - Own'!BX67","v":0},{"$f":"'Income - Own'!BY67","v":0},{"$f":"'Income - Own'!BZ67","v":0},{"$f":"'Income - Own'!CA67","v":0},{"$f":"'Income - Own'!CB67","v":0},{"$f":"'Income - Own'!CC67","v":0},{"$f":"'Income - Own'!CD67","v":0},{"$f":"'Income - Own'!CE67","v":0},{"$f":"'Income - Own'!CF67","v":0},{"$f":"'Income - Own'!CG67","v":0},{"$f":"'Income - Own'!CH67","v":0},{"$f":"'Income - Own'!CI67","v":0},{"$f":"'Income - Own'!CJ67","v":0},{"$f":"'Income - Own'!CK67","v":0},{"$f":"'Income - Own'!CL67","v":0},{"$f":"'Income - Own'!CM67","v":0},{"$f":"'Income - Own'!CN67","v":0},{"$f":"'Income - Own'!CO67","v":0},{"$f":"'Income - Own'!CP67","v":0},{"$f":"'Income - Own'!CQ67","v":0},{"$f":"'Income - Own'!CR67","v":0},{"$f":"'Income - Own'!CS67","v":0},{"$f":"'Income - Own'!CT67","v":0},{"$f":"'Income - Own'!CU67","v":0},{"$f":"'Income - Own'!CV67","v":0},{"$f":"'Income - Own'!CW67","v":0},{"$f":"'Income - Own'!CX67","v":0},{"$f":"'Income - Own'!CY67","v":0},{"$f":"'Income - Own'!CZ67","v":0},{"$f":"'Income - Own'!DA67","v":0},{"$f":"'Income - Own'!DB67","v":0},{"$f":"'Income - Own'!DC67","v":0},{"$f":"'Income - Own'!DD67","v":0},{"$f":"'Income - Own'!DE67","v":0},{"$f":"'Income - Own'!DF67","v":0},{"$f":"'Income - Own'!DG67","v":0},{"$f":"'Income - Own'!DH67","v":0},{"$f":"'Income - Own'!DI67","v":0},{"$f":"'Income - Own'!DJ67","v":0},{"$f":"'Income - Own'!DK67","v":0},{"$f":"'Income - Own'!DL67","v":0},{"$f":"'Income - Own'!DM67","v":0},{"$f":"'Income - Own'!DN67","v":0},{"$f":"'Income - Own'!DO67","v":0},{"$f":"'Income - Own'!DP67","v":0},{"$f":"'Income - Own'!DQ67","v":0},{"$f":"'Income - Own'!DR67","v":0},{"$f":"'Income - Own'!DS67","v":0},{"$f":"'Income - Own'!DT67","v":0},{"$f":"'Income - Own'!DU67","v":0},{"$f":"'Income - Own'!DV67","v":0},{"$f":"'Income - Own'!DW67","v":0},{"$f":"'Income - Own'!DX67","v":0},{"$f":"'Income - Own'!DY67","v":0},{"$f":"'Income - Own'!DZ67","v":0},{"$f":"'Income - Own'!EA67","v":0},{"$f":"'Income - Own'!EB67","v":0},{"$f":"'Income - Own'!EC67","v":0},{"$f":"'Income - Own'!ED67","v":0},{"$f":"'Income - Own'!EE67","v":0},{"$f":"'Income - Own'!EF67","v":0},{"$f":"'Income - Own'!EG67","v":0},{"$f":"'Income - Own'!EH67","v":0},{"$f":"'Income - Own'!EI67","v":0},{"$f":"'Income - Own'!EJ67","v":0},{"$f":"'Income - Own'!EK67","v":0},{"$f":"'Income - Own'!EL67","v":0},{"$f":"'Income - Own'!EM67","v":0},{"$f":"'Income - Own'!EN67","v":0},{"$f":"'Income - Own'!EO67","v":0},{"$f":"'Income - Own'!EP67","v":0},{"$f":"'Income - Own'!EQ67","v":0},{"$f":"'Income - Own'!ER67","v":0},{"$f":"'Income - Own'!ES67","v":0},{"$f":"'Income - Own'!ET67","v":0},{"$f":"'Income - Own'!EU67","v":0},{"$f":"'Income - Own'!EV67","v":0},{"$f":"'Income - Own'!EW67","v":0},{"$f":"'Income - Own'!EX67","v":0},{"$f":"'Income - Own'!EY67","v":0},{"$f":"'Income - Own'!EZ67","v":0},{"$f":"'Income - Own'!FA67","v":0},{"$f":"'Income - Own'!FB67","v":0},{"$f":"'Income - Own'!FC67","v":0},{"$f":"'Income - Own'!FD67","v":0},{"$f":"'Income - Own'!FE67","v":0},{"$f":"'Income - Own'!FF67","v":0},{"$f":"'Income - Own'!FG67","v":0},{"$f":"'Income - Own'!FH67","v":0},{"$f":"'Income - Own'!FI67","v":0},{"$f":"'Income - Own'!FJ67","v":0},{"$f":"'Income - Own'!FK67","v":0},{"$f":"'Income - Own'!FL67","v":0},{"$f":"'Income - Own'!FM67","v":0},{"$f":"'Income - Own'!FN67","v":0},{"$f":"'Income - Own'!FO67","v":0},{"$f":"'Income - Own'!FP67","v":0},{"$f":"'Income - Own'!FQ67","v":0},{"$f":"'Income - Own'!FR67","v":0},{"$f":"'Income - Own'!FS67","v":0},{"$f":"'Income - Own'!FT67","v":0},{"$f":"'Income - Own'!FU67","v":0},{"$f":"'Income - Own'!FV67","v":0},{"$f":"'Income - Own'!FW67","v":0},{"$f":"'Income - Own'!FX67","v":0},{"$f":"'Income - Own'!FY67","v":0},{"$f":"'Income - Own'!FZ67","v":0},{"$f":"'Income - Own'!GA67","v":0},{"$f":"'Income - Own'!GB67","v":0},{"$f":"'Income - Own'!GC67","v":0},{"$f":"'Income - Own'!GD67","v":0},{"$f":"'Income - Own'!GE67","v":0},{"$f":"'Income - Own'!GF67","v":0},{"$f":"'Income - Own'!GG67","v":0},{"$f":"'Income - Own'!GH67","v":0},{"$f":"'Income - Own'!GI67","v":0}]
[346,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B346+10),0)","v":0},{"$f":"BW346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B68","v":0},{"$f":"'Income - Own'!C68","v":0},{"$f":"'Income - Own'!D68","v":0},{"$f":"'Income - Own'!E68","v":0},{"$f":"'Income - Own'!F68","v":0},{"$f":"'Income - Own'!G68","v":0},{"$f":"'Income - Own'!H68","v":0},{"$f":"'Income - Own'!I68","v":0},{"$f":"'Income - Own'!J68","v":0},{"$f":"'Income - Own'!K68","v":0},{"$f":"'Income - Own'!L68","v":0},{"$f":"'Income - Own'!M68","v":0},{"$f":"'Income - Own'!N68","v":0},{"$f":"'Income - Own'!O68","v":0},{"$f":"'Income - Own'!P68","v":0},{"$f":"'Income - Own'!Q68","v":0},{"$f":"'Income - Own'!R68","v":0},{"$f":"'Income - Own'!S68","v":0},{"$f":"'Income - Own'!T68","v":0},{"$f":"'Income - Own'!U68","v":0},{"$f":"'Income - Own'!V68","v":0},{"$f":"'Income - Own'!W68","v":0},{"$f":"'Income - Own'!X68","v":0},{"$f":"'Income - Own'!Y68","v":0},{"$f":"'Income - Own'!Z68","v":0},{"$f":"'Income - Own'!AA68","v":0},{"$f":"'Income - Own'!AB68","v":0},{"$f":"'Income - Own'!AC68","v":0},{"$f":"'Income - Own'!AD68","v":0},{"$f":"'Income - Own'!AE68","v":0},{"$f":"'Income - Own'!AF68","v":0},{"$f":"'Income - Own'!AG68","v":0},{"$f":"'Income - Own'!AH68","v":0},{"$f":"'Income - Own'!AI68","v":0},{"$f":"'Income - Own'!AJ68","v":0},{"$f":"'Income - Own'!AK68","v":0},{"$f":"'Income - Own'!AL68","v":0},{"$f":"'Income - Own'!AM68","v":0},{"$f":"'Income - Own'!AN68","v":0},{"$f":"'Income - Own'!AO68","v":0},{"$f":"'Income - Own'!AP68","v":0},{"$f":"'Income - Own'!AQ68","v":0},{"$f":"'Income - Own'!AR68","v":0},{"$f":"'Income - Own'!AS68","v":0},{"$f":"'Income - Own'!AT68","v":0},{"$f":"'Income - Own'!AU68","v":0},{"$f":"'Income - Own'!AV68","v":0},{"$f":"'Income - Own'!AW68","v":0},{"$f":"'Income - Own'!AX68","v":0},{"$f":"'Income - Own'!AY68","v":0},{"$f":"'Income - Own'!AZ68","v":0},{"$f":"'Income - Own'!BA68","v":0},{"$f":"'Income - Own'!BB68","v":0},{"$f":"'Income - Own'!BC68","v":0},{"$f":"'Income - Own'!BD68","v":0},{"$f":"'Income - Own'!BE68","v":0},{"$f":"'Income - Own'!BF68","v":0},{"$f":"'Income - Own'!BG68","v":0},{"$f":"'Income - Own'!BH68","v":0},{"$f":"'Income - Own'!BI68","v":0},{"$f":"'Income - Own'!BJ68","v":0},{"$f":"'Income - Own'!BK68","v":0},{"$f":"'Income - Own'!BL68","v":0},{"$f":"'Income - Own'!BM68","v":0},{"$f":"'Income - Own'!BN68","v":0},{"$f":"'Income - Own'!BO68","v":0},{"$f":"'Income - Own'!BP68","v":0},{"$f":"'Income - Own'!BQ68","v":0},{"$f":"'Income - Own'!BR68","v":0},{"$f":"'Income - Own'!BS68","v":0},{"$f":"'Income - Own'!BT68","v":0},{"$f":"'Income - Own'!BU68","v":0},{"$f":"'Income - Own'!BV68","v":0},{"$f":"'Income - Own'!BW68","v":0},{"$f":"'Income - Own'!BX68","v":0},{"$f":"'Income - Own'!BY68","v":0},{"$f":"'Income - Own'!BZ68","v":0},{"$f":"'Income - Own'!CA68","v":0},{"$f":"'Income - Own'!CB68","v":0},{"$f":"'Income - Own'!CC68","v":0},{"$f":"'Income - Own'!CD68","v":0},{"$f":"'Income - Own'!CE68","v":0},{"$f":"'Income - Own'!CF68","v":0},{"$f":"'Income - Own'!CG68","v":0},{"$f":"'Income - Own'!CH68","v":0},{"$f":"'Income - Own'!CI68","v":0},{"$f":"'Income - Own'!CJ68","v":0},{"$f":"'Income - Own'!CK68","v":0},{"$f":"'Income - Own'!CL68","v":0},{"$f":"'Income - Own'!CM68","v":0},{"$f":"'Income - Own'!CN68","v":0},{"$f":"'Income - Own'!CO68","v":0},{"$f":"'Income - Own'!CP68","v":0},{"$f":"'Income - Own'!CQ68","v":0},{"$f":"'Income - Own'!CR68","v":0},{"$f":"'Income - Own'!CS68","v":0},{"$f":"'Income - Own'!CT68","v":0},{"$f":"'Income - Own'!CU68","v":0},{"$f":"'Income - Own'!CV68","v":0},{"$f":"'Income - Own'!CW68","v":0},{"$f":"'Income - Own'!CX68","v":0},{"$f":"'Income - Own'!CY68","v":0},{"$f":"'Income - Own'!CZ68","v":0},{"$f":"'Income - Own'!DA68","v":0},{"$f":"'Income - Own'!DB68","v":0},{"$f":"'Income - Own'!DC68","v":0},{"$f":"'Income - Own'!DD68","v":0},{"$f":"'Income - Own'!DE68","v":0},{"$f":"'Income - Own'!DF68","v":0},{"$f":"'Income - Own'!DG68","v":0},{"$f":"'Income - Own'!DH68","v":0},{"$f":"'Income - Own'!DI68","v":0},{"$f":"'Income - Own'!DJ68","v":0},{"$f":"'Income - Own'!DK68","v":0},{"$f":"'Income - Own'!DL68","v":0},{"$f":"'Income - Own'!DM68","v":0},{"$f":"'Income - Own'!DN68","v":0},{"$f":"'Income - Own'!DO68","v":0},{"$f":"'Income - Own'!DP68","v":0},{"$f":"'Income - Own'!DQ68","v":0},{"$f":"'Income - Own'!DR68","v":0},{"$f":"'Income - Own'!DS68","v":0},{"$f":"'Income - Own'!DT68","v":0},{"$f":"'Income - Own'!DU68","v":0},{"$f":"'Income - Own'!DV68","v":0},{"$f":"'Income - Own'!DW68","v":0},{"$f":"'Income - Own'!DX68","v":0},{"$f":"'Income - Own'!DY68","v":0},{"$f":"'Income - Own'!DZ68","v":0},{"$f":"'Income - Own'!EA68","v":0},{"$f":"'Income - Own'!EB68","v":0},{"$f":"'Income - Own'!EC68","v":0},{"$f":"'Income - Own'!ED68","v":0},{"$f":"'Income - Own'!EE68","v":0},{"$f":"'Income - Own'!EF68","v":0},{"$f":"'Income - Own'!EG68","v":0},{"$f":"'Income - Own'!EH68","v":0},{"$f":"'Income - Own'!EI68","v":0},{"$f":"'Income - Own'!EJ68","v":0},{"$f":"'Income - Own'!EK68","v":0},{"$f":"'Income - Own'!EL68","v":0},{"$f":"'Income - Own'!EM68","v":0},{"$f":"'Income - Own'!EN68","v":0},{"$f":"'Income - Own'!EO68","v":0},{"$f":"'Income - Own'!EP68","v":0},{"$f":"'Income - Own'!EQ68","v":0},{"$f":"'Income - Own'!ER68","v":0},{"$f":"'Income - Own'!ES68","v":0},{"$f":"'Income - Own'!ET68","v":0},{"$f":"'Income - Own'!EU68","v":0},{"$f":"'Income - Own'!EV68","v":0},{"$f":"'Income - Own'!EW68","v":0},{"$f":"'Income - Own'!EX68","v":0},{"$f":"'Income - Own'!EY68","v":0},{"$f":"'Income - Own'!EZ68","v":0},{"$f":"'Income - Own'!FA68","v":0},{"$f":"'Income - Own'!FB68","v":0},{"$f":"'Income - Own'!FC68","v":0},{"$f":"'Income - Own'!FD68","v":0},{"$f":"'Income - Own'!FE68","v":0},{"$f":"'Income - Own'!FF68","v":0},{"$f":"'Income - Own'!FG68","v":0},{"$f":"'Income - Own'!FH68","v":0},{"$f":"'Income - Own'!FI68","v":0},{"$f":"'Income - Own'!FJ68","v":0},{"$f":"'Income - Own'!FK68","v":0},{"$f":"'Income - Own'!FL68","v":0},{"$f":"'Income - Own'!FM68","v":0},{"$f":"'Income - Own'!FN68","v":0},{"$f":"'Income - Own'!FO68","v":0},{"$f":"'Income - Own'!FP68","v":0},{"$f":"'Income - Own'!FQ68","v":0},{"$f":"'Income - Own'!FR68","v":0},{"$f":"'Income - Own'!FS68","v":0},{"$f":"'Income - Own'!FT68","v":0},{"$f":"'Income - Own'!FU68","v":0},{"$f":"'Income - Own'!FV68","v":0},{"$f":"'Income - Own'!FW68","v":0},{"$f":"'Income - Own'!FX68","v":0},{"$f":"'Income - Own'!FY68","v":0},{"$f":"'Income - Own'!FZ68","v":0},{"$f":"'Income - Own'!GA68","v":0},{"$f":"'Income - Own'!GB68","v":0},{"$f":"'Income - Own'!GC68","v":0},{"$f":"'Income - Own'!GD68","v":0},{"$f":"'Income - Own'!GE68","v":0},{"$f":"'Income - Own'!GF68","v":0},{"$f":"'Income - Own'!GG68","v":0},{"$f":"'Income - Own'!GH68","v":0},{"$f":"'Income - Own'!GI68","v":0}]
[347,58,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A347,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A347,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A347,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B347+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B69","v":0},{"$f":"'Income - Own'!C69","v":0},{"$f":"'Income - Own'!D69","v":0},{"$f":"'Income - Own'!E69","v":0},{"$f":"'Income - Own'!F69","v":0},{"$f":"'Income - Own'!G69","v":0},{"$f":"'Income - Own'!H69","v":0},{"$f":"'Income - Own'!I69","v":0},{"$f":"'Income - Own'!J69","v":0},{"$f":"'Income - Own'!K69","v":0},{"$f":"'Income - Own'!L69","v":0},{"$f":"'Income - Own'!M69","v":0},{"$f":"'Income - Own'!N69","v":0},{"$f":"'Income - Own'!O69","v":0},{"$f":"'Income - Own'!P69","v":0},{"$f":"'Income - Own'!Q69","v":0},{"$f":"'Income - Own'!R69","v":0},{"$f":"'Income - Own'!S69","v":0},{"$f":"'Income - Own'!T69","v":0},{"$f":"'Income - Own'!U69","v":0},{"$f":"'Income - Own'!V69","v":0},{"$f":"'Income - Own'!W69","v":0},{"$f":"'Income - Own'!X69","v":0},{"$f":"'Income - Own'!Y69","v":0},{"$f":"'Income - Own'!Z69","v":0},{"$f":"'Income - Own'!AA69","v":0},{"$f":"'Income - Own'!AB69","v":0},{"$f":"'Income - Own'!AC69","v":0},{"$f":"'Income - Own'!AD69","v":0},{"$f":"'Income - Own'!AE69","v":0},{"$f":"'Income - Own'!AF69","v":0},{"$f":"'Income - Own'!AG69","v":0},{"$f":"'Income - Own'!AH69","v":0},{"$f":"'Income - Own'!AI69","v":0},{"$f":"'Income - Own'!AJ69","v":0},{"$f":"'Income - Own'!AK69","v":0},{"$f":"'Income - Own'!AL69","v":0},{"$f":"'Income - Own'!AM69","v":0},{"$f":"'Income - Own'!AN69","v":0},{"$f":"'Income - Own'!AO69","v":0},{"$f":"'Income - Own'!AP69","v":0},{"$f":"'Income - Own'!AQ69","v":0},{"$f":"'Income - Own'!AR69","v":0},{"$f":"'Income - Own'!AS69","v":0},{"$f":"'Income - Own'!AT69","v":0},{"$f":"'Income - Own'!AU69","v":0},{"$f":"'Income - Own'!AV69","v":0},{"$f":"'Income - Own'!AW69","v":0},{"$f":"'Income - Own'!AX69","v":0},{"$f":"'Income - Own'!AY69","v":0},{"$f":"'Income - Own'!AZ69","v":0},{"$f":"'Income - Own'!BA69","v":0},{"$f":"'Income - Own'!BB69","v":0},{"$f":"'Income - Own'!BC69","v":0},{"$f":"'Income - Own'!BD69","v":0},{"$f":"'Income - Own'!BE69","v":0},{"$f":"'Income - Own'!BF69","v":0},{"$f":"'Income - Own'!BG69","v":0},{"$f":"'Income - Own'!BH69","v":0},{"$f":"'Income - Own'!BI69","v":0},{"$f":"'Income - Own'!BJ69","v":0},{"$f":"'Income - Own'!BK69","v":0},{"$f":"'Income - Own'!BL69","v":0},{"$f":"'Income - Own'!BM69","v":0},{"$f":"'Income - Own'!BN69","v":0},{"$f":"'Income - Own'!BO69","v":0},{"$f":"'Income - Own'!BP69","v":0},{"$f":"'Income - Own'!BQ69","v":0},{"$f":"'Income - Own'!BR69","v":0},{"$f":"'Income - Own'!BS69","v":0},{"$f":"'Income - Own'!BT69","v":0},{"$f":"'Income - Own'!BU69","v":0},{"$f":"'Income - Own'!BV69","v":0},{"$f":"'Income - Own'!BW69","v":0},{"$f":"'Income - Own'!BX69","v":0},{"$f":"'Income - Own'!BY69","v":0},{"$f":"'Income - Own'!BZ69","v":0},{"$f":"'Income - Own'!CA69","v":0},{"$f":"'Income - Own'!CB69","v":0},{"$f":"'Income - Own'!CC69","v":0},{"$f":"'Income - Own'!CD69","v":0},{"$f":"'Income - Own'!CE69","v":0},{"$f":"'Income - Own'!CF69","v":0},{"$f":"'Income - Own'!CG69","v":0},{"$f":"'Income - Own'!CH69","v":0},{"$f":"'Income - Own'!CI69","v":0},{"$f":"'Income - Own'!CJ69","v":0},{"$f":"'Income - Own'!CK69","v":0},{"$f":"'Income - Own'!CL69","v":0},{"$f":"'Income - Own'!CM69","v":0},{"$f":"'Income - Own'!CN69","v":0},{"$f":"'Income - Own'!CO69","v":0},{"$f":"'Income - Own'!CP69","v":0},{"$f":"'Income - Own'!CQ69","v":0},{"$f":"'Income - Own'!CR69","v":0},{"$f":"'Income - Own'!CS69","v":0},{"$f":"'Income - Own'!CT69","v":0},{"$f":"'Income - Own'!CU69","v":0},{"$f":"'Income - Own'!CV69","v":0},{"$f":"'Income - Own'!CW69","v":0},{"$f":"'Income - Own'!CX69","v":0},{"$f":"'Income - Own'!CY69","v":0},{"$f":"'Income - Own'!CZ69","v":0},{"$f":"'Income - Own'!DA69","v":0},{"$f":"'Income - Own'!DB69","v":0},{"$f":"'Income - Own'!DC69","v":0},{"$f":"'Income - Own'!DD69","v":0},{"$f":"'Income - Own'!DE69","v":0},{"$f":"'Income - Own'!DF69","v":0},{"$f":"'Income - Own'!DG69","v":0},{"$f":"'Income - Own'!DH69","v":0},{"$f":"'Income - Own'!DI69","v":0},{"$f":"'Income - Own'!DJ69","v":0},{"$f":"'Income - Own'!DK69","v":0},{"$f":"'Income - Own'!DL69","v":0},{"$f":"'Income - Own'!DM69","v":0},{"$f":"'Income - Own'!DN69","v":0},{"$f":"'Income - Own'!DO69","v":0},{"$f":"'Income - Own'!DP69","v":0},{"$f":"'Income - Own'!DQ69","v":0},{"$f":"'Income - Own'!DR69","v":0},{"$f":"'Income - Own'!DS69","v":0},{"$f":"'Income - Own'!DT69","v":0},{"$f":"'Income - Own'!DU69","v":0},{"$f":"'Income - Own'!DV69","v":0},{"$f":"'Income - Own'!DW69","v":0},{"$f":"'Income - Own'!DX69","v":0},{"$f":"'Income - Own'!DY69","v":0},{"$f":"'Income - Own'!DZ69","v":0},{"$f":"'Income - Own'!EA69","v":0},{"$f":"'Income - Own'!EB69","v":0},{"$f":"'Income - Own'!EC69","v":0},{"$f":"'Income - Own'!ED69","v":0},{"$f":"'Income - Own'!EE69","v":0},{"$f":"'Income - Own'!EF69","v":0},{"$f":"'Income - Own'!EG69","v":0},{"$f":"'Income - Own'!EH69","v":0},{"$f":"'Income - Own'!EI69","v":0},{"$f":"'Income - Own'!EJ69","v":0},{"$f":"'Income - Own'!EK69","v":0},{"$f":"'Income - Own'!EL69","v":0},{"$f":"'Income - Own'!EM69","v":0},{"$f":"'Income - Own'!EN69","v":0},{"$f":"'Income - Own'!EO69","v":0},{"$f":"'Income - Own'!EP69","v":0},{"$f":"'Income - Own'!EQ69","v":0},{"$f":"'Income - Own'!ER69","v":0},{"$f":"'Income - Own'!ES69","v":0},{"$f":"'Income - Own'!ET69","v":0},{"$f":"'Income - Own'!EU69","v":0},{"$f":"'Income - Own'!EV69","v":0},{"$f":"'Income - Own'!EW69","v":0},{"$f":"'Income - Own'!EX69","v":0},{"$f":"'Income - Own'!EY69","v":0},{"$f":"'Income - Own'!EZ69","v":0},{"$f":"'Income - Own'!FA69","v":0},{"$f":"'Income - Own'!FB69","v":0},{"$f":"'Income - Own'!FC69","v":0},{"$f":"'Income - Own'!FD69","v":0},{"$f":"'Income - Own'!FE69","v":0},{"$f":"'Income - Own'!FF69","v":0},{"$f":"'Income - Own'!FG69","v":0},{"$f":"'Income - Own'!FH69","v":0},{"$f":"'Income - Own'!FI69","v":0},{"$f":"'Income - Own'!FJ69","v":0},{"$f":"'Income - Own'!FK69","v":0},{"$f":"'Income - Own'!FL69","v":0},{"$f":"'Income - Own'!FM69","v":0},{"$f":"'Income - Own'!FN69","v":0},{"$f":"'Income - Own'!FO69","v":0},{"$f":"'Income - Own'!FP69","v":0},{"$f":"'Income - Own'!FQ69","v":0},{"$f":"'Income - Own'!FR69","v":0},{"$f":"'Income - Own'!FS69","v":0},{"$f":"'Income - Own'!FT69","v":0},{"$f":"'Income - Own'!FU69","v":0},{"$f":"'Income - Own'!FV69","v":0},{"$f":"'Income - Own'!FW69","v":0},{"$f":"'Income - Own'!FX69","v":0},{"$f":"'Income - Own'!FY69","v":0},{"$f":"'Income - Own'!FZ69","v":0},{"$f":"'Income - Own'!GA69","v":0},{"$f":"'Income - Own'!GB69","v":0},{"$f":"'Income - Own'!GC69","v":0},{"$f":"'Income - Own'!GD69","v":0},{"$f":"'Income - Own'!GE69","v":0},{"$f":"'Income - Own'!GF69","v":0},{"$f":"'Income - Own'!GG69","v":0},{"$f":"'Income - Own'!GH69","v":0},{"$f":"'Income - Own'!GI69","v":0}]
[348,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B348+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B70","v":0},{"$f":"'Income - Own'!C70","v":0},{"$f":"'Income - Own'!D70","v":0},{"$f":"'Income - Own'!E70","v":0},{"$f":"'Income - Own'!F70","v":0},{"$f":"'Income - Own'!G70","v":0},{"$f":"'Income - Own'!H70","v":0},{"$f":"'Income - Own'!I70","v":0},{"$f":"'Income - Own'!J70","v":0},{"$f":"'Income - Own'!K70","v":0},{"$f":"'Income - Own'!L70","v":0},{"$f":"'Income - Own'!M70","v":0},{"$f":"'Income - Own'!N70","v":0},{"$f":"'Income - Own'!O70","v":0},{"$f":"'Income - Own'!P70","v":0},{"$f":"'Income - Own'!Q70","v":0},{"$f":"'Income - Own'!R70","v":0},{"$f":"'Income - Own'!S70","v":0},{"$f":"'Income - Own'!T70","v":0},{"$f":"'Income - Own'!U70","v":0},{"$f":"'Income - Own'!V70","v":0},{"$f":"'Income - Own'!W70","v":0},{"$f":"'Income - Own'!X70","v":0},{"$f":"'Income - Own'!Y70","v":0},{"$f":"'Income - Own'!Z70","v":0},{"$f":"'Income - Own'!AA70","v":0},{"$f":"'Income - Own'!AB70","v":0},{"$f":"'Income - Own'!AC70","v":0},{"$f":"'Income - Own'!AD70","v":0},{"$f":"'Income - Own'!AE70","v":0},{"$f":"'Income - Own'!AF70","v":0},{"$f":"'Income - Own'!AG70","v":0},{"$f":"'Income - Own'!AH70","v":0},{"$f":"'Income - Own'!AI70","v":0},{"$f":"'Income - Own'!AJ70","v":0},{"$f":"'Income - Own'!AK70","v":0},{"$f":"'Income - Own'!AL70","v":0},{"$f":"'Income - Own'!AM70","v":0},{"$f":"'Income - Own'!AN70","v":0},{"$f":"'Income - Own'!AO70","v":0},{"$f":"'Income - Own'!AP70","v":0},{"$f":"'Income - Own'!AQ70","v":0},{"$f":"'Income - Own'!AR70","v":0},{"$f":"'Income - Own'!AS70","v":0},{"$f":"'Income - Own'!AT70","v":0},{"$f":"'Income - Own'!AU70","v":0},{"$f":"'Income - Own'!AV70","v":0},{"$f":"'Income - Own'!AW70","v":0},{"$f":"'Income - Own'!AX70","v":0},{"$f":"'Income - Own'!AY70","v":0},{"$f":"'Income - Own'!AZ70","v":0},{"$f":"'Income - Own'!BA70","v":0},{"$f":"'Income - Own'!BB70","v":0},{"$f":"'Income - Own'!BC70","v":0},{"$f":"'Income - Own'!BD70","v":0},{"$f":"'Income - Own'!BE70","v":0},{"$f":"'Income - Own'!BF70","v":0},{"$f":"'Income - Own'!BG70","v":0},{"$f":"'Income - Own'!BH70","v":0},{"$f":"'Income - Own'!BI70","v":0},{"$f":"'Income - Own'!BJ70","v":0},{"$f":"'Income - Own'!BK70","v":0},{"$f":"'Income - Own'!BL70","v":0},{"$f":"'Income - Own'!BM70","v":0},{"$f":"'Income - Own'!BN70","v":0},{"$f":"'Income - Own'!BO70","v":0},{"$f":"'Income - Own'!BP70","v":0},{"$f":"'Income - Own'!BQ70","v":0},{"$f":"'Income - Own'!BR70","v":0},{"$f":"'Income - Own'!BS70","v":0},{"$f":"'Income - Own'!BT70","v":0},{"$f":"'Income - Own'!BU70","v":0},{"$f":"'Income - Own'!BV70","v":0},{"$f":"'Income - Own'!BW70","v":0},{"$f":"'Income - Own'!BX70","v":0},{"$f":"'Income - Own'!BY70","v":0},{"$f":"'Income - Own'!BZ70","v":0},{"$f":"'Income - Own'!CA70","v":0},{"$f":"'Income - Own'!CB70","v":0},{"$f":"'Income - Own'!CC70","v":0},{"$f":"'Income - Own'!CD70","v":0},{"$f":"'Income - Own'!CE70","v":0},{"$f":"'Income - Own'!CF70","v":0},{"$f":"'Income - Own'!CG70","v":0},{"$f":"'Income - Own'!CH70","v":0},{"$f":"'Income - Own'!CI70","v":0},{"$f":"'Income - Own'!CJ70","v":0},{"$f":"'Income - Own'!CK70","v":0},{"$f":"'Income - Own'!CL70","v":0},{"$f":"'Income - Own'!CM70","v":0},{"$f":"'Income - Own'!CN70","v":0},{"$f":"'Income - Own'!CO70","v":0},{"$f":"'Income - Own'!CP70","v":0},{"$f":"'Income - Own'!CQ70","v":0},{"$f":"'Income - Own'!CR70","v":0},{"$f":"'Income - Own'!CS70","v":0},{"$f":"'Income - Own'!CT70","v":0},{"$f":"'Income - Own'!CU70","v":0},{"$f":"'Income - Own'!CV70","v":0},{"$f":"'Income - Own'!CW70","v":0},{"$f":"'Income - Own'!CX70","v":0},{"$f":"'Income - Own'!CY70","v":0},{"$f":"'Income - Own'!CZ70","v":0},{"$f":"'Income - Own'!DA70","v":0},{"$f":"'Income - Own'!DB70","v":0},{"$f":"'Income - Own'!DC70","v":0},{"$f":"'Income - Own'!DD70","v":0},{"$f":"'Income - Own'!DE70","v":0},{"$f":"'Income - Own'!DF70","v":0},{"$f":"'Income - Own'!DG70","v":0},{"$f":"'Income - Own'!DH70","v":0},{"$f":"'Income - Own'!DI70","v":0},{"$f":"'Income - Own'!DJ70","v":0},{"$f":"'Income - Own'!DK70","v":0},{"$f":"'Income - Own'!DL70","v":0},{"$f":"'Income - Own'!DM70","v":0},{"$f":"'Income - Own'!DN70","v":0},{"$f":"'Income - Own'!DO70","v":0},{"$f":"'Income - Own'!DP70","v":0},{"$f":"'Income - Own'!DQ70","v":0},{"$f":"'Income - Own'!DR70","v":0},{"$f":"'Income - Own'!DS70","v":0},{"$f":"'Income - Own'!DT70","v":0},{"$f":"'Income - Own'!DU70","v":0},{"$f":"'Income - Own'!DV70","v":0},{"$f":"'Income - Own'!DW70","v":0},{"$f":"'Income - Own'!DX70","v":0},{"$f":"'Income - Own'!DY70","v":0},{"$f":"'Income - Own'!DZ70","v":0},{"$f":"'Income - Own'!EA70","v":0},{"$f":"'Income - Own'!EB70","v":0},{"$f":"'Income - Own'!EC70","v":0},{"$f":"'Income - Own'!ED70","v":0},{"$f":"'Income - Own'!EE70","v":0},{"$f":"'Income - Own'!EF70","v":0},{"$f":"'Income - Own'!EG70","v":0},{"$f":"'Income - Own'!EH70","v":0},{"$f":"'Income - Own'!EI70","v":0},{"$f":"'Income - Own'!EJ70","v":0},{"$f":"'Income - Own'!EK70","v":0},{"$f":"'Income - Own'!EL70","v":0},{"$f":"'Income - Own'!EM70","v":0},{"$f":"'Income - Own'!EN70","v":0},{"$f":"'Income - Own'!EO70","v":0},{"$f":"'Income - Own'!EP70","v":0},{"$f":"'Income - Own'!EQ70","v":0},{"$f":"'Income - Own'!ER70","v":0},{"$f":"'Income - Own'!ES70","v":0},{"$f":"'Income - Own'!ET70","v":0},{"$f":"'Income - Own'!EU70","v":0},{"$f":"'Income - Own'!EV70","v":0},{"$f":"'Income - Own'!EW70","v":0},{"$f":"'Income - Own'!EX70","v":0},{"$f":"'Income - Own'!EY70","v":0},{"$f":"'Income - Own'!EZ70","v":0},{"$f":"'Income - Own'!FA70","v":0},{"$f":"'Income - Own'!FB70","v":0},{"$f":"'Income - Own'!FC70","v":0},{"$f":"'Income - Own'!FD70","v":0},{"$f":"'Income - Own'!FE70","v":0},{"$f":"'Income - Own'!FF70","v":0},{"$f":"'Income - Own'!FG70","v":0},{"$f":"'Income - Own'!FH70","v":0},{"$f":"'Income - Own'!FI70","v":0},{"$f":"'Income - Own'!FJ70","v":0},{"$f":"'Income - Own'!FK70","v":0},{"$f":"'Income - Own'!FL70","v":0},{"$f":"'Income - Own'!FM70","v":0},{"$f":"'Income - Own'!FN70","v":0},{"$f":"'Income - Own'!FO70","v":0},{"$f":"'Income - Own'!FP70","v":0},{"$f":"'Income - Own'!FQ70","v":0},{"$f":"'Income - Own'!FR70","v":0},{"$f":"'Income - Own'!FS70","v":0},{"$f":"'Income - Own'!FT70","v":0},{"$f":"'Income - Own'!FU70","v":0},{"$f":"'Income - Own'!FV70","v":0},{"$f":"'Income - Own'!FW70","v":0},{"$f":"'Income - Own'!FX70","v":0},{"$f":"'Income - Own'!FY70","v":0},{"$f":"'Income - Own'!FZ70","v":0},{"$f":"'Income - Own'!GA70","v":0},{"$f":"'Income - Own'!GB70","v":0},{"$f":"'Income - Own'!GC70","v":0},{"$f":"'Income - Own'!GD70","v":0},{"$f":"'Income - Own'!GE70","v":0},{"$f":"'Income - Own'!GF70","v":0},{"$f":"'Income - Own'!GG70","v":0},{"$f":"'Income - Own'!GH70","v":0},{"$f":"'Income - Own'!GI70","v":0}]
[349,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B349+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B71","v":0},{"$f":"'Income - Own'!C71","v":0},{"$f":"'Income - Own'!D71","v":0},{"$f":"'Income - Own'!E71","v":0},{"$f":"'Income - Own'!F71","v":0},{"$f":"'Income - Own'!G71","v":0},{"$f":"'Income - Own'!H71","v":0},{"$f":"'Income - Own'!I71","v":0},{"$f":"'Income - Own'!J71","v":0},{"$f":"'Income - Own'!K71","v":0},{"$f":"'Income - Own'!L71","v":0},{"$f":"'Income - Own'!M71","v":0},{"$f":"'Income - Own'!N71","v":0},{"$f":"'Income - Own'!O71","v":0},{"$f":"'Income - Own'!P71","v":0},{"$f":"'Income - Own'!Q71","v":0},{"$f":"'Income - Own'!R71","v":0},{"$f":"'Income - Own'!S71","v":0},{"$f":"'Income - Own'!T71","v":0},{"$f":"'Income - Own'!U71","v":0},{"$f":"'Income - Own'!V71","v":0},{"$f":"'Income - Own'!W71","v":0},{"$f":"'Income - Own'!X71","v":0},{"$f":"'Income - Own'!Y71","v":0},{"$f":"'Income - Own'!Z71","v":0},{"$f":"'Income - Own'!AA71","v":0},{"$f":"'Income - Own'!AB71","v":0},{"$f":"'Income - Own'!AC71","v":0},{"$f":"'Income - Own'!AD71","v":0},{"$f":"'Income - Own'!AE71","v":0},{"$f":"'Income - Own'!AF71","v":0},{"$f":"'Income - Own'!AG71","v":0},{"$f":"'Income - Own'!AH71","v":0},{"$f":"'Income - Own'!AI71","v":0},{"$f":"'Income - Own'!AJ71","v":0},{"$f":"'Income - Own'!AK71","v":0},{"$f":"'Income - Own'!AL71","v":0},{"$f":"'Income - Own'!AM71","v":0},{"$f":"'Income - Own'!AN71","v":0},{"$f":"'Income - Own'!AO71","v":0},{"$f":"'Income - Own'!AP71","v":0},{"$f":"'Income - Own'!AQ71","v":0},{"$f":"'Income - Own'!AR71","v":0},{"$f":"'Income - Own'!AS71","v":0},{"$f":"'Income - Own'!AT71","v":0},{"$f":"'Income - Own'!AU71","v":0},{"$f":"'Income - Own'!AV71","v":0},{"$f":"'Income - Own'!AW71","v":0},{"$f":"'Income - Own'!AX71","v":0},{"$f":"'Income - Own'!AY71","v":0},{"$f":"'Income - Own'!AZ71","v":0},{"$f":"'Income - Own'!BA71","v":0},{"$f":"'Income - Own'!BB71","v":0},{"$f":"'Income - Own'!BC71","v":0},{"$f":"'Income - Own'!BD71","v":0},{"$f":"'Income - Own'!BE71","v":0},{"$f":"'Income - Own'!BF71","v":0},{"$f":"'Income - Own'!BG71","v":0},{"$f":"'Income - Own'!BH71","v":0},{"$f":"'Income - Own'!BI71","v":0},{"$f":"'Income - Own'!BJ71","v":0},{"$f":"'Income - Own'!BK71","v":0},{"$f":"'Income - Own'!BL71","v":0},{"$f":"'Income - Own'!BM71","v":0},{"$f":"'Income - Own'!BN71","v":0},{"$f":"'Income - Own'!BO71","v":0},{"$f":"'Income - Own'!BP71","v":0},{"$f":"'Income - Own'!BQ71","v":0},{"$f":"'Income - Own'!BR71","v":0},{"$f":"'Income - Own'!BS71","v":0},{"$f":"'Income - Own'!BT71","v":0},{"$f":"'Income - Own'!BU71","v":0},{"$f":"'Income - Own'!BV71","v":0},{"$f":"'Income - Own'!BW71","v":0},{"$f":"'Income - Own'!BX71","v":0},{"$f":"'Income - Own'!BY71","v":0},{"$f":"'Income - Own'!BZ71","v":0},{"$f":"'Income - Own'!CA71","v":0},{"$f":"'Income - Own'!CB71","v":0},{"$f":"'Income - Own'!CC71","v":0},{"$f":"'Income - Own'!CD71","v":0},{"$f":"'Income - Own'!CE71","v":0},{"$f":"'Income - Own'!CF71","v":0},{"$f":"'Income - Own'!CG71","v":0},{"$f":"'Income - Own'!CH71","v":0},{"$f":"'Income - Own'!CI71","v":0},{"$f":"'Income - Own'!CJ71","v":0},{"$f":"'Income - Own'!CK71","v":0},{"$f":"'Income - Own'!CL71","v":0},{"$f":"'Income - Own'!CM71","v":0},{"$f":"'Income - Own'!CN71","v":0},{"$f":"'Income - Own'!CO71","v":0},{"$f":"'Income - Own'!CP71","v":0},{"$f":"'Income - Own'!CQ71","v":0},{"$f":"'Income - Own'!CR71","v":0},{"$f":"'Income - Own'!CS71","v":0},{"$f":"'Income - Own'!CT71","v":0},{"$f":"'Income - Own'!CU71","v":0},{"$f":"'Income - Own'!CV71","v":0},{"$f":"'Income - Own'!CW71","v":0},{"$f":"'Income - Own'!CX71","v":0},{"$f":"'Income - Own'!CY71","v":0},{"$f":"'Income - Own'!CZ71","v":0},{"$f":"'Income - Own'!DA71","v":0},{"$f":"'Income - Own'!DB71","v":0},{"$f":"'Income - Own'!DC71","v":0},{"$f":"'Income - Own'!DD71","v":0},{"$f":"'Income - Own'!DE71","v":0},{"$f":"'Income - Own'!DF71","v":0},{"$f":"'Income - Own'!DG71","v":0},{"$f":"'Income - Own'!DH71","v":0},{"$f":"'Income - Own'!DI71","v":0},{"$f":"'Income - Own'!DJ71","v":0},{"$f":"'Income - Own'!DK71","v":0},{"$f":"'Income - Own'!DL71","v":0},{"$f":"'Income - Own'!DM71","v":0},{"$f":"'Income - Own'!DN71","v":0},{"$f":"'Income - Own'!DO71","v":0},{"$f":"'Income - Own'!DP71","v":0},{"$f":"'Income - Own'!DQ71","v":0},{"$f":"'Income - Own'!DR71","v":0},{"$f":"'Income - Own'!DS71","v":0},{"$f":"'Income - Own'!DT71","v":0},{"$f":"'Income - Own'!DU71","v":0},{"$f":"'Income - Own'!DV71","v":0},{"$f":"'Income - Own'!DW71","v":0},{"$f":"'Income - Own'!DX71","v":0},{"$f":"'Income - Own'!DY71","v":0},{"$f":"'Income - Own'!DZ71","v":0},{"$f":"'Income - Own'!EA71","v":0},{"$f":"'Income - Own'!EB71","v":0},{"$f":"'Income - Own'!EC71","v":0},{"$f":"'Income - Own'!ED71","v":0},{"$f":"'Income - Own'!EE71","v":0},{"$f":"'Income - Own'!EF71","v":0},{"$f":"'Income - Own'!EG71","v":0},{"$f":"'Income - Own'!EH71","v":0},{"$f":"'Income - Own'!EI71","v":0},{"$f":"'Income - Own'!EJ71","v":0},{"$f":"'Income - Own'!EK71","v":0},{"$f":"'Income - Own'!EL71","v":0},{"$f":"'Income - Own'!EM71","v":0},{"$f":"'Income - Own'!EN71","v":0},{"$f":"'Income - Own'!EO71","v":0},{"$f":"'Income - Own'!EP71","v":0},{"$f":"'Income - Own'!EQ71","v":0},{"$f":"'Income - Own'!ER71","v":0},{"$f":"'Income - Own'!ES71","v":0},{"$f":"'Income - Own'!ET71","v":0},{"$f":"'Income - Own'!EU71","v":0},{"$f":"'Income - Own'!EV71","v":0},{"$f":"'Income - Own'!EW71","v":0},{"$f":"'Income - Own'!EX71","v":0},{"$f":"'Income - Own'!EY71","v":0},{"$f":"'Income - Own'!EZ71","v":0},{"$f":"'Income - Own'!FA71","v":0},{"$f":"'Income - Own'!FB71","v":0},{"$f":"'Income - Own'!FC71","v":0},{"$f":"'Income - Own'!FD71","v":0},{"$f":"'Income - Own'!FE71","v":0},{"$f":"'Income - Own'!FF71","v":0},{"$f":"'Income - Own'!FG71","v":0},{"$f":"'Income - Own'!FH71","v":0},{"$f":"'Income - Own'!FI71","v":0},{"$f":"'Income - Own'!FJ71","v":0},{"$f":"'Income - Own'!FK71","v":0},{"$f":"'Income - Own'!FL71","v":0},{"$f":"'Income - Own'!FM71","v":0},{"$f":"'Income - Own'!FN71","v":0},{"$f":"'Income - Own'!FO71","v":0},{"$f":"'Income - Own'!FP71","v":0},{"$f":"'Income - Own'!FQ71","v":0},{"$f":"'Income - Own'!FR71","v":0},{"$f":"'Income - Own'!FS71","v":0},{"$f":"'Income - Own'!FT71","v":0},{"$f":"'Income - Own'!FU71","v":0},{"$f":"'Income - Own'!FV71","v":0},{"$f":"'Income - Own'!FW71","v":0},{"$f":"'Income - Own'!FX71","v":0},{"$f":"'Income - Own'!FY71","v":0},{"$f":"'Income - Own'!FZ71","v":0},{"$f":"'Income - Own'!GA71","v":0},{"$f":"'Income - Own'!GB71","v":0},{"$f":"'Income - Own'!GC71","v":0},{"$f":"'Income - Own'!GD71","v":0},{"$f":"'Income - Own'!GE71","v":0},{"$f":"'Income - Own'!GF71","v":0},{"$f":"'Income - Own'!GG71","v":0},{"$f":"'Income - Own'!GH71","v":0},{"$f":"'Income - Own'!GI71","v":0}]
[350,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B350+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B72","v":0},{"$f":"'Income - Own'!C72","v":0},{"$f":"'Income - Own'!D72","v":0},{"$f":"'Income - Own'!E72","v":0},{"$f":"'Income - Own'!F72","v":0},{"$f":"'Income - Own'!G72","v":0},{"$f":"'Income - Own'!H72","v":0},{"$f":"'Income - Own'!I72","v":0},{"$f":"'Income - Own'!J72","v":0},{"$f":"'Income - Own'!K72","v":0},{"$f":"'Income - Own'!L72","v":0},{"$f":"'Income - Own'!M72","v":0},{"$f":"'Income - Own'!N72","v":0},{"$f":"'Income - Own'!O72","v":0},{"$f":"'Income - Own'!P72","v":0},{"$f":"'Income - Own'!Q72","v":0},{"$f":"'Income - Own'!R72","v":0},{"$f":"'Income - Own'!S72","v":0},{"$f":"'Income - Own'!T72","v":0},{"$f":"'Income - Own'!U72","v":0},{"$f":"'Income - Own'!V72","v":0},{"$f":"'Income - Own'!W72","v":0},{"$f":"'Income - Own'!X72","v":0},{"$f":"'Income - Own'!Y72","v":0},{"$f":"'Income - Own'!Z72","v":0},{"$f":"'Income - Own'!AA72","v":0},{"$f":"'Income - Own'!AB72","v":0},{"$f":"'Income - Own'!AC72","v":0},{"$f":"'Income - Own'!AD72","v":0},{"$f":"'Income - Own'!AE72","v":0},{"$f":"'Income - Own'!AF72","v":0},{"$f":"'Income - Own'!AG72","v":0},{"$f":"'Income - Own'!AH72","v":0},{"$f":"'Income - Own'!AI72","v":0},{"$f":"'Income - Own'!AJ72","v":0},{"$f":"'Income - Own'!AK72","v":0},{"$f":"'Income - Own'!AL72","v":0},{"$f":"'Income - Own'!AM72","v":0},{"$f":"'Income - Own'!AN72","v":0},{"$f":"'Income - Own'!AO72","v":0},{"$f":"'Income - Own'!AP72","v":0},{"$f":"'Income - Own'!AQ72","v":0},{"$f":"'Income - Own'!AR72","v":0},{"$f":"'Income - Own'!AS72","v":0},{"$f":"'Income - Own'!AT72","v":0},{"$f":"'Income - Own'!AU72","v":0},{"$f":"'Income - Own'!AV72","v":0},{"$f":"'Income - Own'!AW72","v":0},{"$f":"'Income - Own'!AX72","v":0},{"$f":"'Income - Own'!AY72","v":0},{"$f":"'Income - Own'!AZ72","v":0},{"$f":"'Income - Own'!BA72","v":0},{"$f":"'Income - Own'!BB72","v":0},{"$f":"'Income - Own'!BC72","v":0},{"$f":"'Income - Own'!BD72","v":0},{"$f":"'Income - Own'!BE72","v":0},{"$f":"'Income - Own'!BF72","v":0},{"$f":"'Income - Own'!BG72","v":0},{"$f":"'Income - Own'!BH72","v":0},{"$f":"'Income - Own'!BI72","v":0},{"$f":"'Income - Own'!BJ72","v":0},{"$f":"'Income - Own'!BK72","v":0},{"$f":"'Income - Own'!BL72","v":0},{"$f":"'Income - Own'!BM72","v":0},{"$f":"'Income - Own'!BN72","v":0},{"$f":"'Income - Own'!BO72","v":0},{"$f":"'Income - Own'!BP72","v":0},{"$f":"'Income - Own'!BQ72","v":0},{"$f":"'Income - Own'!BR72","v":0},{"$f":"'Income - Own'!BS72","v":0},{"$f":"'Income - Own'!BT72","v":0},{"$f":"'Income - Own'!BU72","v":0},{"$f":"'Income - Own'!BV72","v":0},{"$f":"'Income - Own'!BW72","v":0},{"$f":"'Income - Own'!BX72","v":0},{"$f":"'Income - Own'!BY72","v":0},{"$f":"'Income - Own'!BZ72","v":0},{"$f":"'Income - Own'!CA72","v":0},{"$f":"'Income - Own'!CB72","v":0},{"$f":"'Income - Own'!CC72","v":0},{"$f":"'Income - Own'!CD72","v":0},{"$f":"'Income - Own'!CE72","v":0},{"$f":"'Income - Own'!CF72","v":0},{"$f":"'Income - Own'!CG72","v":0},{"$f":"'Income - Own'!CH72","v":0},{"$f":"'Income - Own'!CI72","v":0},{"$f":"'Income - Own'!CJ72","v":0},{"$f":"'Income - Own'!CK72","v":0},{"$f":"'Income - Own'!CL72","v":0},{"$f":"'Income - Own'!CM72","v":0},{"$f":"'Income - Own'!CN72","v":0},{"$f":"'Income - Own'!CO72","v":0},{"$f":"'Income - Own'!CP72","v":0},{"$f":"'Income - Own'!CQ72","v":0},{"$f":"'Income - Own'!CR72","v":0},{"$f":"'Income - Own'!CS72","v":0},{"$f":"'Income - Own'!CT72","v":0},{"$f":"'Income - Own'!CU72","v":0},{"$f":"'Income - Own'!CV72","v":0},{"$f":"'Income - Own'!CW72","v":0},{"$f":"'Income - Own'!CX72","v":0},{"$f":"'Income - Own'!CY72","v":0},{"$f":"'Income - Own'!CZ72","v":0},{"$f":"'Income - Own'!DA72","v":0},{"$f":"'Income - Own'!DB72","v":0},{"$f":"'Income - Own'!DC72","v":0},{"$f":"'Income - Own'!DD72","v":0},{"$f":"'Income - Own'!DE72","v":0},{"$f":"'Income - Own'!DF72","v":0},{"$f":"'Income - Own'!DG72","v":0},{"$f":"'Income - Own'!DH72","v":0},{"$f":"'Income - Own'!DI72","v":0},{"$f":"'Income - Own'!DJ72","v":0},{"$f":"'Income - Own'!DK72","v":0},{"$f":"'Income - Own'!DL72","v":0},{"$f":"'Income - Own'!DM72","v":0},{"$f":"'Income - Own'!DN72","v":0},{"$f":"'Income - Own'!DO72","v":0},{"$f":"'Income - Own'!DP72","v":0},{"$f":"'Income - Own'!DQ72","v":0},{"$f":"'Income - Own'!DR72","v":0},{"$f":"'Income - Own'!DS72","v":0},{"$f":"'Income - Own'!DT72","v":0},{"$f":"'Income - Own'!DU72","v":0},{"$f":"'Income - Own'!DV72","v":0},{"$f":"'Income - Own'!DW72","v":0},{"$f":"'Income - Own'!DX72","v":0},{"$f":"'Income - Own'!DY72","v":0},{"$f":"'Income - Own'!DZ72","v":0},{"$f":"'Income - Own'!EA72","v":0},{"$f":"'Income - Own'!EB72","v":0},{"$f":"'Income - Own'!EC72","v":0},{"$f":"'Income - Own'!ED72","v":0},{"$f":"'Income - Own'!EE72","v":0},{"$f":"'Income - Own'!EF72","v":0},{"$f":"'Income - Own'!EG72","v":0},{"$f":"'Income - Own'!EH72","v":0},{"$f":"'Income - Own'!EI72","v":0},{"$f":"'Income - Own'!EJ72","v":0},{"$f":"'Income - Own'!EK72","v":0},{"$f":"'Income - Own'!EL72","v":0},{"$f":"'Income - Own'!EM72","v":0},{"$f":"'Income - Own'!EN72","v":0},{"$f":"'Income - Own'!EO72","v":0},{"$f":"'Income - Own'!EP72","v":0},{"$f":"'Income - Own'!EQ72","v":0},{"$f":"'Income - Own'!ER72","v":0},{"$f":"'Income - Own'!ES72","v":0},{"$f":"'Income - Own'!ET72","v":0},{"$f":"'Income - Own'!EU72","v":0},{"$f":"'Income - Own'!EV72","v":0},{"$f":"'Income - Own'!EW72","v":0},{"$f":"'Income - Own'!EX72","v":0},{"$f":"'Income - Own'!EY72","v":0},{"$f":"'Income - Own'!EZ72","v":0},{"$f":"'Income - Own'!FA72","v":0},{"$f":"'Income - Own'!FB72","v":0},{"$f":"'Income - Own'!FC72","v":0},{"$f":"'Income - Own'!FD72","v":0},{"$f":"'Income - Own'!FE72","v":0},{"$f":"'Income - Own'!FF72","v":0},{"$f":"'Income - Own'!FG72","v":0},{"$f":"'Income - Own'!FH72","v":0},{"$f":"'Income - Own'!FI72","v":0},{"$f":"'Income - Own'!FJ72","v":0},{"$f":"'Income - Own'!FK72","v":0},{"$f":"'Income - Own'!FL72","v":0},{"$f":"'Income - Own'!FM72","v":0},{"$f":"'Income - Own'!FN72","v":0},{"$f":"'Income - Own'!FO72","v":0},{"$f":"'Income - Own'!FP72","v":0},{"$f":"'Income - Own'!FQ72","v":0},{"$f":"'Income - Own'!FR72","v":0},{"$f":"'Income - Own'!FS72","v":0},{"$f":"'Income - Own'!FT72","v":0},{"$f":"'Income - Own'!FU72","v":0},{"$f":"'Income - Own'!FV72","v":0},{"$f":"'Income - Own'!FW72","v":0},{"$f":"'Income - Own'!FX72","v":0},{"$f":"'Income - Own'!FY72","v":0},{"$f":"'Income - Own'!FZ72","v":0},{"$f":"'Income - Own'!GA72","v":0},{"$f":"'Income - Own'!GB72","v":0},{"$f":"'Income - Own'!GC72","v":0},{"$f":"'Income - Own'!GD72","v":0},{"$f":"'Income - Own'!GE72","v":0},{"$f":"'Income - Own'!GF72","v":0},{"$f":"'Income - Own'!GG72","v":0},{"$f":"'Income - Own'!GH72","v":0},{"$f":"'Income - Own'!GI72","v":0}]
[351,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B351+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B73","v":0},{"$f":"'Income - Own'!C73","v":0},{"$f":"'Income - Own'!D73","v":0},{"$f":"'Income - Own'!E73","v":0},{"$f":"'Income - Own'!F73","v":0},{"$f":"'Income - Own'!G73","v":0},{"$f":"'Income - Own'!H73","v":0},{"$f":"'Income - Own'!I73","v":0},{"$f":"'Income - Own'!J73","v":0},{"$f":"'Income - Own'!K73","v":0},{"$f":"'Income - Own'!L73","v":0},{"$f":"'Income - Own'!M73","v":0},{"$f":"'Income - Own'!N73","v":0},{"$f":"'Income - Own'!O73","v":0},{"$f":"'Income - Own'!P73","v":0},{"$f":"'Income - Own'!Q73","v":0},{"$f":"'Income - Own'!R73","v":0},{"$f":"'Income - Own'!S73","v":0},{"$f":"'Income - Own'!T73","v":0},{"$f":"'Income - Own'!U73","v":0},{"$f":"'Income - Own'!V73","v":0},{"$f":"'Income - Own'!W73","v":0},{"$f":"'Income - Own'!X73","v":0},{"$f":"'Income - Own'!Y73","v":0},{"$f":"'Income - Own'!Z73","v":0},{"$f":"'Income - Own'!AA73","v":0},{"$f":"'Income - Own'!AB73","v":0},{"$f":"'Income - Own'!AC73","v":0},{"$f":"'Income - Own'!AD73","v":0},{"$f":"'Income - Own'!AE73","v":0},{"$f":"'Income - Own'!AF73","v":0},{"$f":"'Income - Own'!AG73","v":0},{"$f":"'Income - Own'!AH73","v":0},{"$f":"'Income - Own'!AI73","v":0},{"$f":"'Income - Own'!AJ73","v":0},{"$f":"'Income - Own'!AK73","v":0},{"$f":"'Income - Own'!AL73","v":0},{"$f":"'Income - Own'!AM73","v":0},{"$f":"'Income - Own'!AN73","v":0},{"$f":"'Income - Own'!AO73","v":0},{"$f":"'Income - Own'!AP73","v":0},{"$f":"'Income - Own'!AQ73","v":0},{"$f":"'Income - Own'!AR73","v":0},{"$f":"'Income - Own'!AS73","v":0},{"$f":"'Income - Own'!AT73","v":0},{"$f":"'Income - Own'!AU73","v":0},{"$f":"'Income - Own'!AV73","v":0},{"$f":"'Income - Own'!AW73","v":0},{"$f":"'Income - Own'!AX73","v":0},{"$f":"'Income - Own'!AY73","v":0},{"$f":"'Income - Own'!AZ73","v":0},{"$f":"'Income - Own'!BA73","v":0},{"$f":"'Income - Own'!BB73","v":0},{"$f":"'Income - Own'!BC73","v":0},{"$f":"'Income - Own'!BD73","v":0},{"$f":"'Income - Own'!BE73","v":0},{"$f":"'Income - Own'!BF73","v":0},{"$f":"'Income - Own'!BG73","v":0},{"$f":"'Income - Own'!BH73","v":0},{"$f":"'Income - Own'!BI73","v":0},{"$f":"'Income - Own'!BJ73","v":0},{"$f":"'Income - Own'!BK73","v":0},{"$f":"'Income - Own'!BL73","v":0},{"$f":"'Income - Own'!BM73","v":0},{"$f":"'Income - Own'!BN73","v":0},{"$f":"'Income - Own'!BO73","v":0},{"$f":"'Income - Own'!BP73","v":0},{"$f":"'Income - Own'!BQ73","v":0},{"$f":"'Income - Own'!BR73","v":0},{"$f":"'Income - Own'!BS73","v":0},{"$f":"'Income - Own'!BT73","v":0},{"$f":"'Income - Own'!BU73","v":0},{"$f":"'Income - Own'!BV73","v":0},{"$f":"'Income - Own'!BW73","v":0},{"$f":"'Income - Own'!BX73","v":0},{"$f":"'Income - Own'!BY73","v":0},{"$f":"'Income - Own'!BZ73","v":0},{"$f":"'Income - Own'!CA73","v":0},{"$f":"'Income - Own'!CB73","v":0},{"$f":"'Income - Own'!CC73","v":0},{"$f":"'Income - Own'!CD73","v":0},{"$f":"'Income - Own'!CE73","v":0},{"$f":"'Income - Own'!CF73","v":0},{"$f":"'Income - Own'!CG73","v":0},{"$f":"'Income - Own'!CH73","v":0},{"$f":"'Income - Own'!CI73","v":0},{"$f":"'Income - Own'!CJ73","v":0},{"$f":"'Income - Own'!CK73","v":0},{"$f":"'Income - Own'!CL73","v":0},{"$f":"'Income - Own'!CM73","v":0},{"$f":"'Income - Own'!CN73","v":0},{"$f":"'Income - Own'!CO73","v":0},{"$f":"'Income - Own'!CP73","v":0},{"$f":"'Income - Own'!CQ73","v":0},{"$f":"'Income - Own'!CR73","v":0},{"$f":"'Income - Own'!CS73","v":0},{"$f":"'Income - Own'!CT73","v":0},{"$f":"'Income - Own'!CU73","v":0},{"$f":"'Income - Own'!CV73","v":0},{"$f":"'Income - Own'!CW73","v":0},{"$f":"'Income - Own'!CX73","v":0},{"$f":"'Income - Own'!CY73","v":0},{"$f":"'Income - Own'!CZ73","v":0},{"$f":"'Income - Own'!DA73","v":0},{"$f":"'Income - Own'!DB73","v":0},{"$f":"'Income - Own'!DC73","v":0},{"$f":"'Income - Own'!DD73","v":0},{"$f":"'Income - Own'!DE73","v":0},{"$f":"'Income - Own'!DF73","v":0},{"$f":"'Income - Own'!DG73","v":0},{"$f":"'Income - Own'!DH73","v":0},{"$f":"'Income - Own'!DI73","v":0},{"$f":"'Income - Own'!DJ73","v":0},{"$f":"'Income - Own'!DK73","v":0},{"$f":"'Income - Own'!DL73","v":0},{"$f":"'Income - Own'!DM73","v":0},{"$f":"'Income - Own'!DN73","v":0},{"$f":"'Income - Own'!DO73","v":0},{"$f":"'Income - Own'!DP73","v":0},{"$f":"'Income - Own'!DQ73","v":0},{"$f":"'Income - Own'!DR73","v":0},{"$f":"'Income - Own'!DS73","v":0},{"$f":"'Income - Own'!DT73","v":0},{"$f":"'Income - Own'!DU73","v":0},{"$f":"'Income - Own'!DV73","v":0},{"$f":"'Income - Own'!DW73","v":0},{"$f":"'Income - Own'!DX73","v":0},{"$f":"'Income - Own'!DY73","v":0},{"$f":"'Income - Own'!DZ73","v":0},{"$f":"'Income - Own'!EA73","v":0},{"$f":"'Income - Own'!EB73","v":0},{"$f":"'Income - Own'!EC73","v":0},{"$f":"'Income - Own'!ED73","v":0},{"$f":"'Income - Own'!EE73","v":0},{"$f":"'Income - Own'!EF73","v":0},{"$f":"'Income - Own'!EG73","v":0},{"$f":"'Income - Own'!EH73","v":0},{"$f":"'Income - Own'!EI73","v":0},{"$f":"'Income - Own'!EJ73","v":0},{"$f":"'Income - Own'!EK73","v":0},{"$f":"'Income - Own'!EL73","v":0},{"$f":"'Income - Own'!EM73","v":0},{"$f":"'Income - Own'!EN73","v":0},{"$f":"'Income - Own'!EO73","v":0},{"$f":"'Income - Own'!EP73","v":0},{"$f":"'Income - Own'!EQ73","v":0},{"$f":"'Income - Own'!ER73","v":0},{"$f":"'Income - Own'!ES73","v":0},{"$f":"'Income - Own'!ET73","v":0},{"$f":"'Income - Own'!EU73","v":0},{"$f":"'Income - Own'!EV73","v":0},{"$f":"'Income - Own'!EW73","v":0},{"$f":"'Income - Own'!EX73","v":0},{"$f":"'Income - Own'!EY73","v":0},{"$f":"'Income - Own'!EZ73","v":0},{"$f":"'Income - Own'!FA73","v":0},{"$f":"'Income - Own'!FB73","v":0},{"$f":"'Income - Own'!FC73","v":0},{"$f":"'Income - Own'!FD73","v":0},{"$f":"'Income - Own'!FE73","v":0},{"$f":"'Income - Own'!FF73","v":0},{"$f":"'Income - Own'!FG73","v":0},{"$f":"'Income - Own'!FH73","v":0},{"$f":"'Income - Own'!FI73","v":0},{"$f":"'Income - Own'!FJ73","v":0},{"$f":"'Income - Own'!FK73","v":0},{"$f":"'Income - Own'!FL73","v":0},{"$f":"'Income - Own'!FM73","v":0},{"$f":"'Income - Own'!FN73","v":0},{"$f":"'Income - Own'!FO73","v":0},{"$f":"'Income - Own'!FP73","v":0},{"$f":"'Income - Own'!FQ73","v":0},{"$f":"'Income - Own'!FR73","v":0},{"$f":"'Income - Own'!FS73","v":0},{"$f":"'Income - Own'!FT73","v":0},{"$f":"'Income - Own'!FU73","v":0},{"$f":"'Income - Own'!FV73","v":0},{"$f":"'Income - Own'!FW73","v":0},{"$f":"'Income - Own'!FX73","v":0},{"$f":"'Income - Own'!FY73","v":0},{"$f":"'Income - Own'!FZ73","v":0},{"$f":"'Income - Own'!GA73","v":0},{"$f":"'Income - Own'!GB73","v":0},{"$f":"'Income - Own'!GC73","v":0},{"$f":"'Income - Own'!GD73","v":0},{"$f":"'Income - Own'!GE73","v":0},{"$f":"'Income - Own'!GF73","v":0},{"$f":"'Income - Own'!GG73","v":0},{"$f":"'Income - Own'!GH73","v":0},{"$f":"'Income - Own'!GI73","v":0}]
[352,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B352+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B74","v":0},{"$f":"'Income - Own'!C74","v":0},{"$f":"'Income - Own'!D74","v":0},{"$f":"'Income - Own'!E74","v":0},{"$f":"'Income - Own'!F74","v":0},{"$f":"'Income - Own'!G74","v":0},{"$f":"'Income - Own'!H74","v":0},{"$f":"'Income - Own'!I74","v":0},{"$f":"'Income - Own'!J74","v":0},{"$f":"'Income - Own'!K74","v":0},{"$f":"'Income - Own'!L74","v":0},{"$f":"'Income - Own'!M74","v":0},{"$f":"'Income - Own'!N74","v":0},{"$f":"'Income - Own'!O74","v":0},{"$f":"'Income - Own'!P74","v":0},{"$f":"'Income - Own'!Q74","v":0},{"$f":"'Income - Own'!R74","v":0},{"$f":"'Income - Own'!S74","v":0},{"$f":"'Income - Own'!T74","v":0},{"$f":"'Income - Own'!U74","v":0},{"$f":"'Income - Own'!V74","v":0},{"$f":"'Income - Own'!W74","v":0},{"$f":"'Income - Own'!X74","v":0},{"$f":"'Income - Own'!Y74","v":0},{"$f":"'Income - Own'!Z74","v":0},{"$f":"'Income - Own'!AA74","v":0},{"$f":"'Income - Own'!AB74","v":0},{"$f":"'Income - Own'!AC74","v":0},{"$f":"'Income - Own'!AD74","v":0},{"$f":"'Income - Own'!AE74","v":0},{"$f":"'Income - Own'!AF74","v":0},{"$f":"'Income - Own'!AG74","v":0},{"$f":"'Income - Own'!AH74","v":0},{"$f":"'Income - Own'!AI74","v":0},{"$f":"'Income - Own'!AJ74","v":0},{"$f":"'Income - Own'!AK74","v":0},{"$f":"'Income - Own'!AL74","v":0},{"$f":"'Income - Own'!AM74","v":0},{"$f":"'Income - Own'!AN74","v":0},{"$f":"'Income - Own'!AO74","v":0},{"$f":"'Income - Own'!AP74","v":0},{"$f":"'Income - Own'!AQ74","v":0},{"$f":"'Income - Own'!AR74","v":0},{"$f":"'Income - Own'!AS74","v":0},{"$f":"'Income - Own'!AT74","v":0},{"$f":"'Income - Own'!AU74","v":0},{"$f":"'Income - Own'!AV74","v":0},{"$f":"'Income - Own'!AW74","v":0},{"$f":"'Income - Own'!AX74","v":0},{"$f":"'Income - Own'!AY74","v":0},{"$f":"'Income - Own'!AZ74","v":0},{"$f":"'Income - Own'!BA74","v":0},{"$f":"'Income - Own'!BB74","v":0},{"$f":"'Income - Own'!BC74","v":0},{"$f":"'Income - Own'!BD74","v":0},{"$f":"'Income - Own'!BE74","v":0},{"$f":"'Income - Own'!BF74","v":0},{"$f":"'Income - Own'!BG74","v":0},{"$f":"'Income - Own'!BH74","v":0},{"$f":"'Income - Own'!BI74","v":0},{"$f":"'Income - Own'!BJ74","v":0},{"$f":"'Income - Own'!BK74","v":0},{"$f":"'Income - Own'!BL74","v":0},{"$f":"'Income - Own'!BM74","v":0},{"$f":"'Income - Own'!BN74","v":0},{"$f":"'Income - Own'!BO74","v":0},{"$f":"'Income - Own'!BP74","v":0},{"$f":"'Income - Own'!BQ74","v":0},{"$f":"'Income - Own'!BR74","v":0},{"$f":"'Income - Own'!BS74","v":0},{"$f":"'Income - Own'!BT74","v":0},{"$f":"'Income - Own'!BU74","v":0},{"$f":"'Income - Own'!BV74","v":0},{"$f":"'Income - Own'!BW74","v":0},{"$f":"'Income - Own'!BX74","v":0},{"$f":"'Income - Own'!BY74","v":0},{"$f":"'Income - Own'!BZ74","v":0},{"$f":"'Income - Own'!CA74","v":0},{"$f":"'Income - Own'!CB74","v":0},{"$f":"'Income - Own'!CC74","v":0},{"$f":"'Income - Own'!CD74","v":0},{"$f":"'Income - Own'!CE74","v":0},{"$f":"'Income - Own'!CF74","v":0},{"$f":"'Income - Own'!CG74","v":0},{"$f":"'Income - Own'!CH74","v":0},{"$f":"'Income - Own'!CI74","v":0},{"$f":"'Income - Own'!CJ74","v":0},{"$f":"'Income - Own'!CK74","v":0},{"$f":"'Income - Own'!CL74","v":0},{"$f":"'Income - Own'!CM74","v":0},{"$f":"'Income - Own'!CN74","v":0},{"$f":"'Income - Own'!CO74","v":0},{"$f":"'Income - Own'!CP74","v":0},{"$f":"'Income - Own'!CQ74","v":0},{"$f":"'Income - Own'!CR74","v":0},{"$f":"'Income - Own'!CS74","v":0},{"$f":"'Income - Own'!CT74","v":0},{"$f":"'Income - Own'!CU74","v":0},{"$f":"'Income - Own'!CV74","v":0},{"$f":"'Income - Own'!CW74","v":0},{"$f":"'Income - Own'!CX74","v":0},{"$f":"'Income - Own'!CY74","v":0},{"$f":"'Income - Own'!CZ74","v":0},{"$f":"'Income - Own'!DA74","v":0},{"$f":"'Income - Own'!DB74","v":0},{"$f":"'Income - Own'!DC74","v":0},{"$f":"'Income - Own'!DD74","v":0},{"$f":"'Income - Own'!DE74","v":0},{"$f":"'Income - Own'!DF74","v":0},{"$f":"'Income - Own'!DG74","v":0},{"$f":"'Income - Own'!DH74","v":0},{"$f":"'Income - Own'!DI74","v":0},{"$f":"'Income - Own'!DJ74","v":0},{"$f":"'Income - Own'!DK74","v":0},{"$f":"'Income - Own'!DL74","v":0},{"$f":"'Income - Own'!DM74","v":0},{"$f":"'Income - Own'!DN74","v":0},{"$f":"'Income - Own'!DO74","v":0},{"$f":"'Income - Own'!DP74","v":0},{"$f":"'Income - Own'!DQ74","v":0},{"$f":"'Income - Own'!DR74","v":0},{"$f":"'Income - Own'!DS74","v":0},{"$f":"'Income - Own'!DT74","v":0},{"$f":"'Income - Own'!DU74","v":0},{"$f":"'Income - Own'!DV74","v":0},{"$f":"'Income - Own'!DW74","v":0},{"$f":"'Income - Own'!DX74","v":0},{"$f":"'Income - Own'!DY74","v":0},{"$f":"'Income - Own'!DZ74","v":0},{"$f":"'Income - Own'!EA74","v":0},{"$f":"'Income - Own'!EB74","v":0},{"$f":"'Income - Own'!EC74","v":0},{"$f":"'Income - Own'!ED74","v":0},{"$f":"'Income - Own'!EE74","v":0},{"$f":"'Income - Own'!EF74","v":0},{"$f":"'Income - Own'!EG74","v":0},{"$f":"'Income - Own'!EH74","v":0},{"$f":"'Income - Own'!EI74","v":0},{"$f":"'Income - Own'!EJ74","v":0},{"$f":"'Income - Own'!EK74","v":0},{"$f":"'Income - Own'!EL74","v":0},{"$f":"'Income - Own'!EM74","v":0},{"$f":"'Income - Own'!EN74","v":0},{"$f":"'Income - Own'!EO74","v":0},{"$f":"'Income - Own'!EP74","v":0},{"$f":"'Income - Own'!EQ74","v":0},{"$f":"'Income - Own'!ER74","v":0},{"$f":"'Income - Own'!ES74","v":0},{"$f":"'Income - Own'!ET74","v":0},{"$f":"'Income - Own'!EU74","v":0},{"$f":"'Income - Own'!EV74","v":0},{"$f":"'Income - Own'!EW74","v":0},{"$f":"'Income - Own'!EX74","v":0},{"$f":"'Income - Own'!EY74","v":0},{"$f":"'Income - Own'!EZ74","v":0},{"$f":"'Income - Own'!FA74","v":0},{"$f":"'Income - Own'!FB74","v":0},{"$f":"'Income - Own'!FC74","v":0},{"$f":"'Income - Own'!FD74","v":0},{"$f":"'Income - Own'!FE74","v":0},{"$f":"'Income - Own'!FF74","v":0},{"$f":"'Income - Own'!FG74","v":0},{"$f":"'Income - Own'!FH74","v":0},{"$f":"'Income - Own'!FI74","v":0},{"$f":"'Income - Own'!FJ74","v":0},{"$f":"'Income - Own'!FK74","v":0},{"$f":"'Income - Own'!FL74","v":0},{"$f":"'Income - Own'!FM74","v":0},{"$f":"'Income - Own'!FN74","v":0},{"$f":"'Income - Own'!FO74","v":0},{"$f":"'Income - Own'!FP74","v":0},{"$f":"'Income - Own'!FQ74","v":0},{"$f":"'Income - Own'!FR74","v":0},{"$f":"'Income - Own'!FS74","v":0},{"$f":"'Income - Own'!FT74","v":0},{"$f":"'Income - Own'!FU74","v":0},{"$f":"'Income - Own'!FV74","v":0},{"$f":"'Income - Own'!FW74","v":0},{"$f":"'Income - Own'!FX74","v":0},{"$f":"'Income - Own'!FY74","v":0},{"$f":"'Income - Own'!FZ74","v":0},{"$f":"'Income - Own'!GA74","v":0},{"$f":"'Income - Own'!GB74","v":0},{"$f":"'Income - Own'!GC74","v":0},{"$f":"'Income - Own'!GD74","v":0},{"$f":"'Income - Own'!GE74","v":0},{"$f":"'Income - Own'!GF74","v":0},{"$f":"'Income - Own'!GG74","v":0},{"$f":"'Income - Own'!GH74","v":0},{"$f":"'Income - Own'!GI74","v":0}]
[353,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B353+10),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"CE353","v":0},{"$f":"CF353","v":0},{"$f":"CG353","v":0},{"$f":"CH353","v":0},{"$f":"CI353","v":0},{"$f":"CJ353","v":0},{"$f":"CK353","v":0},{"$f":"CL353","v":0},{"$f":"CM353","v":0},{"$f":"CN353","v":0},{"$f":"CO353","v":0},{"$f":"CP353","v":0},{"$f":"CQ353","v":0},{"$f":"CR353","v":0},{"$f":"CS353","v":0},{"$f":"CT353","v":0},{"$f":"CU353","v":0},{"$f":"CV353","v":0},{"$f":"CW353","v":0},{"$f":"CX353","v":0},{"$f":"CY353","v":0},{"$f":"CZ353","v":0},{"$f":"DA353","v":0},{"$f":"DB353","v":0},null,null,null,null,null,null,{"$f":"'Income - Own'!B75","v":0},{"$f":"'Income - Own'!C75","v":0},{"$f":"'Income - Own'!D75","v":0},{"$f":"'Income - Own'!E75","v":0},{"$f":"'Income - Own'!F75","v":0},{"$f":"'Income - Own'!G75","v":0},{"$f":"'Income - Own'!H75","v":0},{"$f":"'Income - Own'!I75","v":0},{"$f":"'Income - Own'!J75","v":0},{"$f":"'Income - Own'!K75","v":0},{"$f":"'Income - Own'!L75","v":0},{"$f":"'Income - Own'!M75","v":0},{"$f":"'Income - Own'!N75","v":0},{"$f":"'Income - Own'!O75","v":0},{"$f":"'Income - Own'!P75","v":0},{"$f":"'Income - Own'!Q75","v":0},{"$f":"'Income - Own'!R75","v":0},{"$f":"'Income - Own'!S75","v":0},{"$f":"'Income - Own'!T75","v":0},{"$f":"'Income - Own'!U75","v":0},{"$f":"'Income - Own'!V75","v":0},{"$f":"'Income - Own'!W75","v":0},{"$f":"'Income - Own'!X75","v":0},{"$f":"'Income - Own'!Y75","v":0},{"$f":"'Income - Own'!Z75","v":0},{"$f":"'Income - Own'!AA75","v":0},{"$f":"'Income - Own'!AB75","v":0},{"$f":"'Income - Own'!AC75","v":0},{"$f":"'Income - Own'!AD75","v":0},{"$f":"'Income - Own'!AE75","v":0},{"$f":"'Income - Own'!AF75","v":0},{"$f":"'Income - Own'!AG75","v":0},{"$f":"'Income - Own'!AH75","v":0},{"$f":"'Income - Own'!AI75","v":0},{"$f":"'Income - Own'!AJ75","v":0},{"$f":"'Income - Own'!AK75","v":0},{"$f":"'Income - Own'!AL75","v":0},{"$f":"'Income - Own'!AM75","v":0},{"$f":"'Income - Own'!AN75","v":0},{"$f":"'Income - Own'!AO75","v":0},{"$f":"'Income - Own'!AP75","v":0},{"$f":"'Income - Own'!AQ75","v":0},{"$f":"'Income - Own'!AR75","v":0},{"$f":"'Income - Own'!AS75","v":0},{"$f":"'Income - Own'!AT75","v":0},{"$f":"'Income - Own'!AU75","v":0},{"$f":"'Income - Own'!AV75","v":0},{"$f":"'Income - Own'!AW75","v":0},{"$f":"'Income - Own'!AX75","v":0},{"$f":"'Income - Own'!AY75","v":0},{"$f":"'Income - Own'!AZ75","v":0},{"$f":"'Income - Own'!BA75","v":0},{"$f":"'Income - Own'!BB75","v":0},{"$f":"'Income - Own'!BC75","v":0},{"$f":"'Income - Own'!BD75","v":0},{"$f":"'Income - Own'!BE75","v":0},{"$f":"'Income - Own'!BF75","v":0},{"$f":"'Income - Own'!BG75","v":0},{"$f":"'Income - Own'!BH75","v":0},{"$f":"'Income - Own'!BI75","v":0},{"$f":"'Income - Own'!BJ75","v":0},{"$f":"'Income - Own'!BK75","v":0},{"$f":"'Income - Own'!BL75","v":0},{"$f":"'Income - Own'!BM75","v":0},{"$f":"'Income - Own'!BN75","v":0},{"$f":"'Income - Own'!BO75","v":0},{"$f":"'Income - Own'!BP75","v":0},{"$f":"'Income - Own'!BQ75","v":0},{"$f":"'Income - Own'!BR75","v":0},{"$f":"'Income - Own'!BS75","v":0},{"$f":"'Income - Own'!BT75","v":0},{"$f":"'Income - Own'!BU75","v":0},{"$f":"'Income - Own'!BV75","v":0},{"$f":"'Income - Own'!BW75","v":0},{"$f":"'Income - Own'!BX75","v":0},{"$f":"'Income - Own'!BY75","v":0},{"$f":"'Income - Own'!BZ75","v":0},{"$f":"'Income - Own'!CA75","v":0},{"$f":"'Income - Own'!CB75","v":0},{"$f":"'Income - Own'!CC75","v":0},{"$f":"'Income - Own'!CD75","v":0},{"$f":"'Income - Own'!CE75","v":0},{"$f":"'Income - Own'!CF75","v":0},{"$f":"'Income - Own'!CG75","v":0},{"$f":"'Income - Own'!CH75","v":0},{"$f":"'Income - Own'!CI75","v":0},{"$f":"'Income - Own'!CJ75","v":0},{"$f":"'Income - Own'!CK75","v":0},{"$f":"'Income - Own'!CL75","v":0},{"$f":"'Income - Own'!CM75","v":0},{"$f":"'Income - Own'!CN75","v":0},{"$f":"'Income - Own'!CO75","v":0},{"$f":"'Income - Own'!CP75","v":0},{"$f":"'Income - Own'!CQ75","v":0},{"$f":"'Income - Own'!CR75","v":0},{"$f":"'Income - Own'!CS75","v":0},{"$f":"'Income - Own'!CT75","v":0},{"$f":"'Income - Own'!CU75","v":0},{"$f":"'Income - Own'!CV75","v":0},{"$f":"'Income - Own'!CW75","v":0},{"$f":"'Income - Own'!CX75","v":0},{"$f":"'Income - Own'!CY75","v":0},{"$f":"'Income - Own'!CZ75","v":0},{"$f":"'Income - Own'!DA75","v":0},{"$f":"'Income - Own'!DB75","v":0},{"$f":"'Income - Own'!DC75","v":0},{"$f":"'Income - Own'!DD75","v":0},{"$f":"'Income - Own'!DE75","v":0},{"$f":"'Income - Own'!DF75","v":0},{"$f":"'Income - Own'!DG75","v":0},{"$f":"'Income - Own'!DH75","v":0},{"$f":"'Income - Own'!DI75","v":0},{"$f":"'Income - Own'!DJ75","v":0},{"$f":"'Income - Own'!DK75","v":0},{"$f":"'Income - Own'!DL75","v":0},{"$f":"'Income - Own'!DM75","v":0},{"$f":"'Income - Own'!DN75","v":0},{"$f":"'Income - Own'!DO75","v":0},{"$f":"'Income - Own'!DP75","v":0},{"$f":"'Income - Own'!DQ75","v":0},{"$f":"'Income - Own'!DR75","v":0},{"$f":"'Income - Own'!DS75","v":0},{"$f":"'Income - Own'!DT75","v":0},{"$f":"'Income - Own'!DU75","v":0},{"$f":"'Income - Own'!DV75","v":0},{"$f":"'Income - Own'!DW75","v":0},{"$f":"'Income - Own'!DX75","v":0},{"$f":"'Income - Own'!DY75","v":0},{"$f":"'Income - Own'!DZ75","v":0},{"$f":"'Income - Own'!EA75","v":0},{"$f":"'Income - Own'!EB75","v":0},{"$f":"'Income - Own'!EC75","v":0},{"$f":"'Income - Own'!ED75","v":0},{"$f":"'Income - Own'!EE75","v":0},{"$f":"'Income - Own'!EF75","v":0},{"$f":"'Income - Own'!EG75","v":0},{"$f":"'Income - Own'!EH75","v":0},{"$f":"'Income - Own'!EI75","v":0},{"$f":"'Income - Own'!EJ75","v":0},{"$f":"'Income - Own'!EK75","v":0},{"$f":"'Income - Own'!EL75","v":0},{"$f":"'Income - Own'!EM75","v":0},{"$f":"'Income - Own'!EN75","v":0},{"$f":"'Income - Own'!EO75","v":0},{"$f":"'Income - Own'!EP75","v":0},{"$f":"'Income - Own'!EQ75","v":0},{"$f":"'Income - Own'!ER75","v":0},{"$f":"'Income - Own'!ES75","v":0},{"$f":"'Income - Own'!ET75","v":0},{"$f":"'Income - Own'!EU75","v":0},{"$f":"'Income - Own'!EV75","v":0},{"$f":"'Income - Own'!EW75","v":0},{"$f":"'Income - Own'!EX75","v":0},{"$f":"'Income - Own'!EY75","v":0},{"$f":"'Income - Own'!EZ75","v":0},{"$f":"'Income - Own'!FA75","v":0},{"$f":"'Income - Own'!FB75","v":0},{"$f":"'Income - Own'!FC75","v":0},{"$f":"'Income - Own'!FD75","v":0},{"$f":"'Income - Own'!FE75","v":0},{"$f":"'Income - Own'!FF75","v":0},{"$f":"'Income - Own'!FG75","v":0},{"$f":"'Income - Own'!FH75","v":0},{"$f":"'Income - Own'!FI75","v":0},{"$f":"'Income - Own'!FJ75","v":0},{"$f":"'Income - Own'!FK75","v":0},{"$f":"'Income - Own'!FL75","v":0},{"$f":"'Income - Own'!FM75","v":0},{"$f":"'Income - Own'!FN75","v":0},{"$f":"'Income - Own'!FO75","v":0},{"$f":"'Income - Own'!FP75","v":0},{"$f":"'Income - Own'!FQ75","v":0},{"$f":"'Income - Own'!FR75","v":0},{"$f":"'Income - Own'!FS75","v":0},{"$f":"'Income - Own'!FT75","v":0},{"$f":"'Income - Own'!FU75","v":0},{"$f":"'Income - Own'!FV75","v":0},{"$f":"'Income - Own'!FW75","v":0},{"$f":"'Income - Own'!FX75","v":0},{"$f":"'Income - Own'!FY75","v":0},{"$f":"'Income - Own'!FZ75","v":0},{"$f":"'Income - Own'!GA75","v":0},{"$f":"'Income - Own'!GB75","v":0},{"$f":"'Income - Own'!GC75","v":0},{"$f":"'Income - Own'!GD75","v":0},{"$f":"'Income - Own'!GE75","v":0},{"$f":"'Income - Own'!GF75","v":0},{"$f":"'Income - Own'!GG75","v":0},{"$f":"'Income - Own'!GH75","v":0},{"$f":"'Income - Own'!GI75","v":0}]
[354,65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B354+10),0)","v":0},0,{"$f":"BX354","v":0},{"$f":"BY354","v":0},{"$f":"BZ354","v":0},{"$f":"CA354","v":0},{"$f":"CB354","v":0},{"$f":"CC354","v":0},{"$f":"CD354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B76","v":0},{"$f":"'Income - Own'!C76","v":0},{"$f":"'Income - Own'!D76","v":0},{"$f":"'Income - Own'!E76","v":0},{"$f":"'Income - Own'!F76","v":0},{"$f":"'Income - Own'!G76","v":0},{"$f":"'Income - Own'!H76","v":0},{"$f":"'Income - Own'!I76","v":0},{"$f":"'Income - Own'!J76","v":0},{"$f":"'Income - Own'!K76","v":0},{"$f":"'Income - Own'!L76","v":0},{"$f":"'Income - Own'!M76","v":0},{"$f":"'Income - Own'!N76","v":0},{"$f":"'Income - Own'!O76","v":0},{"$f":"'Income - Own'!P76","v":0},{"$f":"'Income - Own'!Q76","v":0},{"$f":"'Income - Own'!R76","v":0},{"$f":"'Income - Own'!S76","v":0},{"$f":"'Income - Own'!T76","v":0},{"$f":"'Income - Own'!U76","v":0},{"$f":"'Income - Own'!V76","v":0},{"$f":"'Income - Own'!W76","v":0},{"$f":"'Income - Own'!X76","v":0},{"$f":"'Income - Own'!Y76","v":0},{"$f":"'Income - Own'!Z76","v":0},{"$f":"'Income - Own'!AA76","v":0},{"$f":"'Income - Own'!AB76","v":0},{"$f":"'Income - Own'!AC76","v":0},{"$f":"'Income - Own'!AD76","v":0},{"$f":"'Income - Own'!AE76","v":0},{"$f":"'Income - Own'!AF76","v":0},{"$f":"'Income - Own'!AG76","v":0},{"$f":"'Income - Own'!AH76","v":0},{"$f":"'Income - Own'!AI76","v":0},{"$f":"'Income - Own'!AJ76","v":0},{"$f":"'Income - Own'!AK76","v":0},{"$f":"'Income - Own'!AL76","v":0},{"$f":"'Income - Own'!AM76","v":0},{"$f":"'Income - Own'!AN76","v":0},{"$f":"'Income - Own'!AO76","v":0},{"$f":"'Income - Own'!AP76","v":0},{"$f":"'Income - Own'!AQ76","v":0},{"$f":"'Income - Own'!AR76","v":0},{"$f":"'Income - Own'!AS76","v":0},{"$f":"'Income - Own'!AT76","v":0},{"$f":"'Income - Own'!AU76","v":0},{"$f":"'Income - Own'!AV76","v":0},{"$f":"'Income - Own'!AW76","v":0},{"$f":"'Income - Own'!AX76","v":0},{"$f":"'Income - Own'!AY76","v":0},{"$f":"'Income - Own'!AZ76","v":0},{"$f":"'Income - Own'!BA76","v":0},{"$f":"'Income - Own'!BB76","v":0},{"$f":"'Income - Own'!BC76","v":0},{"$f":"'Income - Own'!BD76","v":0},{"$f":"'Income - Own'!BE76","v":0},{"$f":"'Income - Own'!BF76","v":0},{"$f":"'Income - Own'!BG76","v":0},{"$f":"'Income - Own'!BH76","v":0},{"$f":"'Income - Own'!BI76","v":0},{"$f":"'Income - Own'!BJ76","v":0},{"$f":"'Income - Own'!BK76","v":0},{"$f":"'Income - Own'!BL76","v":0},{"$f":"'Income - Own'!BM76","v":0},{"$f":"'Income - Own'!BN76","v":0},{"$f":"'Income - Own'!BO76","v":0},{"$f":"'Income - Own'!BP76","v":0},{"$f":"'Income - Own'!BQ76","v":0},{"$f":"'Income - Own'!BR76","v":0},{"$f":"'Income - Own'!BS76","v":0},{"$f":"'Income - Own'!BT76","v":0},{"$f":"'Income - Own'!BU76","v":0},{"$f":"'Income - Own'!BV76","v":0},{"$f":"'Income - Own'!BW76","v":0},{"$f":"'Income - Own'!BX76","v":0},{"$f":"'Income - Own'!BY76","v":0},{"$f":"'Income - Own'!BZ76","v":0},{"$f":"'Income - Own'!CA76","v":0},{"$f":"'Income - Own'!CB76","v":0},{"$f":"'Income - Own'!CC76","v":0},{"$f":"'Income - Own'!CD76","v":0},{"$f":"'Income - Own'!CE76","v":0},{"$f":"'Income - Own'!CF76","v":0},{"$f":"'Income - Own'!CG76","v":0},{"$f":"'Income - Own'!CH76","v":0},{"$f":"'Income - Own'!CI76","v":0},{"$f":"'Income - Own'!CJ76","v":0},{"$f":"'Income - Own'!CK76","v":0},{"$f":"'Income - Own'!CL76","v":0},{"$f":"'Income - Own'!CM76","v":0},{"$f":"'Income - Own'!CN76","v":0},{"$f":"'Income - Own'!CO76","v":0},{"$f":"'Income - Own'!CP76","v":0},{"$f":"'Income - Own'!CQ76","v":0},{"$f":"'Income - Own'!CR76","v":0},{"$f":"'Income - Own'!CS76","v":0},{"$f":"'Income - Own'!CT76","v":0},{"$f":"'Income - Own'!CU76","v":0},{"$f":"'Income - Own'!CV76","v":0},{"$f":"'Income - Own'!CW76","v":0},{"$f":"'Income - Own'!CX76","v":0},{"$f":"'Income - Own'!CY76","v":0},{"$f":"'Income - Own'!CZ76","v":0},{"$f":"'Income - Own'!DA76","v":0},{"$f":"'Income - Own'!DB76","v":0},{"$f":"'Income - Own'!DC76","v":0},{"$f":"'Income - Own'!DD76","v":0},{"$f":"'Income - Own'!DE76","v":0},{"$f":"'Income - Own'!DF76","v":0},{"$f":"'Income - Own'!DG76","v":0},{"$f":"'Income - Own'!DH76","v":0},{"$f":"'Income - Own'!DI76","v":0},{"$f":"'Income - Own'!DJ76","v":0},{"$f":"'Income - Own'!DK76","v":0},{"$f":"'Income - Own'!DL76","v":0},{"$f":"'Income - Own'!DM76","v":0},{"$f":"'Income - Own'!DN76","v":0},{"$f":"'Income - Own'!DO76","v":0},{"$f":"'Income - Own'!DP76","v":0},{"$f":"'Income - Own'!DQ76","v":0},{"$f":"'Income - Own'!DR76","v":0},{"$f":"'Income - Own'!DS76","v":0},{"$f":"'Income - Own'!DT76","v":0},{"$f":"'Income - Own'!DU76","v":0},{"$f":"'Income - Own'!DV76","v":0},{"$f":"'Income - Own'!DW76","v":0},{"$f":"'Income - Own'!DX76","v":0},{"$f":"'Income - Own'!DY76","v":0},{"$f":"'Income - Own'!DZ76","v":0},{"$f":"'Income - Own'!EA76","v":0},{"$f":"'Income - Own'!EB76","v":0},{"$f":"'Income - Own'!EC76","v":0},{"$f":"'Income - Own'!ED76","v":0},{"$f":"'Income - Own'!EE76","v":0},{"$f":"'Income - Own'!EF76","v":0},{"$f":"'Income - Own'!EG76","v":0},{"$f":"'Income - Own'!EH76","v":0},{"$f":"'Income - Own'!EI76","v":0},{"$f":"'Income - Own'!EJ76","v":0},{"$f":"'Income - Own'!EK76","v":0},{"$f":"'Income - Own'!EL76","v":0},{"$f":"'Income - Own'!EM76","v":0},{"$f":"'Income - Own'!EN76","v":0},{"$f":"'Income - Own'!EO76","v":0},{"$f":"'Income - Own'!EP76","v":0},{"$f":"'Income - Own'!EQ76","v":0},{"$f":"'Income - Own'!ER76","v":0},{"$f":"'Income - Own'!ES76","v":0},{"$f":"'Income - Own'!ET76","v":0},{"$f":"'Income - Own'!EU76","v":0},{"$f":"'Income - Own'!EV76","v":0},{"$f":"'Income - Own'!EW76","v":0},{"$f":"'Income - Own'!EX76","v":0},{"$f":"'Income - Own'!EY76","v":0},{"$f":"'Income - Own'!EZ76","v":0},{"$f":"'Income - Own'!FA76","v":0},{"$f":"'Income - Own'!FB76","v":0},{"$f":"'Income - Own'!FC76","v":0},{"$f":"'Income - Own'!FD76","v":0},{"$f":"'Income - Own'!FE76","v":0},{"$f":"'Income - Own'!FF76","v":0},{"$f":"'Income - Own'!FG76","v":0},{"$f":"'Income - Own'!FH76","v":0},{"$f":"'Income - Own'!FI76","v":0},{"$f":"'Income - Own'!FJ76","v":0},{"$f":"'Income - Own'!FK76","v":0},{"$f":"'Income - Own'!FL76","v":0},{"$f":"'Income - Own'!FM76","v":0},{"$f":"'Income - Own'!FN76","v":0},{"$f":"'Income - Own'!FO76","v":0},{"$f":"'Income - Own'!FP76","v":0},{"$f":"'Income - Own'!FQ76","v":0},{"$f":"'Income - Own'!FR76","v":0},{"$f":"'Income - Own'!FS76","v":0},{"$f":"'Income - Own'!FT76","v":0},{"$f":"'Income - Own'!FU76","v":0},{"$f":"'Income - Own'!FV76","v":0},{"$f":"'Income - Own'!FW76","v":0},{"$f":"'Income - Own'!FX76","v":0},{"$f":"'Income - Own'!FY76","v":0},{"$f":"'Income - Own'!FZ76","v":0},{"$f":"'Income - Own'!GA76","v":0},{"$f":"'Income - Own'!GB76","v":0},{"$f":"'Income - Own'!GC76","v":0},{"$f":"'Income - Own'!GD76","v":0},{"$f":"'Income - Own'!GE76","v":0},{"$f":"'Income - Own'!GF76","v":0},{"$f":"'Income - Own'!GG76","v":0},{"$f":"'Income - Own'!GH76","v":0},{"$f":"'Income - Own'!GI76","v":0}]
[355,66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B355+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B77","v":0},{"$f":"'Income - Own'!C77","v":0},{"$f":"'Income - Own'!D77","v":0},{"$f":"'Income - Own'!E77","v":0},{"$f":"'Income - Own'!F77","v":0},{"$f":"'Income - Own'!G77","v":0},{"$f":"'Income - Own'!H77","v":0},{"$f":"'Income - Own'!I77","v":0},{"$f":"'Income - Own'!J77","v":0},{"$f":"'Income - Own'!K77","v":0},{"$f":"'Income - Own'!L77","v":0},{"$f":"'Income - Own'!M77","v":0},{"$f":"'Income - Own'!N77","v":0},{"$f":"'Income - Own'!O77","v":0},{"$f":"'Income - Own'!P77","v":0},{"$f":"'Income - Own'!Q77","v":0},{"$f":"'Income - Own'!R77","v":0},{"$f":"'Income - Own'!S77","v":0},{"$f":"'Income - Own'!T77","v":0},{"$f":"'Income - Own'!U77","v":0},{"$f":"'Income - Own'!V77","v":0},{"$f":"'Income - Own'!W77","v":0},{"$f":"'Income - Own'!X77","v":0},{"$f":"'Income - Own'!Y77","v":0},{"$f":"'Income - Own'!Z77","v":0},{"$f":"'Income - Own'!AA77","v":0},{"$f":"'Income - Own'!AB77","v":0},{"$f":"'Income - Own'!AC77","v":0},{"$f":"'Income - Own'!AD77","v":0},{"$f":"'Income - Own'!AE77","v":0},{"$f":"'Income - Own'!AF77","v":0},{"$f":"'Income - Own'!AG77","v":0},{"$f":"'Income - Own'!AH77","v":0},{"$f":"'Income - Own'!AI77","v":0},{"$f":"'Income - Own'!AJ77","v":0},{"$f":"'Income - Own'!AK77","v":0},{"$f":"'Income - Own'!AL77","v":0},{"$f":"'Income - Own'!AM77","v":0},{"$f":"'Income - Own'!AN77","v":0},{"$f":"'Income - Own'!AO77","v":0},{"$f":"'Income - Own'!AP77","v":0},{"$f":"'Income - Own'!AQ77","v":0},{"$f":"'Income - Own'!AR77","v":0},{"$f":"'Income - Own'!AS77","v":0},{"$f":"'Income - Own'!AT77","v":0},{"$f":"'Income - Own'!AU77","v":0},{"$f":"'Income - Own'!AV77","v":0},{"$f":"'Income - Own'!AW77","v":0},{"$f":"'Income - Own'!AX77","v":0},{"$f":"'Income - Own'!AY77","v":0},{"$f":"'Income - Own'!AZ77","v":0},{"$f":"'Income - Own'!BA77","v":0},{"$f":"'Income - Own'!BB77","v":0},{"$f":"'Income - Own'!BC77","v":0},{"$f":"'Income - Own'!BD77","v":0},{"$f":"'Income - Own'!BE77","v":0},{"$f":"'Income - Own'!BF77","v":0},{"$f":"'Income - Own'!BG77","v":0},{"$f":"'Income - Own'!BH77","v":0},{"$f":"'Income - Own'!BI77","v":0},{"$f":"'Income - Own'!BJ77","v":0},{"$f":"'Income - Own'!BK77","v":0},{"$f":"'Income - Own'!BL77","v":0},{"$f":"'Income - Own'!BM77","v":0},{"$f":"'Income - Own'!BN77","v":0},{"$f":"'Income - Own'!BO77","v":0},{"$f":"'Income - Own'!BP77","v":0},{"$f":"'Income - Own'!BQ77","v":0},{"$f":"'Income - Own'!BR77","v":0},{"$f":"'Income - Own'!BS77","v":0},{"$f":"'Income - Own'!BT77","v":0},{"$f":"'Income - Own'!BU77","v":0},{"$f":"'Income - Own'!BV77","v":0},{"$f":"'Income - Own'!BW77","v":0},{"$f":"'Income - Own'!BX77","v":0},{"$f":"'Income - Own'!BY77","v":0},{"$f":"'Income - Own'!BZ77","v":0},{"$f":"'Income - Own'!CA77","v":0},{"$f":"'Income - Own'!CB77","v":0},{"$f":"'Income - Own'!CC77","v":0},{"$f":"'Income - Own'!CD77","v":0},{"$f":"'Income - Own'!CE77","v":0},{"$f":"'Income - Own'!CF77","v":0},{"$f":"'Income - Own'!CG77","v":0},{"$f":"'Income - Own'!CH77","v":0},{"$f":"'Income - Own'!CI77","v":0},{"$f":"'Income - Own'!CJ77","v":0},{"$f":"'Income - Own'!CK77","v":0},{"$f":"'Income - Own'!CL77","v":0},{"$f":"'Income - Own'!CM77","v":0},{"$f":"'Income - Own'!CN77","v":0},{"$f":"'Income - Own'!CO77","v":0},{"$f":"'Income - Own'!CP77","v":0},{"$f":"'Income - Own'!CQ77","v":0},{"$f":"'Income - Own'!CR77","v":0},{"$f":"'Income - Own'!CS77","v":0},{"$f":"'Income - Own'!CT77","v":0},{"$f":"'Income - Own'!CU77","v":0},{"$f":"'Income - Own'!CV77","v":0},{"$f":"'Income - Own'!CW77","v":0},{"$f":"'Income - Own'!CX77","v":0},{"$f":"'Income - Own'!CY77","v":0},{"$f":"'Income - Own'!CZ77","v":0},{"$f":"'Income - Own'!DA77","v":0},{"$f":"'Income - Own'!DB77","v":0},{"$f":"'Income - Own'!DC77","v":0},{"$f":"'Income - Own'!DD77","v":0},{"$f":"'Income - Own'!DE77","v":0},{"$f":"'Income - Own'!DF77","v":0},{"$f":"'Income - Own'!DG77","v":0},{"$f":"'Income - Own'!DH77","v":0},{"$f":"'Income - Own'!DI77","v":0},{"$f":"'Income - Own'!DJ77","v":0},{"$f":"'Income - Own'!DK77","v":0},{"$f":"'Income - Own'!DL77","v":0},{"$f":"'Income - Own'!DM77","v":0},{"$f":"'Income - Own'!DN77","v":0},{"$f":"'Income - Own'!DO77","v":0},{"$f":"'Income - Own'!DP77","v":0},{"$f":"'Income - Own'!DQ77","v":0},{"$f":"'Income - Own'!DR77","v":0},{"$f":"'Income - Own'!DS77","v":0},{"$f":"'Income - Own'!DT77","v":0},{"$f":"'Income - Own'!DU77","v":0},{"$f":"'Income - Own'!DV77","v":0},{"$f":"'Income - Own'!DW77","v":0},{"$f":"'Income - Own'!DX77","v":0},{"$f":"'Income - Own'!DY77","v":0},{"$f":"'Income - Own'!DZ77","v":0},{"$f":"'Income - Own'!EA77","v":0},{"$f":"'Income - Own'!EB77","v":0},{"$f":"'Income - Own'!EC77","v":0},{"$f":"'Income - Own'!ED77","v":0},{"$f":"'Income - Own'!EE77","v":0},{"$f":"'Income - Own'!EF77","v":0},{"$f":"'Income - Own'!EG77","v":0},{"$f":"'Income - Own'!EH77","v":0},{"$f":"'Income - Own'!EI77","v":0},{"$f":"'Income - Own'!EJ77","v":0},{"$f":"'Income - Own'!EK77","v":0},{"$f":"'Income - Own'!EL77","v":0},{"$f":"'Income - Own'!EM77","v":0},{"$f":"'Income - Own'!EN77","v":0},{"$f":"'Income - Own'!EO77","v":0},{"$f":"'Income - Own'!EP77","v":0},{"$f":"'Income - Own'!EQ77","v":0},{"$f":"'Income - Own'!ER77","v":0},{"$f":"'Income - Own'!ES77","v":0},{"$f":"'Income - Own'!ET77","v":0},{"$f":"'Income - Own'!EU77","v":0},{"$f":"'Income - Own'!EV77","v":0},{"$f":"'Income - Own'!EW77","v":0},{"$f":"'Income - Own'!EX77","v":0},{"$f":"'Income - Own'!EY77","v":0},{"$f":"'Income - Own'!EZ77","v":0},{"$f":"'Income - Own'!FA77","v":0},{"$f":"'Income - Own'!FB77","v":0},{"$f":"'Income - Own'!FC77","v":0},{"$f":"'Income - Own'!FD77","v":0},{"$f":"'Income - Own'!FE77","v":0},{"$f":"'Income - Own'!FF77","v":0},{"$f":"'Income - Own'!FG77","v":0},{"$f":"'Income - Own'!FH77","v":0},{"$f":"'Income - Own'!FI77","v":0},{"$f":"'Income - Own'!FJ77","v":0},{"$f":"'Income - Own'!FK77","v":0},{"$f":"'Income - Own'!FL77","v":0},{"$f":"'Income - Own'!FM77","v":0},{"$f":"'Income - Own'!FN77","v":0},{"$f":"'Income - Own'!FO77","v":0},{"$f":"'Income - Own'!FP77","v":0},{"$f":"'Income - Own'!FQ77","v":0},{"$f":"'Income - Own'!FR77","v":0},{"$f":"'Income - Own'!FS77","v":0},{"$f":"'Income - Own'!FT77","v":0},{"$f":"'Income - Own'!FU77","v":0},{"$f":"'Income - Own'!FV77","v":0},{"$f":"'Income - Own'!FW77","v":0},{"$f":"'Income - Own'!FX77","v":0},{"$f":"'Income - Own'!FY77","v":0},{"$f":"'Income - Own'!FZ77","v":0},{"$f":"'Income - Own'!GA77","v":0},{"$f":"'Income - Own'!GB77","v":0},{"$f":"'Income - Own'!GC77","v":0},{"$f":"'Income - Own'!GD77","v":0},{"$f":"'Income - Own'!GE77","v":0},{"$f":"'Income - Own'!GF77","v":0},{"$f":"'Income - Own'!GG77","v":0},{"$f":"'Income - Own'!GH77","v":0},{"$f":"'Income - Own'!GI77","v":0}]
[356,67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B356+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B78","v":0},{"$f":"'Income - Own'!C78","v":0},{"$f":"'Income - Own'!D78","v":0},{"$f":"'Income - Own'!E78","v":0},{"$f":"'Income - Own'!F78","v":0},{"$f":"'Income - Own'!G78","v":0},{"$f":"'Income - Own'!H78","v":0},{"$f":"'Income - Own'!I78","v":0},{"$f":"'Income - Own'!J78","v":0},{"$f":"'Income - Own'!K78","v":0},{"$f":"'Income - Own'!L78","v":0},{"$f":"'Income - Own'!M78","v":0},{"$f":"'Income - Own'!N78","v":0},{"$f":"'Income - Own'!O78","v":0},{"$f":"'Income - Own'!P78","v":0},{"$f":"'Income - Own'!Q78","v":0},{"$f":"'Income - Own'!R78","v":0},{"$f":"'Income - Own'!S78","v":0},{"$f":"'Income - Own'!T78","v":0},{"$f":"'Income - Own'!U78","v":0},{"$f":"'Income - Own'!V78","v":0},{"$f":"'Income - Own'!W78","v":0},{"$f":"'Income - Own'!X78","v":0},{"$f":"'Income - Own'!Y78","v":0},{"$f":"'Income - Own'!Z78","v":0},{"$f":"'Income - Own'!AA78","v":0},{"$f":"'Income - Own'!AB78","v":0},{"$f":"'Income - Own'!AC78","v":0},{"$f":"'Income - Own'!AD78","v":0},{"$f":"'Income - Own'!AE78","v":0},{"$f":"'Income - Own'!AF78","v":0},{"$f":"'Income - Own'!AG78","v":0},{"$f":"'Income - Own'!AH78","v":0},{"$f":"'Income - Own'!AI78","v":0},{"$f":"'Income - Own'!AJ78","v":0},{"$f":"'Income - Own'!AK78","v":0},{"$f":"'Income - Own'!AL78","v":0},{"$f":"'Income - Own'!AM78","v":0},{"$f":"'Income - Own'!AN78","v":0},{"$f":"'Income - Own'!AO78","v":0},{"$f":"'Income - Own'!AP78","v":0},{"$f":"'Income - Own'!AQ78","v":0},{"$f":"'Income - Own'!AR78","v":0},{"$f":"'Income - Own'!AS78","v":0},{"$f":"'Income - Own'!AT78","v":0},{"$f":"'Income - Own'!AU78","v":0},{"$f":"'Income - Own'!AV78","v":0},{"$f":"'Income - Own'!AW78","v":0},{"$f":"'Income - Own'!AX78","v":0},{"$f":"'Income - Own'!AY78","v":0},{"$f":"'Income - Own'!AZ78","v":0},{"$f":"'Income - Own'!BA78","v":0},{"$f":"'Income - Own'!BB78","v":0},{"$f":"'Income - Own'!BC78","v":0},{"$f":"'Income - Own'!BD78","v":0},{"$f":"'Income - Own'!BE78","v":0},{"$f":"'Income - Own'!BF78","v":0},{"$f":"'Income - Own'!BG78","v":0},{"$f":"'Income - Own'!BH78","v":0},{"$f":"'Income - Own'!BI78","v":0},{"$f":"'Income - Own'!BJ78","v":0},{"$f":"'Income - Own'!BK78","v":0},{"$f":"'Income - Own'!BL78","v":0},{"$f":"'Income - Own'!BM78","v":0},{"$f":"'Income - Own'!BN78","v":0},{"$f":"'Income - Own'!BO78","v":0},{"$f":"'Income - Own'!BP78","v":0},{"$f":"'Income - Own'!BQ78","v":0},{"$f":"'Income - Own'!BR78","v":0},{"$f":"'Income - Own'!BS78","v":0},{"$f":"'Income - Own'!BT78","v":0},{"$f":"'Income - Own'!BU78","v":0},{"$f":"'Income - Own'!BV78","v":0},{"$f":"'Income - Own'!BW78","v":0},{"$f":"'Income - Own'!BX78","v":0},{"$f":"'Income - Own'!BY78","v":0},{"$f":"'Income - Own'!BZ78","v":0},{"$f":"'Income - Own'!CA78","v":0},{"$f":"'Income - Own'!CB78","v":0},{"$f":"'Income - Own'!CC78","v":0},{"$f":"'Income - Own'!CD78","v":0},{"$f":"'Income - Own'!CE78","v":0},{"$f":"'Income - Own'!CF78","v":0},{"$f":"'Income - Own'!CG78","v":0},{"$f":"'Income - Own'!CH78","v":0},{"$f":"'Income - Own'!CI78","v":0},{"$f":"'Income - Own'!CJ78","v":0},{"$f":"'Income - Own'!CK78","v":0},{"$f":"'Income - Own'!CL78","v":0},{"$f":"'Income - Own'!CM78","v":0},{"$f":"'Income - Own'!CN78","v":0},{"$f":"'Income - Own'!CO78","v":0},{"$f":"'Income - Own'!CP78","v":0},{"$f":"'Income - Own'!CQ78","v":0},{"$f":"'Income - Own'!CR78","v":0},{"$f":"'Income - Own'!CS78","v":0},{"$f":"'Income - Own'!CT78","v":0},{"$f":"'Income - Own'!CU78","v":0},{"$f":"'Income - Own'!CV78","v":0},{"$f":"'Income - Own'!CW78","v":0},{"$f":"'Income - Own'!CX78","v":0},{"$f":"'Income - Own'!CY78","v":0},{"$f":"'Income - Own'!CZ78","v":0},{"$f":"'Income - Own'!DA78","v":0},{"$f":"'Income - Own'!DB78","v":0},{"$f":"'Income - Own'!DC78","v":0},{"$f":"'Income - Own'!DD78","v":0},{"$f":"'Income - Own'!DE78","v":0},{"$f":"'Income - Own'!DF78","v":0},{"$f":"'Income - Own'!DG78","v":0},{"$f":"'Income - Own'!DH78","v":0},{"$f":"'Income - Own'!DI78","v":0},{"$f":"'Income - Own'!DJ78","v":0},{"$f":"'Income - Own'!DK78","v":0},{"$f":"'Income - Own'!DL78","v":0},{"$f":"'Income - Own'!DM78","v":0},{"$f":"'Income - Own'!DN78","v":0},{"$f":"'Income - Own'!DO78","v":0},{"$f":"'Income - Own'!DP78","v":0},{"$f":"'Income - Own'!DQ78","v":0},{"$f":"'Income - Own'!DR78","v":0},{"$f":"'Income - Own'!DS78","v":0},{"$f":"'Income - Own'!DT78","v":0},{"$f":"'Income - Own'!DU78","v":0},{"$f":"'Income - Own'!DV78","v":0},{"$f":"'Income - Own'!DW78","v":0},{"$f":"'Income - Own'!DX78","v":0},{"$f":"'Income - Own'!DY78","v":0},{"$f":"'Income - Own'!DZ78","v":0},{"$f":"'Income - Own'!EA78","v":0},{"$f":"'Income - Own'!EB78","v":0},{"$f":"'Income - Own'!EC78","v":0},{"$f":"'Income - Own'!ED78","v":0},{"$f":"'Income - Own'!EE78","v":0},{"$f":"'Income - Own'!EF78","v":0},{"$f":"'Income - Own'!EG78","v":0},{"$f":"'Income - Own'!EH78","v":0},{"$f":"'Income - Own'!EI78","v":0},{"$f":"'Income - Own'!EJ78","v":0},{"$f":"'Income - Own'!EK78","v":0},{"$f":"'Income - Own'!EL78","v":0},{"$f":"'Income - Own'!EM78","v":0},{"$f":"'Income - Own'!EN78","v":0},{"$f":"'Income - Own'!EO78","v":0},{"$f":"'Income - Own'!EP78","v":0},{"$f":"'Income - Own'!EQ78","v":0},{"$f":"'Income - Own'!ER78","v":0},{"$f":"'Income - Own'!ES78","v":0},{"$f":"'Income - Own'!ET78","v":0},{"$f":"'Income - Own'!EU78","v":0},{"$f":"'Income - Own'!EV78","v":0},{"$f":"'Income - Own'!EW78","v":0},{"$f":"'Income - Own'!EX78","v":0},{"$f":"'Income - Own'!EY78","v":0},{"$f":"'Income - Own'!EZ78","v":0},{"$f":"'Income - Own'!FA78","v":0},{"$f":"'Income - Own'!FB78","v":0},{"$f":"'Income - Own'!FC78","v":0},{"$f":"'Income - Own'!FD78","v":0},{"$f":"'Income - Own'!FE78","v":0},{"$f":"'Income - Own'!FF78","v":0},{"$f":"'Income - Own'!FG78","v":0},{"$f":"'Income - Own'!FH78","v":0},{"$f":"'Income - Own'!FI78","v":0},{"$f":"'Income - Own'!FJ78","v":0},{"$f":"'Income - Own'!FK78","v":0},{"$f":"'Income - Own'!FL78","v":0},{"$f":"'Income - Own'!FM78","v":0},{"$f":"'Income - Own'!FN78","v":0},{"$f":"'Income - Own'!FO78","v":0},{"$f":"'Income - Own'!FP78","v":0},{"$f":"'Income - Own'!FQ78","v":0},{"$f":"'Income - Own'!FR78","v":0},{"$f":"'Income - Own'!FS78","v":0},{"$f":"'Income - Own'!FT78","v":0},{"$f":"'Income - Own'!FU78","v":0},{"$f":"'Income - Own'!FV78","v":0},{"$f":"'Income - Own'!FW78","v":0},{"$f":"'Income - Own'!FX78","v":0},{"$f":"'Income - Own'!FY78","v":0},{"$f":"'Income - Own'!FZ78","v":0},{"$f":"'Income - Own'!GA78","v":0},{"$f":"'Income - Own'!GB78","v":0},{"$f":"'Income - Own'!GC78","v":0},{"$f":"'Income - Own'!GD78","v":0},{"$f":"'Income - Own'!GE78","v":0},{"$f":"'Income - Own'!GF78","v":0},{"$f":"'Income - Own'!GG78","v":0},{"$f":"'Income - Own'!GH78","v":0},{"$f":"'Income - Own'!GI78","v":0}]
[357,68,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A357,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A357,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A357,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B357+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B79","v":0},{"$f":"'Income - Own'!C79","v":0},{"$f":"'Income - Own'!D79","v":0},{"$f":"'Income - Own'!E79","v":0},{"$f":"'Income - Own'!F79","v":0},{"$f":"'Income - Own'!G79","v":0},{"$f":"'Income - Own'!H79","v":0},{"$f":"'Income - Own'!I79","v":0},{"$f":"'Income - Own'!J79","v":0},{"$f":"'Income - Own'!K79","v":0},{"$f":"'Income - Own'!L79","v":0},{"$f":"'Income - Own'!M79","v":0},{"$f":"'Income - Own'!N79","v":0},{"$f":"'Income - Own'!O79","v":0},{"$f":"'Income - Own'!P79","v":0},{"$f":"'Income - Own'!Q79","v":0},{"$f":"'Income - Own'!R79","v":0},{"$f":"'Income - Own'!S79","v":0},{"$f":"'Income - Own'!T79","v":0},{"$f":"'Income - Own'!U79","v":0},{"$f":"'Income - Own'!V79","v":0},{"$f":"'Income - Own'!W79","v":0},{"$f":"'Income - Own'!X79","v":0},{"$f":"'Income - Own'!Y79","v":0},{"$f":"'Income - Own'!Z79","v":0},{"$f":"'Income - Own'!AA79","v":0},{"$f":"'Income - Own'!AB79","v":0},{"$f":"'Income - Own'!AC79","v":0},{"$f":"'Income - Own'!AD79","v":0},{"$f":"'Income - Own'!AE79","v":0},{"$f":"'Income - Own'!AF79","v":0},{"$f":"'Income - Own'!AG79","v":0},{"$f":"'Income - Own'!AH79","v":0},{"$f":"'Income - Own'!AI79","v":0},{"$f":"'Income - Own'!AJ79","v":0},{"$f":"'Income - Own'!AK79","v":0},{"$f":"'Income - Own'!AL79","v":0},{"$f":"'Income - Own'!AM79","v":0},{"$f":"'Income - Own'!AN79","v":0},{"$f":"'Income - Own'!AO79","v":0},{"$f":"'Income - Own'!AP79","v":0},{"$f":"'Income - Own'!AQ79","v":0},{"$f":"'Income - Own'!AR79","v":0},{"$f":"'Income - Own'!AS79","v":0},{"$f":"'Income - Own'!AT79","v":0},{"$f":"'Income - Own'!AU79","v":0},{"$f":"'Income - Own'!AV79","v":0},{"$f":"'Income - Own'!AW79","v":0},{"$f":"'Income - Own'!AX79","v":0},{"$f":"'Income - Own'!AY79","v":0},{"$f":"'Income - Own'!AZ79","v":0},{"$f":"'Income - Own'!BA79","v":0},{"$f":"'Income - Own'!BB79","v":0},{"$f":"'Income - Own'!BC79","v":0},{"$f":"'Income - Own'!BD79","v":0},{"$f":"'Income - Own'!BE79","v":0},{"$f":"'Income - Own'!BF79","v":0},{"$f":"'Income - Own'!BG79","v":0},{"$f":"'Income - Own'!BH79","v":0},{"$f":"'Income - Own'!BI79","v":0},{"$f":"'Income - Own'!BJ79","v":0},{"$f":"'Income - Own'!BK79","v":0},{"$f":"'Income - Own'!BL79","v":0},{"$f":"'Income - Own'!BM79","v":0},{"$f":"'Income - Own'!BN79","v":0},{"$f":"'Income - Own'!BO79","v":0},{"$f":"'Income - Own'!BP79","v":0},{"$f":"'Income - Own'!BQ79","v":0},{"$f":"'Income - Own'!BR79","v":0},{"$f":"'Income - Own'!BS79","v":0},{"$f":"'Income - Own'!BT79","v":0},{"$f":"'Income - Own'!BU79","v":0},{"$f":"'Income - Own'!BV79","v":0},{"$f":"'Income - Own'!BW79","v":0},{"$f":"'Income - Own'!BX79","v":0},{"$f":"'Income - Own'!BY79","v":0},{"$f":"'Income - Own'!BZ79","v":0},{"$f":"'Income - Own'!CA79","v":0},{"$f":"'Income - Own'!CB79","v":0},{"$f":"'Income - Own'!CC79","v":0},{"$f":"'Income - Own'!CD79","v":0},{"$f":"'Income - Own'!CE79","v":0},{"$f":"'Income - Own'!CF79","v":0},{"$f":"'Income - Own'!CG79","v":0},{"$f":"'Income - Own'!CH79","v":0},{"$f":"'Income - Own'!CI79","v":0},{"$f":"'Income - Own'!CJ79","v":0},{"$f":"'Income - Own'!CK79","v":0},{"$f":"'Income - Own'!CL79","v":0},{"$f":"'Income - Own'!CM79","v":0},{"$f":"'Income - Own'!CN79","v":0},{"$f":"'Income - Own'!CO79","v":0},{"$f":"'Income - Own'!CP79","v":0},{"$f":"'Income - Own'!CQ79","v":0},{"$f":"'Income - Own'!CR79","v":0},{"$f":"'Income - Own'!CS79","v":0},{"$f":"'Income - Own'!CT79","v":0},{"$f":"'Income - Own'!CU79","v":0},{"$f":"'Income - Own'!CV79","v":0},{"$f":"'Income - Own'!CW79","v":0},{"$f":"'Income - Own'!CX79","v":0},{"$f":"'Income - Own'!CY79","v":0},{"$f":"'Income - Own'!CZ79","v":0},{"$f":"'Income - Own'!DA79","v":0},{"$f":"'Income - Own'!DB79","v":0},{"$f":"'Income - Own'!DC79","v":0},{"$f":"'Income - Own'!DD79","v":0},{"$f":"'Income - Own'!DE79","v":0},{"$f":"'Income - Own'!DF79","v":0},{"$f":"'Income - Own'!DG79","v":0},{"$f":"'Income - Own'!DH79","v":0},{"$f":"'Income - Own'!DI79","v":0},{"$f":"'Income - Own'!DJ79","v":0},{"$f":"'Income - Own'!DK79","v":0},{"$f":"'Income - Own'!DL79","v":0},{"$f":"'Income - Own'!DM79","v":0},{"$f":"'Income - Own'!DN79","v":0},{"$f":"'Income - Own'!DO79","v":0},{"$f":"'Income - Own'!DP79","v":0},{"$f":"'Income - Own'!DQ79","v":0},{"$f":"'Income - Own'!DR79","v":0},{"$f":"'Income - Own'!DS79","v":0},{"$f":"'Income - Own'!DT79","v":0},{"$f":"'Income - Own'!DU79","v":0},{"$f":"'Income - Own'!DV79","v":0},{"$f":"'Income - Own'!DW79","v":0},{"$f":"'Income - Own'!DX79","v":0},{"$f":"'Income - Own'!DY79","v":0},{"$f":"'Income - Own'!DZ79","v":0},{"$f":"'Income - Own'!EA79","v":0},{"$f":"'Income - Own'!EB79","v":0},{"$f":"'Income - Own'!EC79","v":0},{"$f":"'Income - Own'!ED79","v":0},{"$f":"'Income - Own'!EE79","v":0},{"$f":"'Income - Own'!EF79","v":0},{"$f":"'Income - Own'!EG79","v":0},{"$f":"'Income - Own'!EH79","v":0},{"$f":"'Income - Own'!EI79","v":0},{"$f":"'Income - Own'!EJ79","v":0},{"$f":"'Income - Own'!EK79","v":0},{"$f":"'Income - Own'!EL79","v":0},{"$f":"'Income - Own'!EM79","v":0},{"$f":"'Income - Own'!EN79","v":0},{"$f":"'Income - Own'!EO79","v":0},{"$f":"'Income - Own'!EP79","v":0},{"$f":"'Income - Own'!EQ79","v":0},{"$f":"'Income - Own'!ER79","v":0},{"$f":"'Income - Own'!ES79","v":0},{"$f":"'Income - Own'!ET79","v":0},{"$f":"'Income - Own'!EU79","v":0},{"$f":"'Income - Own'!EV79","v":0},{"$f":"'Income - Own'!EW79","v":0},{"$f":"'Income - Own'!EX79","v":0},{"$f":"'Income - Own'!EY79","v":0},{"$f":"'Income - Own'!EZ79","v":0},{"$f":"'Income - Own'!FA79","v":0},{"$f":"'Income - Own'!FB79","v":0},{"$f":"'Income - Own'!FC79","v":0},{"$f":"'Income - Own'!FD79","v":0},{"$f":"'Income - Own'!FE79","v":0},{"$f":"'Income - Own'!FF79","v":0},{"$f":"'Income - Own'!FG79","v":0},{"$f":"'Income - Own'!FH79","v":0},{"$f":"'Income - Own'!FI79","v":0},{"$f":"'Income - Own'!FJ79","v":0},{"$f":"'Income - Own'!FK79","v":0},{"$f":"'Income - Own'!FL79","v":0},{"$f":"'Income - Own'!FM79","v":0},{"$f":"'Income - Own'!FN79","v":0},{"$f":"'Income - Own'!FO79","v":0},{"$f":"'Income - Own'!FP79","v":0},{"$f":"'Income - Own'!FQ79","v":0},{"$f":"'Income - Own'!FR79","v":0},{"$f":"'Income - Own'!FS79","v":0},{"$f":"'Income - Own'!FT79","v":0},{"$f":"'Income - Own'!FU79","v":0},{"$f":"'Income - Own'!FV79","v":0},{"$f":"'Income - Own'!FW79","v":0},{"$f":"'Income - Own'!FX79","v":0},{"$f":"'Income - Own'!FY79","v":0},{"$f":"'Income - Own'!FZ79","v":0},{"$f":"'Income - Own'!GA79","v":0},{"$f":"'Income - Own'!GB79","v":0},{"$f":"'Income - Own'!GC79","v":0},{"$f":"'Income - Own'!GD79","v":0},{"$f":"'Income - Own'!GE79","v":0},{"$f":"'Income - Own'!GF79","v":0},{"$f":"'Income - Own'!GG79","v":0},{"$f":"'Income - Own'!GH79","v":0},{"$f":"'Income - Own'!GI79","v":0}]
[358,{"$f":"B357+1","v":69},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B358+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B80","v":0},{"$f":"'Income - Own'!C80","v":0},{"$f":"'Income - Own'!D80","v":0},{"$f":"'Income - Own'!E80","v":0},{"$f":"'Income - Own'!F80","v":0},{"$f":"'Income - Own'!G80","v":0},{"$f":"'Income - Own'!H80","v":0},{"$f":"'Income - Own'!I80","v":0},{"$f":"'Income - Own'!J80","v":0},{"$f":"'Income - Own'!K80","v":0},{"$f":"'Income - Own'!L80","v":0},{"$f":"'Income - Own'!M80","v":0},{"$f":"'Income - Own'!N80","v":0},{"$f":"'Income - Own'!O80","v":0},{"$f":"'Income - Own'!P80","v":0},{"$f":"'Income - Own'!Q80","v":0},{"$f":"'Income - Own'!R80","v":0},{"$f":"'Income - Own'!S80","v":0},{"$f":"'Income - Own'!T80","v":0},{"$f":"'Income - Own'!U80","v":0},{"$f":"'Income - Own'!V80","v":0},{"$f":"'Income - Own'!W80","v":0},{"$f":"'Income - Own'!X80","v":0},{"$f":"'Income - Own'!Y80","v":0},{"$f":"'Income - Own'!Z80","v":0},{"$f":"'Income - Own'!AA80","v":0},{"$f":"'Income - Own'!AB80","v":0},{"$f":"'Income - Own'!AC80","v":0},{"$f":"'Income - Own'!AD80","v":0},{"$f":"'Income - Own'!AE80","v":0},{"$f":"'Income - Own'!AF80","v":0},{"$f":"'Income - Own'!AG80","v":0},{"$f":"'Income - Own'!AH80","v":0},{"$f":"'Income - Own'!AI80","v":0},{"$f":"'Income - Own'!AJ80","v":0},{"$f":"'Income - Own'!AK80","v":0},{"$f":"'Income - Own'!AL80","v":0},{"$f":"'Income - Own'!AM80","v":0},{"$f":"'Income - Own'!AN80","v":0},{"$f":"'Income - Own'!AO80","v":0},{"$f":"'Income - Own'!AP80","v":0},{"$f":"'Income - Own'!AQ80","v":0},{"$f":"'Income - Own'!AR80","v":0},{"$f":"'Income - Own'!AS80","v":0},{"$f":"'Income - Own'!AT80","v":0},{"$f":"'Income - Own'!AU80","v":0},{"$f":"'Income - Own'!AV80","v":0},{"$f":"'Income - Own'!AW80","v":0},{"$f":"'Income - Own'!AX80","v":0},{"$f":"'Income - Own'!AY80","v":0},{"$f":"'Income - Own'!AZ80","v":0},{"$f":"'Income - Own'!BA80","v":0},{"$f":"'Income - Own'!BB80","v":0},{"$f":"'Income - Own'!BC80","v":0},{"$f":"'Income - Own'!BD80","v":0},{"$f":"'Income - Own'!BE80","v":0},{"$f":"'Income - Own'!BF80","v":0},{"$f":"'Income - Own'!BG80","v":0},{"$f":"'Income - Own'!BH80","v":0},{"$f":"'Income - Own'!BI80","v":0},{"$f":"'Income - Own'!BJ80","v":0},{"$f":"'Income - Own'!BK80","v":0},{"$f":"'Income - Own'!BL80","v":0},{"$f":"'Income - Own'!BM80","v":0},{"$f":"'Income - Own'!BN80","v":0},{"$f":"'Income - Own'!BO80","v":0},{"$f":"'Income - Own'!BP80","v":0},{"$f":"'Income - Own'!BQ80","v":0},{"$f":"'Income - Own'!BR80","v":0},{"$f":"'Income - Own'!BS80","v":0},{"$f":"'Income - Own'!BT80","v":0},{"$f":"'Income - Own'!BU80","v":0},{"$f":"'Income - Own'!BV80","v":0},{"$f":"'Income - Own'!BW80","v":0},{"$f":"'Income - Own'!BX80","v":0},{"$f":"'Income - Own'!BY80","v":0},{"$f":"'Income - Own'!BZ80","v":0},{"$f":"'Income - Own'!CA80","v":0},{"$f":"'Income - Own'!CB80","v":0},{"$f":"'Income - Own'!CC80","v":0},{"$f":"'Income - Own'!CD80","v":0},{"$f":"'Income - Own'!CE80","v":0},{"$f":"'Income - Own'!CF80","v":0},{"$f":"'Income - Own'!CG80","v":0},{"$f":"'Income - Own'!CH80","v":0},{"$f":"'Income - Own'!CI80","v":0},{"$f":"'Income - Own'!CJ80","v":0},{"$f":"'Income - Own'!CK80","v":0},{"$f":"'Income - Own'!CL80","v":0},{"$f":"'Income - Own'!CM80","v":0},{"$f":"'Income - Own'!CN80","v":0},{"$f":"'Income - Own'!CO80","v":0},{"$f":"'Income - Own'!CP80","v":0},{"$f":"'Income - Own'!CQ80","v":0},{"$f":"'Income - Own'!CR80","v":0},{"$f":"'Income - Own'!CS80","v":0},{"$f":"'Income - Own'!CT80","v":0},{"$f":"'Income - Own'!CU80","v":0},{"$f":"'Income - Own'!CV80","v":0},{"$f":"'Income - Own'!CW80","v":0},{"$f":"'Income - Own'!CX80","v":0},{"$f":"'Income - Own'!CY80","v":0},{"$f":"'Income - Own'!CZ80","v":0},{"$f":"'Income - Own'!DA80","v":0},{"$f":"'Income - Own'!DB80","v":0},{"$f":"'Income - Own'!DC80","v":0},{"$f":"'Income - Own'!DD80","v":0},{"$f":"'Income - Own'!DE80","v":0},{"$f":"'Income - Own'!DF80","v":0},{"$f":"'Income - Own'!DG80","v":0},{"$f":"'Income - Own'!DH80","v":0},{"$f":"'Income - Own'!DI80","v":0},{"$f":"'Income - Own'!DJ80","v":0},{"$f":"'Income - Own'!DK80","v":0},{"$f":"'Income - Own'!DL80","v":0},{"$f":"'Income - Own'!DM80","v":0},{"$f":"'Income - Own'!DN80","v":0},{"$f":"'Income - Own'!DO80","v":0},{"$f":"'Income - Own'!DP80","v":0},{"$f":"'Income - Own'!DQ80","v":0},{"$f":"'Income - Own'!DR80","v":0},{"$f":"'Income - Own'!DS80","v":0},{"$f":"'Income - Own'!DT80","v":0},{"$f":"'Income - Own'!DU80","v":0},{"$f":"'Income - Own'!DV80","v":0},{"$f":"'Income - Own'!DW80","v":0},{"$f":"'Income - Own'!DX80","v":0},{"$f":"'Income - Own'!DY80","v":0},{"$f":"'Income - Own'!DZ80","v":0},{"$f":"'Income - Own'!EA80","v":0},{"$f":"'Income - Own'!EB80","v":0},{"$f":"'Income - Own'!EC80","v":0},{"$f":"'Income - Own'!ED80","v":0},{"$f":"'Income - Own'!EE80","v":0},{"$f":"'Income - Own'!EF80","v":0},{"$f":"'Income - Own'!EG80","v":0},{"$f":"'Income - Own'!EH80","v":0},{"$f":"'Income - Own'!EI80","v":0},{"$f":"'Income - Own'!EJ80","v":0},{"$f":"'Income - Own'!EK80","v":0},{"$f":"'Income - Own'!EL80","v":0},{"$f":"'Income - Own'!EM80","v":0},{"$f":"'Income - Own'!EN80","v":0},{"$f":"'Income - Own'!EO80","v":0},{"$f":"'Income - Own'!EP80","v":0},{"$f":"'Income - Own'!EQ80","v":0},{"$f":"'Income - Own'!ER80","v":0},{"$f":"'Income - Own'!ES80","v":0},{"$f":"'Income - Own'!ET80","v":0},{"$f":"'Income - Own'!EU80","v":0},{"$f":"'Income - Own'!EV80","v":0},{"$f":"'Income - Own'!EW80","v":0},{"$f":"'Income - Own'!EX80","v":0},{"$f":"'Income - Own'!EY80","v":0},{"$f":"'Income - Own'!EZ80","v":0},{"$f":"'Income - Own'!FA80","v":0},{"$f":"'Income - Own'!FB80","v":0},{"$f":"'Income - Own'!FC80","v":0},{"$f":"'Income - Own'!FD80","v":0},{"$f":"'Income - Own'!FE80","v":0},{"$f":"'Income - Own'!FF80","v":0},{"$f":"'Income - Own'!FG80","v":0},{"$f":"'Income - Own'!FH80","v":0},{"$f":"'Income - Own'!FI80","v":0},{"$f":"'Income - Own'!FJ80","v":0},{"$f":"'Income - Own'!FK80","v":0},{"$f":"'Income - Own'!FL80","v":0},{"$f":"'Income - Own'!FM80","v":0},{"$f":"'Income - Own'!FN80","v":0},{"$f":"'Income - Own'!FO80","v":0},{"$f":"'Income - Own'!FP80","v":0},{"$f":"'Income - Own'!FQ80","v":0},{"$f":"'Income - Own'!FR80","v":0},{"$f":"'Income - Own'!FS80","v":0},{"$f":"'Income - Own'!FT80","v":0},{"$f":"'Income - Own'!FU80","v":0},{"$f":"'Income - Own'!FV80","v":0},{"$f":"'Income - Own'!FW80","v":0},{"$f":"'Income - Own'!FX80","v":0},{"$f":"'Income - Own'!FY80","v":0},{"$f":"'Income - Own'!FZ80","v":0},{"$f":"'Income - Own'!GA80","v":0},{"$f":"'Income - Own'!GB80","v":0},{"$f":"'Income - Own'!GC80","v":0},{"$f":"'Income - Own'!GD80","v":0},{"$f":"'Income - Own'!GE80","v":0},{"$f":"'Income - Own'!GF80","v":0},{"$f":"'Income - Own'!GG80","v":0},{"$f":"'Income - Own'!GH80","v":0},{"$f":"'Income - Own'!GI80","v":0}]
[359,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B359+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B81","v":0},{"$f":"'Income - Own'!C81","v":0},{"$f":"'Income - Own'!D81","v":0},{"$f":"'Income - Own'!E81","v":0},{"$f":"'Income - Own'!F81","v":0},{"$f":"'Income - Own'!G81","v":0},{"$f":"'Income - Own'!H81","v":0},{"$f":"'Income - Own'!I81","v":0},{"$f":"'Income - Own'!J81","v":0},{"$f":"'Income - Own'!K81","v":0},{"$f":"'Income - Own'!L81","v":0},{"$f":"'Income - Own'!M81","v":0},{"$f":"'Income - Own'!N81","v":0},{"$f":"'Income - Own'!O81","v":0},{"$f":"'Income - Own'!P81","v":0},{"$f":"'Income - Own'!Q81","v":0},{"$f":"'Income - Own'!R81","v":0},{"$f":"'Income - Own'!S81","v":0},{"$f":"'Income - Own'!T81","v":0},{"$f":"'Income - Own'!U81","v":0},{"$f":"'Income - Own'!V81","v":0},{"$f":"'Income - Own'!W81","v":0},{"$f":"'Income - Own'!X81","v":0},{"$f":"'Income - Own'!Y81","v":0},{"$f":"'Income - Own'!Z81","v":0},{"$f":"'Income - Own'!AA81","v":0},{"$f":"'Income - Own'!AB81","v":0},{"$f":"'Income - Own'!AC81","v":0},{"$f":"'Income - Own'!AD81","v":0},{"$f":"'Income - Own'!AE81","v":0},{"$f":"'Income - Own'!AF81","v":0},{"$f":"'Income - Own'!AG81","v":0},{"$f":"'Income - Own'!AH81","v":0},{"$f":"'Income - Own'!AI81","v":0},{"$f":"'Income - Own'!AJ81","v":0},{"$f":"'Income - Own'!AK81","v":0},{"$f":"'Income - Own'!AL81","v":0},{"$f":"'Income - Own'!AM81","v":0},{"$f":"'Income - Own'!AN81","v":0},{"$f":"'Income - Own'!AO81","v":0},{"$f":"'Income - Own'!AP81","v":0},{"$f":"'Income - Own'!AQ81","v":0},{"$f":"'Income - Own'!AR81","v":0},{"$f":"'Income - Own'!AS81","v":0},{"$f":"'Income - Own'!AT81","v":0},{"$f":"'Income - Own'!AU81","v":0},{"$f":"'Income - Own'!AV81","v":0},{"$f":"'Income - Own'!AW81","v":0},{"$f":"'Income - Own'!AX81","v":0},{"$f":"'Income - Own'!AY81","v":0},{"$f":"'Income - Own'!AZ81","v":0},{"$f":"'Income - Own'!BA81","v":0},{"$f":"'Income - Own'!BB81","v":0},{"$f":"'Income - Own'!BC81","v":0},{"$f":"'Income - Own'!BD81","v":0},{"$f":"'Income - Own'!BE81","v":0},{"$f":"'Income - Own'!BF81","v":0},{"$f":"'Income - Own'!BG81","v":0},{"$f":"'Income - Own'!BH81","v":0},{"$f":"'Income - Own'!BI81","v":0},{"$f":"'Income - Own'!BJ81","v":0},{"$f":"'Income - Own'!BK81","v":0},{"$f":"'Income - Own'!BL81","v":0},{"$f":"'Income - Own'!BM81","v":0},{"$f":"'Income - Own'!BN81","v":0},{"$f":"'Income - Own'!BO81","v":0},{"$f":"'Income - Own'!BP81","v":0},{"$f":"'Income - Own'!BQ81","v":0},{"$f":"'Income - Own'!BR81","v":0},{"$f":"'Income - Own'!BS81","v":0},{"$f":"'Income - Own'!BT81","v":0},{"$f":"'Income - Own'!BU81","v":0},{"$f":"'Income - Own'!BV81","v":0},{"$f":"'Income - Own'!BW81","v":0},{"$f":"'Income - Own'!BX81","v":0},{"$f":"'Income - Own'!BY81","v":0},{"$f":"'Income - Own'!BZ81","v":0},{"$f":"'Income - Own'!CA81","v":0},{"$f":"'Income - Own'!CB81","v":0},{"$f":"'Income - Own'!CC81","v":0},{"$f":"'Income - Own'!CD81","v":0},{"$f":"'Income - Own'!CE81","v":0},{"$f":"'Income - Own'!CF81","v":0},{"$f":"'Income - Own'!CG81","v":0},{"$f":"'Income - Own'!CH81","v":0},{"$f":"'Income - Own'!CI81","v":0},{"$f":"'Income - Own'!CJ81","v":0},{"$f":"'Income - Own'!CK81","v":0},{"$f":"'Income - Own'!CL81","v":0},{"$f":"'Income - Own'!CM81","v":0},{"$f":"'Income - Own'!CN81","v":0},{"$f":"'Income - Own'!CO81","v":0},{"$f":"'Income - Own'!CP81","v":0},{"$f":"'Income - Own'!CQ81","v":0},{"$f":"'Income - Own'!CR81","v":0},{"$f":"'Income - Own'!CS81","v":0},{"$f":"'Income - Own'!CT81","v":0},{"$f":"'Income - Own'!CU81","v":0},{"$f":"'Income - Own'!CV81","v":0},{"$f":"'Income - Own'!CW81","v":0},{"$f":"'Income - Own'!CX81","v":0},{"$f":"'Income - Own'!CY81","v":0},{"$f":"'Income - Own'!CZ81","v":0},{"$f":"'Income - Own'!DA81","v":0},{"$f":"'Income - Own'!DB81","v":0},{"$f":"'Income - Own'!DC81","v":0},{"$f":"'Income - Own'!DD81","v":0},{"$f":"'Income - Own'!DE81","v":0},{"$f":"'Income - Own'!DF81","v":0},{"$f":"'Income - Own'!DG81","v":0},{"$f":"'Income - Own'!DH81","v":0},{"$f":"'Income - Own'!DI81","v":0},{"$f":"'Income - Own'!DJ81","v":0},{"$f":"'Income - Own'!DK81","v":0},{"$f":"'Income - Own'!DL81","v":0},{"$f":"'Income - Own'!DM81","v":0},{"$f":"'Income - Own'!DN81","v":0},{"$f":"'Income - Own'!DO81","v":0},{"$f":"'Income - Own'!DP81","v":0},{"$f":"'Income - Own'!DQ81","v":0},{"$f":"'Income - Own'!DR81","v":0},{"$f":"'Income - Own'!DS81","v":0},{"$f":"'Income - Own'!DT81","v":0},{"$f":"'Income - Own'!DU81","v":0},{"$f":"'Income - Own'!DV81","v":0},{"$f":"'Income - Own'!DW81","v":0},{"$f":"'Income - Own'!DX81","v":0},{"$f":"'Income - Own'!DY81","v":0},{"$f":"'Income - Own'!DZ81","v":0},{"$f":"'Income - Own'!EA81","v":0},{"$f":"'Income - Own'!EB81","v":0},{"$f":"'Income - Own'!EC81","v":0},{"$f":"'Income - Own'!ED81","v":0},{"$f":"'Income - Own'!EE81","v":0},{"$f":"'Income - Own'!EF81","v":0},{"$f":"'Income - Own'!EG81","v":0},{"$f":"'Income - Own'!EH81","v":0},{"$f":"'Income - Own'!EI81","v":0},{"$f":"'Income - Own'!EJ81","v":0},{"$f":"'Income - Own'!EK81","v":0},{"$f":"'Income - Own'!EL81","v":0},{"$f":"'Income - Own'!EM81","v":0},{"$f":"'Income - Own'!EN81","v":0},{"$f":"'Income - Own'!EO81","v":0},{"$f":"'Income - Own'!EP81","v":0},{"$f":"'Income - Own'!EQ81","v":0},{"$f":"'Income - Own'!ER81","v":0},{"$f":"'Income - Own'!ES81","v":0},{"$f":"'Income - Own'!ET81","v":0},{"$f":"'Income - Own'!EU81","v":0},{"$f":"'Income - Own'!EV81","v":0},{"$f":"'Income - Own'!EW81","v":0},{"$f":"'Income - Own'!EX81","v":0},{"$f":"'Income - Own'!EY81","v":0},{"$f":"'Income - Own'!EZ81","v":0},{"$f":"'Income - Own'!FA81","v":0},{"$f":"'Income - Own'!FB81","v":0},{"$f":"'Income - Own'!FC81","v":0},{"$f":"'Income - Own'!FD81","v":0},{"$f":"'Income - Own'!FE81","v":0},{"$f":"'Income - Own'!FF81","v":0},{"$f":"'Income - Own'!FG81","v":0},{"$f":"'Income - Own'!FH81","v":0},{"$f":"'Income - Own'!FI81","v":0},{"$f":"'Income - Own'!FJ81","v":0},{"$f":"'Income - Own'!FK81","v":0},{"$f":"'Income - Own'!FL81","v":0},{"$f":"'Income - Own'!FM81","v":0},{"$f":"'Income - Own'!FN81","v":0},{"$f":"'Income - Own'!FO81","v":0},{"$f":"'Income - Own'!FP81","v":0},{"$f":"'Income - Own'!FQ81","v":0},{"$f":"'Income - Own'!FR81","v":0},{"$f":"'Income - Own'!FS81","v":0},{"$f":"'Income - Own'!FT81","v":0},{"$f":"'Income - Own'!FU81","v":0},{"$f":"'Income - Own'!FV81","v":0},{"$f":"'Income - Own'!FW81","v":0},{"$f":"'Income - Own'!FX81","v":0},{"$f":"'Income - Own'!FY81","v":0},{"$f":"'Income - Own'!FZ81","v":0},{"$f":"'Income - Own'!GA81","v":0},{"$f":"'Income - Own'!GB81","v":0},{"$f":"'Income - Own'!GC81","v":0},{"$f":"'Income - Own'!GD81","v":0},{"$f":"'Income - Own'!GE81","v":0},{"$f":"'Income - Own'!GF81","v":0},{"$f":"'Income - Own'!GG81","v":0},{"$f":"'Income - Own'!GH81","v":0},{"$f":"'Income - Own'!GI81","v":0}]
[360,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B360+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B82","v":0},{"$f":"'Income - Own'!C82","v":0},{"$f":"'Income - Own'!D82","v":0},{"$f":"'Income - Own'!E82","v":0},{"$f":"'Income - Own'!F82","v":0},{"$f":"'Income - Own'!G82","v":0},{"$f":"'Income - Own'!H82","v":0},{"$f":"'Income - Own'!I82","v":0},{"$f":"'Income - Own'!J82","v":0},{"$f":"'Income - Own'!K82","v":0},{"$f":"'Income - Own'!L82","v":0},{"$f":"'Income - Own'!M82","v":0},{"$f":"'Income - Own'!N82","v":0},{"$f":"'Income - Own'!O82","v":0},{"$f":"'Income - Own'!P82","v":0},{"$f":"'Income - Own'!Q82","v":0},{"$f":"'Income - Own'!R82","v":0},{"$f":"'Income - Own'!S82","v":0},{"$f":"'Income - Own'!T82","v":0},{"$f":"'Income - Own'!U82","v":0},{"$f":"'Income - Own'!V82","v":0},{"$f":"'Income - Own'!W82","v":0},{"$f":"'Income - Own'!X82","v":0},{"$f":"'Income - Own'!Y82","v":0},{"$f":"'Income - Own'!Z82","v":0},{"$f":"'Income - Own'!AA82","v":0},{"$f":"'Income - Own'!AB82","v":0},{"$f":"'Income - Own'!AC82","v":0},{"$f":"'Income - Own'!AD82","v":0},{"$f":"'Income - Own'!AE82","v":0},{"$f":"'Income - Own'!AF82","v":0},{"$f":"'Income - Own'!AG82","v":0},{"$f":"'Income - Own'!AH82","v":0},{"$f":"'Income - Own'!AI82","v":0},{"$f":"'Income - Own'!AJ82","v":0},{"$f":"'Income - Own'!AK82","v":0},{"$f":"'Income - Own'!AL82","v":0},{"$f":"'Income - Own'!AM82","v":0},{"$f":"'Income - Own'!AN82","v":0},{"$f":"'Income - Own'!AO82","v":0},{"$f":"'Income - Own'!AP82","v":0},{"$f":"'Income - Own'!AQ82","v":0},{"$f":"'Income - Own'!AR82","v":0},{"$f":"'Income - Own'!AS82","v":0},{"$f":"'Income - Own'!AT82","v":0},{"$f":"'Income - Own'!AU82","v":0},{"$f":"'Income - Own'!AV82","v":0},{"$f":"'Income - Own'!AW82","v":0},{"$f":"'Income - Own'!AX82","v":0},{"$f":"'Income - Own'!AY82","v":0},{"$f":"'Income - Own'!AZ82","v":0},{"$f":"'Income - Own'!BA82","v":0},{"$f":"'Income - Own'!BB82","v":0},{"$f":"'Income - Own'!BC82","v":0},{"$f":"'Income - Own'!BD82","v":0},{"$f":"'Income - Own'!BE82","v":0},{"$f":"'Income - Own'!BF82","v":0},{"$f":"'Income - Own'!BG82","v":0},{"$f":"'Income - Own'!BH82","v":0},{"$f":"'Income - Own'!BI82","v":0},{"$f":"'Income - Own'!BJ82","v":0},{"$f":"'Income - Own'!BK82","v":0},{"$f":"'Income - Own'!BL82","v":0},{"$f":"'Income - Own'!BM82","v":0},{"$f":"'Income - Own'!BN82","v":0},{"$f":"'Income - Own'!BO82","v":0},{"$f":"'Income - Own'!BP82","v":0},{"$f":"'Income - Own'!BQ82","v":0},{"$f":"'Income - Own'!BR82","v":0},{"$f":"'Income - Own'!BS82","v":0},{"$f":"'Income - Own'!BT82","v":0},{"$f":"'Income - Own'!BU82","v":0},{"$f":"'Income - Own'!BV82","v":0},{"$f":"'Income - Own'!BW82","v":0},{"$f":"'Income - Own'!BX82","v":0},{"$f":"'Income - Own'!BY82","v":0},{"$f":"'Income - Own'!BZ82","v":0},{"$f":"'Income - Own'!CA82","v":0},{"$f":"'Income - Own'!CB82","v":0},{"$f":"'Income - Own'!CC82","v":0},{"$f":"'Income - Own'!CD82","v":0},{"$f":"'Income - Own'!CE82","v":0},{"$f":"'Income - Own'!CF82","v":0},{"$f":"'Income - Own'!CG82","v":0},{"$f":"'Income - Own'!CH82","v":0},{"$f":"'Income - Own'!CI82","v":0},{"$f":"'Income - Own'!CJ82","v":0},{"$f":"'Income - Own'!CK82","v":0},{"$f":"'Income - Own'!CL82","v":0},{"$f":"'Income - Own'!CM82","v":0},{"$f":"'Income - Own'!CN82","v":0},{"$f":"'Income - Own'!CO82","v":0},{"$f":"'Income - Own'!CP82","v":0},{"$f":"'Income - Own'!CQ82","v":0},{"$f":"'Income - Own'!CR82","v":0},{"$f":"'Income - Own'!CS82","v":0},{"$f":"'Income - Own'!CT82","v":0},{"$f":"'Income - Own'!CU82","v":0},{"$f":"'Income - Own'!CV82","v":0},{"$f":"'Income - Own'!CW82","v":0},{"$f":"'Income - Own'!CX82","v":0},{"$f":"'Income - Own'!CY82","v":0},{"$f":"'Income - Own'!CZ82","v":0},{"$f":"'Income - Own'!DA82","v":0},{"$f":"'Income - Own'!DB82","v":0},{"$f":"'Income - Own'!DC82","v":0},{"$f":"'Income - Own'!DD82","v":0},{"$f":"'Income - Own'!DE82","v":0},{"$f":"'Income - Own'!DF82","v":0},{"$f":"'Income - Own'!DG82","v":0},{"$f":"'Income - Own'!DH82","v":0},{"$f":"'Income - Own'!DI82","v":0},{"$f":"'Income - Own'!DJ82","v":0},{"$f":"'Income - Own'!DK82","v":0},{"$f":"'Income - Own'!DL82","v":0},{"$f":"'Income - Own'!DM82","v":0},{"$f":"'Income - Own'!DN82","v":0},{"$f":"'Income - Own'!DO82","v":0},{"$f":"'Income - Own'!DP82","v":0},{"$f":"'Income - Own'!DQ82","v":0},{"$f":"'Income - Own'!DR82","v":0},{"$f":"'Income - Own'!DS82","v":0},{"$f":"'Income - Own'!DT82","v":0},{"$f":"'Income - Own'!DU82","v":0},{"$f":"'Income - Own'!DV82","v":0},{"$f":"'Income - Own'!DW82","v":0},{"$f":"'Income - Own'!DX82","v":0},{"$f":"'Income - Own'!DY82","v":0},{"$f":"'Income - Own'!DZ82","v":0},{"$f":"'Income - Own'!EA82","v":0},{"$f":"'Income - Own'!EB82","v":0},{"$f":"'Income - Own'!EC82","v":0},{"$f":"'Income - Own'!ED82","v":0},{"$f":"'Income - Own'!EE82","v":0},{"$f":"'Income - Own'!EF82","v":0},{"$f":"'Income - Own'!EG82","v":0},{"$f":"'Income - Own'!EH82","v":0},{"$f":"'Income - Own'!EI82","v":0},{"$f":"'Income - Own'!EJ82","v":0},{"$f":"'Income - Own'!EK82","v":0},{"$f":"'Income - Own'!EL82","v":0},{"$f":"'Income - Own'!EM82","v":0},{"$f":"'Income - Own'!EN82","v":0},{"$f":"'Income - Own'!EO82","v":0},{"$f":"'Income - Own'!EP82","v":0},{"$f":"'Income - Own'!EQ82","v":0},{"$f":"'Income - Own'!ER82","v":0},{"$f":"'Income - Own'!ES82","v":0},{"$f":"'Income - Own'!ET82","v":0},{"$f":"'Income - Own'!EU82","v":0},{"$f":"'Income - Own'!EV82","v":0},{"$f":"'Income - Own'!EW82","v":0},{"$f":"'Income - Own'!EX82","v":0},{"$f":"'Income - Own'!EY82","v":0},{"$f":"'Income - Own'!EZ82","v":0},{"$f":"'Income - Own'!FA82","v":0},{"$f":"'Income - Own'!FB82","v":0},{"$f":"'Income - Own'!FC82","v":0},{"$f":"'Income - Own'!FD82","v":0},{"$f":"'Income - Own'!FE82","v":0},{"$f":"'Income - Own'!FF82","v":0},{"$f":"'Income - Own'!FG82","v":0},{"$f":"'Income - Own'!FH82","v":0},{"$f":"'Income - Own'!FI82","v":0},{"$f":"'Income - Own'!FJ82","v":0},{"$f":"'Income - Own'!FK82","v":0},{"$f":"'Income - Own'!FL82","v":0},{"$f":"'Income - Own'!FM82","v":0},{"$f":"'Income - Own'!FN82","v":0},{"$f":"'Income - Own'!FO82","v":0},{"$f":"'Income - Own'!FP82","v":0},{"$f":"'Income - Own'!FQ82","v":0},{"$f":"'Income - Own'!FR82","v":0},{"$f":"'Income - Own'!FS82","v":0},{"$f":"'Income - Own'!FT82","v":0},{"$f":"'Income - Own'!FU82","v":0},{"$f":"'Income - Own'!FV82","v":0},{"$f":"'Income - Own'!FW82","v":0},{"$f":"'Income - Own'!FX82","v":0},{"$f":"'Income - Own'!FY82","v":0},{"$f":"'Income - Own'!FZ82","v":0},{"$f":"'Income - Own'!GA82","v":0},{"$f":"'Income - Own'!GB82","v":0},{"$f":"'Income - Own'!GC82","v":0},{"$f":"'Income - Own'!GD82","v":0},{"$f":"'Income - Own'!GE82","v":0},{"$f":"'Income - Own'!GF82","v":0},{"$f":"'Income - Own'!GG82","v":0},{"$f":"'Income - Own'!GH82","v":0},{"$f":"'Income - Own'!GI82","v":0}]
[361,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B361+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B83","v":0},{"$f":"'Income - Own'!C83","v":0},{"$f":"'Income - Own'!D83","v":0},{"$f":"'Income - Own'!E83","v":0},{"$f":"'Income - Own'!F83","v":0},{"$f":"'Income - Own'!G83","v":0},{"$f":"'Income - Own'!H83","v":0},{"$f":"'Income - Own'!I83","v":0},{"$f":"'Income - Own'!J83","v":0},{"$f":"'Income - Own'!K83","v":0},{"$f":"'Income - Own'!L83","v":0},{"$f":"'Income - Own'!M83","v":0},{"$f":"'Income - Own'!N83","v":0},{"$f":"'Income - Own'!O83","v":0},{"$f":"'Income - Own'!P83","v":0},{"$f":"'Income - Own'!Q83","v":0},{"$f":"'Income - Own'!R83","v":0},{"$f":"'Income - Own'!S83","v":0},{"$f":"'Income - Own'!T83","v":0},{"$f":"'Income - Own'!U83","v":0},{"$f":"'Income - Own'!V83","v":0},{"$f":"'Income - Own'!W83","v":0},{"$f":"'Income - Own'!X83","v":0},{"$f":"'Income - Own'!Y83","v":0},{"$f":"'Income - Own'!Z83","v":0},{"$f":"'Income - Own'!AA83","v":0},{"$f":"'Income - Own'!AB83","v":0},{"$f":"'Income - Own'!AC83","v":0},{"$f":"'Income - Own'!AD83","v":0},{"$f":"'Income - Own'!AE83","v":0},{"$f":"'Income - Own'!AF83","v":0},{"$f":"'Income - Own'!AG83","v":0},{"$f":"'Income - Own'!AH83","v":0},{"$f":"'Income - Own'!AI83","v":0},{"$f":"'Income - Own'!AJ83","v":0},{"$f":"'Income - Own'!AK83","v":0},{"$f":"'Income - Own'!AL83","v":0},{"$f":"'Income - Own'!AM83","v":0},{"$f":"'Income - Own'!AN83","v":0},{"$f":"'Income - Own'!AO83","v":0},{"$f":"'Income - Own'!AP83","v":0},{"$f":"'Income - Own'!AQ83","v":0},{"$f":"'Income - Own'!AR83","v":0},{"$f":"'Income - Own'!AS83","v":0},{"$f":"'Income - Own'!AT83","v":0},{"$f":"'Income - Own'!AU83","v":0},{"$f":"'Income - Own'!AV83","v":0},{"$f":"'Income - Own'!AW83","v":0},{"$f":"'Income - Own'!AX83","v":0},{"$f":"'Income - Own'!AY83","v":0},{"$f":"'Income - Own'!AZ83","v":0},{"$f":"'Income - Own'!BA83","v":0},{"$f":"'Income - Own'!BB83","v":0},{"$f":"'Income - Own'!BC83","v":0},{"$f":"'Income - Own'!BD83","v":0},{"$f":"'Income - Own'!BE83","v":0},{"$f":"'Income - Own'!BF83","v":0},{"$f":"'Income - Own'!BG83","v":0},{"$f":"'Income - Own'!BH83","v":0},{"$f":"'Income - Own'!BI83","v":0},{"$f":"'Income - Own'!BJ83","v":0},{"$f":"'Income - Own'!BK83","v":0},{"$f":"'Income - Own'!BL83","v":0},{"$f":"'Income - Own'!BM83","v":0},{"$f":"'Income - Own'!BN83","v":0},{"$f":"'Income - Own'!BO83","v":0},{"$f":"'Income - Own'!BP83","v":0},{"$f":"'Income - Own'!BQ83","v":0},{"$f":"'Income - Own'!BR83","v":0},{"$f":"'Income - Own'!BS83","v":0},{"$f":"'Income - Own'!BT83","v":0},{"$f":"'Income - Own'!BU83","v":0},{"$f":"'Income - Own'!BV83","v":0},{"$f":"'Income - Own'!BW83","v":0},{"$f":"'Income - Own'!BX83","v":0},{"$f":"'Income - Own'!BY83","v":0},{"$f":"'Income - Own'!BZ83","v":0},{"$f":"'Income - Own'!CA83","v":0},{"$f":"'Income - Own'!CB83","v":0},{"$f":"'Income - Own'!CC83","v":0},{"$f":"'Income - Own'!CD83","v":0},{"$f":"'Income - Own'!CE83","v":0},{"$f":"'Income - Own'!CF83","v":0},{"$f":"'Income - Own'!CG83","v":0},{"$f":"'Income - Own'!CH83","v":0},{"$f":"'Income - Own'!CI83","v":0},{"$f":"'Income - Own'!CJ83","v":0},{"$f":"'Income - Own'!CK83","v":0},{"$f":"'Income - Own'!CL83","v":0},{"$f":"'Income - Own'!CM83","v":0},{"$f":"'Income - Own'!CN83","v":0},{"$f":"'Income - Own'!CO83","v":0},{"$f":"'Income - Own'!CP83","v":0},{"$f":"'Income - Own'!CQ83","v":0},{"$f":"'Income - Own'!CR83","v":0},{"$f":"'Income - Own'!CS83","v":0},{"$f":"'Income - Own'!CT83","v":0},{"$f":"'Income - Own'!CU83","v":0},{"$f":"'Income - Own'!CV83","v":0},{"$f":"'Income - Own'!CW83","v":0},{"$f":"'Income - Own'!CX83","v":0},{"$f":"'Income - Own'!CY83","v":0},{"$f":"'Income - Own'!CZ83","v":0},{"$f":"'Income - Own'!DA83","v":0},{"$f":"'Income - Own'!DB83","v":0},{"$f":"'Income - Own'!DC83","v":0},{"$f":"'Income - Own'!DD83","v":0},{"$f":"'Income - Own'!DE83","v":0},{"$f":"'Income - Own'!DF83","v":0},{"$f":"'Income - Own'!DG83","v":0},{"$f":"'Income - Own'!DH83","v":0},{"$f":"'Income - Own'!DI83","v":0},{"$f":"'Income - Own'!DJ83","v":0},{"$f":"'Income - Own'!DK83","v":0},{"$f":"'Income - Own'!DL83","v":0},{"$f":"'Income - Own'!DM83","v":0},{"$f":"'Income - Own'!DN83","v":0},{"$f":"'Income - Own'!DO83","v":0},{"$f":"'Income - Own'!DP83","v":0},{"$f":"'Income - Own'!DQ83","v":0},{"$f":"'Income - Own'!DR83","v":0},{"$f":"'Income - Own'!DS83","v":0},{"$f":"'Income - Own'!DT83","v":0},{"$f":"'Income - Own'!DU83","v":0},{"$f":"'Income - Own'!DV83","v":0},{"$f":"'Income - Own'!DW83","v":0},{"$f":"'Income - Own'!DX83","v":0},{"$f":"'Income - Own'!DY83","v":0},{"$f":"'Income - Own'!DZ83","v":0},{"$f":"'Income - Own'!EA83","v":0},{"$f":"'Income - Own'!EB83","v":0},{"$f":"'Income - Own'!EC83","v":0},{"$f":"'Income - Own'!ED83","v":0},{"$f":"'Income - Own'!EE83","v":0},{"$f":"'Income - Own'!EF83","v":0},{"$f":"'Income - Own'!EG83","v":0},{"$f":"'Income - Own'!EH83","v":0},{"$f":"'Income - Own'!EI83","v":0},{"$f":"'Income - Own'!EJ83","v":0},{"$f":"'Income - Own'!EK83","v":0},{"$f":"'Income - Own'!EL83","v":0},{"$f":"'Income - Own'!EM83","v":0},{"$f":"'Income - Own'!EN83","v":0},{"$f":"'Income - Own'!EO83","v":0},{"$f":"'Income - Own'!EP83","v":0},{"$f":"'Income - Own'!EQ83","v":0},{"$f":"'Income - Own'!ER83","v":0},{"$f":"'Income - Own'!ES83","v":0},{"$f":"'Income - Own'!ET83","v":0},{"$f":"'Income - Own'!EU83","v":0},{"$f":"'Income - Own'!EV83","v":0},{"$f":"'Income - Own'!EW83","v":0},{"$f":"'Income - Own'!EX83","v":0},{"$f":"'Income - Own'!EY83","v":0},{"$f":"'Income - Own'!EZ83","v":0},{"$f":"'Income - Own'!FA83","v":0},{"$f":"'Income - Own'!FB83","v":0},{"$f":"'Income - Own'!FC83","v":0},{"$f":"'Income - Own'!FD83","v":0},{"$f":"'Income - Own'!FE83","v":0},{"$f":"'Income - Own'!FF83","v":0},{"$f":"'Income - Own'!FG83","v":0},{"$f":"'Income - Own'!FH83","v":0},{"$f":"'Income - Own'!FI83","v":0},{"$f":"'Income - Own'!FJ83","v":0},{"$f":"'Income - Own'!FK83","v":0},{"$f":"'Income - Own'!FL83","v":0},{"$f":"'Income - Own'!FM83","v":0},{"$f":"'Income - Own'!FN83","v":0},{"$f":"'Income - Own'!FO83","v":0},{"$f":"'Income - Own'!FP83","v":0},{"$f":"'Income - Own'!FQ83","v":0},{"$f":"'Income - Own'!FR83","v":0},{"$f":"'Income - Own'!FS83","v":0},{"$f":"'Income - Own'!FT83","v":0},{"$f":"'Income - Own'!FU83","v":0},{"$f":"'Income - Own'!FV83","v":0},{"$f":"'Income - Own'!FW83","v":0},{"$f":"'Income - Own'!FX83","v":0},{"$f":"'Income - Own'!FY83","v":0},{"$f":"'Income - Own'!FZ83","v":0},{"$f":"'Income - Own'!GA83","v":0},{"$f":"'Income - Own'!GB83","v":0},{"$f":"'Income - Own'!GC83","v":0},{"$f":"'Income - Own'!GD83","v":0},{"$f":"'Income - Own'!GE83","v":0},{"$f":"'Income - Own'!GF83","v":0},{"$f":"'Income - Own'!GG83","v":0},{"$f":"'Income - Own'!GH83","v":0},{"$f":"'Income - Own'!GI83","v":0}]
[362,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B362+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B84","v":0},{"$f":"'Income - Own'!C84","v":0},{"$f":"'Income - Own'!D84","v":0},{"$f":"'Income - Own'!E84","v":0},{"$f":"'Income - Own'!F84","v":0},{"$f":"'Income - Own'!G84","v":0},{"$f":"'Income - Own'!H84","v":0},{"$f":"'Income - Own'!I84","v":0},{"$f":"'Income - Own'!J84","v":0},{"$f":"'Income - Own'!K84","v":0},{"$f":"'Income - Own'!L84","v":0},{"$f":"'Income - Own'!M84","v":0},{"$f":"'Income - Own'!N84","v":0},{"$f":"'Income - Own'!O84","v":0},{"$f":"'Income - Own'!P84","v":0},{"$f":"'Income - Own'!Q84","v":0},{"$f":"'Income - Own'!R84","v":0},{"$f":"'Income - Own'!S84","v":0},{"$f":"'Income - Own'!T84","v":0},{"$f":"'Income - Own'!U84","v":0},{"$f":"'Income - Own'!V84","v":0},{"$f":"'Income - Own'!W84","v":0},{"$f":"'Income - Own'!X84","v":0},{"$f":"'Income - Own'!Y84","v":0},{"$f":"'Income - Own'!Z84","v":0},{"$f":"'Income - Own'!AA84","v":0},{"$f":"'Income - Own'!AB84","v":0},{"$f":"'Income - Own'!AC84","v":0},{"$f":"'Income - Own'!AD84","v":0},{"$f":"'Income - Own'!AE84","v":0},{"$f":"'Income - Own'!AF84","v":0},{"$f":"'Income - Own'!AG84","v":0},{"$f":"'Income - Own'!AH84","v":0},{"$f":"'Income - Own'!AI84","v":0},{"$f":"'Income - Own'!AJ84","v":0},{"$f":"'Income - Own'!AK84","v":0},{"$f":"'Income - Own'!AL84","v":0},{"$f":"'Income - Own'!AM84","v":0},{"$f":"'Income - Own'!AN84","v":0},{"$f":"'Income - Own'!AO84","v":0},{"$f":"'Income - Own'!AP84","v":0},{"$f":"'Income - Own'!AQ84","v":0},{"$f":"'Income - Own'!AR84","v":0},{"$f":"'Income - Own'!AS84","v":0},{"$f":"'Income - Own'!AT84","v":0},{"$f":"'Income - Own'!AU84","v":0},{"$f":"'Income - Own'!AV84","v":0},{"$f":"'Income - Own'!AW84","v":0},{"$f":"'Income - Own'!AX84","v":0},{"$f":"'Income - Own'!AY84","v":0},{"$f":"'Income - Own'!AZ84","v":0},{"$f":"'Income - Own'!BA84","v":0},{"$f":"'Income - Own'!BB84","v":0},{"$f":"'Income - Own'!BC84","v":0},{"$f":"'Income - Own'!BD84","v":0},{"$f":"'Income - Own'!BE84","v":0},{"$f":"'Income - Own'!BF84","v":0},{"$f":"'Income - Own'!BG84","v":0},{"$f":"'Income - Own'!BH84","v":0},{"$f":"'Income - Own'!BI84","v":0},{"$f":"'Income - Own'!BJ84","v":0},{"$f":"'Income - Own'!BK84","v":0},{"$f":"'Income - Own'!BL84","v":0},{"$f":"'Income - Own'!BM84","v":0},{"$f":"'Income - Own'!BN84","v":0},{"$f":"'Income - Own'!BO84","v":0},{"$f":"'Income - Own'!BP84","v":0},{"$f":"'Income - Own'!BQ84","v":0},{"$f":"'Income - Own'!BR84","v":0},{"$f":"'Income - Own'!BS84","v":0},{"$f":"'Income - Own'!BT84","v":0},{"$f":"'Income - Own'!BU84","v":0},{"$f":"'Income - Own'!BV84","v":0},{"$f":"'Income - Own'!BW84","v":0},{"$f":"'Income - Own'!BX84","v":0},{"$f":"'Income - Own'!BY84","v":0},{"$f":"'Income - Own'!BZ84","v":0},{"$f":"'Income - Own'!CA84","v":0},{"$f":"'Income - Own'!CB84","v":0},{"$f":"'Income - Own'!CC84","v":0},{"$f":"'Income - Own'!CD84","v":0},{"$f":"'Income - Own'!CE84","v":0},{"$f":"'Income - Own'!CF84","v":0},{"$f":"'Income - Own'!CG84","v":0},{"$f":"'Income - Own'!CH84","v":0},{"$f":"'Income - Own'!CI84","v":0},{"$f":"'Income - Own'!CJ84","v":0},{"$f":"'Income - Own'!CK84","v":0},{"$f":"'Income - Own'!CL84","v":0},{"$f":"'Income - Own'!CM84","v":0},{"$f":"'Income - Own'!CN84","v":0},{"$f":"'Income - Own'!CO84","v":0},{"$f":"'Income - Own'!CP84","v":0},{"$f":"'Income - Own'!CQ84","v":0},{"$f":"'Income - Own'!CR84","v":0},{"$f":"'Income - Own'!CS84","v":0},{"$f":"'Income - Own'!CT84","v":0},{"$f":"'Income - Own'!CU84","v":0},{"$f":"'Income - Own'!CV84","v":0},{"$f":"'Income - Own'!CW84","v":0},{"$f":"'Income - Own'!CX84","v":0},{"$f":"'Income - Own'!CY84","v":0},{"$f":"'Income - Own'!CZ84","v":0},{"$f":"'Income - Own'!DA84","v":0},{"$f":"'Income - Own'!DB84","v":0},{"$f":"'Income - Own'!DC84","v":0},{"$f":"'Income - Own'!DD84","v":0},{"$f":"'Income - Own'!DE84","v":0},{"$f":"'Income - Own'!DF84","v":0},{"$f":"'Income - Own'!DG84","v":0},{"$f":"'Income - Own'!DH84","v":0},{"$f":"'Income - Own'!DI84","v":0},{"$f":"'Income - Own'!DJ84","v":0},{"$f":"'Income - Own'!DK84","v":0},{"$f":"'Income - Own'!DL84","v":0},{"$f":"'Income - Own'!DM84","v":0},{"$f":"'Income - Own'!DN84","v":0},{"$f":"'Income - Own'!DO84","v":0},{"$f":"'Income - Own'!DP84","v":0},{"$f":"'Income - Own'!DQ84","v":0},{"$f":"'Income - Own'!DR84","v":0},{"$f":"'Income - Own'!DS84","v":0},{"$f":"'Income - Own'!DT84","v":0},{"$f":"'Income - Own'!DU84","v":0},{"$f":"'Income - Own'!DV84","v":0},{"$f":"'Income - Own'!DW84","v":0},{"$f":"'Income - Own'!DX84","v":0},{"$f":"'Income - Own'!DY84","v":0},{"$f":"'Income - Own'!DZ84","v":0},{"$f":"'Income - Own'!EA84","v":0},{"$f":"'Income - Own'!EB84","v":0},{"$f":"'Income - Own'!EC84","v":0},{"$f":"'Income - Own'!ED84","v":0},{"$f":"'Income - Own'!EE84","v":0},{"$f":"'Income - Own'!EF84","v":0},{"$f":"'Income - Own'!EG84","v":0},{"$f":"'Income - Own'!EH84","v":0},{"$f":"'Income - Own'!EI84","v":0},{"$f":"'Income - Own'!EJ84","v":0},{"$f":"'Income - Own'!EK84","v":0},{"$f":"'Income - Own'!EL84","v":0},{"$f":"'Income - Own'!EM84","v":0},{"$f":"'Income - Own'!EN84","v":0},{"$f":"'Income - Own'!EO84","v":0},{"$f":"'Income - Own'!EP84","v":0},{"$f":"'Income - Own'!EQ84","v":0},{"$f":"'Income - Own'!ER84","v":0},{"$f":"'Income - Own'!ES84","v":0},{"$f":"'Income - Own'!ET84","v":0},{"$f":"'Income - Own'!EU84","v":0},{"$f":"'Income - Own'!EV84","v":0},{"$f":"'Income - Own'!EW84","v":0},{"$f":"'Income - Own'!EX84","v":0},{"$f":"'Income - Own'!EY84","v":0},{"$f":"'Income - Own'!EZ84","v":0},{"$f":"'Income - Own'!FA84","v":0},{"$f":"'Income - Own'!FB84","v":0},{"$f":"'Income - Own'!FC84","v":0},{"$f":"'Income - Own'!FD84","v":0},{"$f":"'Income - Own'!FE84","v":0},{"$f":"'Income - Own'!FF84","v":0},{"$f":"'Income - Own'!FG84","v":0},{"$f":"'Income - Own'!FH84","v":0},{"$f":"'Income - Own'!FI84","v":0},{"$f":"'Income - Own'!FJ84","v":0},{"$f":"'Income - Own'!FK84","v":0},{"$f":"'Income - Own'!FL84","v":0},{"$f":"'Income - Own'!FM84","v":0},{"$f":"'Income - Own'!FN84","v":0},{"$f":"'Income - Own'!FO84","v":0},{"$f":"'Income - Own'!FP84","v":0},{"$f":"'Income - Own'!FQ84","v":0},{"$f":"'Income - Own'!FR84","v":0},{"$f":"'Income - Own'!FS84","v":0},{"$f":"'Income - Own'!FT84","v":0},{"$f":"'Income - Own'!FU84","v":0},{"$f":"'Income - Own'!FV84","v":0},{"$f":"'Income - Own'!FW84","v":0},{"$f":"'Income - Own'!FX84","v":0},{"$f":"'Income - Own'!FY84","v":0},{"$f":"'Income - Own'!FZ84","v":0},{"$f":"'Income - Own'!GA84","v":0},{"$f":"'Income - Own'!GB84","v":0},{"$f":"'Income - Own'!GC84","v":0},{"$f":"'Income - Own'!GD84","v":0},{"$f":"'Income - Own'!GE84","v":0},{"$f":"'Income - Own'!GF84","v":0},{"$f":"'Income - Own'!GG84","v":0},{"$f":"'Income - Own'!GH84","v":0},{"$f":"'Income - Own'!GI84","v":0}]
[363,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B363+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B85","v":0},{"$f":"'Income - Own'!C85","v":0},{"$f":"'Income - Own'!D85","v":0},{"$f":"'Income - Own'!E85","v":0},{"$f":"'Income - Own'!F85","v":0},{"$f":"'Income - Own'!G85","v":0},{"$f":"'Income - Own'!H85","v":0},{"$f":"'Income - Own'!I85","v":0},{"$f":"'Income - Own'!J85","v":0},{"$f":"'Income - Own'!K85","v":0},{"$f":"'Income - Own'!L85","v":0},{"$f":"'Income - Own'!M85","v":0},{"$f":"'Income - Own'!N85","v":0},{"$f":"'Income - Own'!O85","v":0},{"$f":"'Income - Own'!P85","v":0},{"$f":"'Income - Own'!Q85","v":0},{"$f":"'Income - Own'!R85","v":0},{"$f":"'Income - Own'!S85","v":0},{"$f":"'Income - Own'!T85","v":0},{"$f":"'Income - Own'!U85","v":0},{"$f":"'Income - Own'!V85","v":0},{"$f":"'Income - Own'!W85","v":0},{"$f":"'Income - Own'!X85","v":0},{"$f":"'Income - Own'!Y85","v":0},{"$f":"'Income - Own'!Z85","v":0},{"$f":"'Income - Own'!AA85","v":0},{"$f":"'Income - Own'!AB85","v":0},{"$f":"'Income - Own'!AC85","v":0},{"$f":"'Income - Own'!AD85","v":0},{"$f":"'Income - Own'!AE85","v":0},{"$f":"'Income - Own'!AF85","v":0},{"$f":"'Income - Own'!AG85","v":0},{"$f":"'Income - Own'!AH85","v":0},{"$f":"'Income - Own'!AI85","v":0},{"$f":"'Income - Own'!AJ85","v":0},{"$f":"'Income - Own'!AK85","v":0},{"$f":"'Income - Own'!AL85","v":0},{"$f":"'Income - Own'!AM85","v":0},{"$f":"'Income - Own'!AN85","v":0},{"$f":"'Income - Own'!AO85","v":0},{"$f":"'Income - Own'!AP85","v":0},{"$f":"'Income - Own'!AQ85","v":0},{"$f":"'Income - Own'!AR85","v":0},{"$f":"'Income - Own'!AS85","v":0},{"$f":"'Income - Own'!AT85","v":0},{"$f":"'Income - Own'!AU85","v":0},{"$f":"'Income - Own'!AV85","v":0},{"$f":"'Income - Own'!AW85","v":0},{"$f":"'Income - Own'!AX85","v":0},{"$f":"'Income - Own'!AY85","v":0},{"$f":"'Income - Own'!AZ85","v":0},{"$f":"'Income - Own'!BA85","v":0},{"$f":"'Income - Own'!BB85","v":0},{"$f":"'Income - Own'!BC85","v":0},{"$f":"'Income - Own'!BD85","v":0},{"$f":"'Income - Own'!BE85","v":0},{"$f":"'Income - Own'!BF85","v":0},{"$f":"'Income - Own'!BG85","v":0},{"$f":"'Income - Own'!BH85","v":0},{"$f":"'Income - Own'!BI85","v":0},{"$f":"'Income - Own'!BJ85","v":0},{"$f":"'Income - Own'!BK85","v":0},{"$f":"'Income - Own'!BL85","v":0},{"$f":"'Income - Own'!BM85","v":0},{"$f":"'Income - Own'!BN85","v":0},{"$f":"'Income - Own'!BO85","v":0},{"$f":"'Income - Own'!BP85","v":0},{"$f":"'Income - Own'!BQ85","v":0},{"$f":"'Income - Own'!BR85","v":0},{"$f":"'Income - Own'!BS85","v":0},{"$f":"'Income - Own'!BT85","v":0},{"$f":"'Income - Own'!BU85","v":0},{"$f":"'Income - Own'!BV85","v":0},{"$f":"'Income - Own'!BW85","v":0},{"$f":"'Income - Own'!BX85","v":0},{"$f":"'Income - Own'!BY85","v":0},{"$f":"'Income - Own'!BZ85","v":0},{"$f":"'Income - Own'!CA85","v":0},{"$f":"'Income - Own'!CB85","v":0},{"$f":"'Income - Own'!CC85","v":0},{"$f":"'Income - Own'!CD85","v":0},{"$f":"'Income - Own'!CE85","v":0},{"$f":"'Income - Own'!CF85","v":0},{"$f":"'Income - Own'!CG85","v":0},{"$f":"'Income - Own'!CH85","v":0},{"$f":"'Income - Own'!CI85","v":0},{"$f":"'Income - Own'!CJ85","v":0},{"$f":"'Income - Own'!CK85","v":0},{"$f":"'Income - Own'!CL85","v":0},{"$f":"'Income - Own'!CM85","v":0},{"$f":"'Income - Own'!CN85","v":0},{"$f":"'Income - Own'!CO85","v":0},{"$f":"'Income - Own'!CP85","v":0},{"$f":"'Income - Own'!CQ85","v":0},{"$f":"'Income - Own'!CR85","v":0},{"$f":"'Income - Own'!CS85","v":0},{"$f":"'Income - Own'!CT85","v":0},{"$f":"'Income - Own'!CU85","v":0},{"$f":"'Income - Own'!CV85","v":0},{"$f":"'Income - Own'!CW85","v":0},{"$f":"'Income - Own'!CX85","v":0},{"$f":"'Income - Own'!CY85","v":0},{"$f":"'Income - Own'!CZ85","v":0},{"$f":"'Income - Own'!DA85","v":0},{"$f":"'Income - Own'!DB85","v":0},{"$f":"'Income - Own'!DC85","v":0},{"$f":"'Income - Own'!DD85","v":0},{"$f":"'Income - Own'!DE85","v":0},{"$f":"'Income - Own'!DF85","v":0},{"$f":"'Income - Own'!DG85","v":0},{"$f":"'Income - Own'!DH85","v":0},{"$f":"'Income - Own'!DI85","v":0},{"$f":"'Income - Own'!DJ85","v":0},{"$f":"'Income - Own'!DK85","v":0},{"$f":"'Income - Own'!DL85","v":0},{"$f":"'Income - Own'!DM85","v":0},{"$f":"'Income - Own'!DN85","v":0},{"$f":"'Income - Own'!DO85","v":0},{"$f":"'Income - Own'!DP85","v":0},{"$f":"'Income - Own'!DQ85","v":0},{"$f":"'Income - Own'!DR85","v":0},{"$f":"'Income - Own'!DS85","v":0},{"$f":"'Income - Own'!DT85","v":0},{"$f":"'Income - Own'!DU85","v":0},{"$f":"'Income - Own'!DV85","v":0},{"$f":"'Income - Own'!DW85","v":0},{"$f":"'Income - Own'!DX85","v":0},{"$f":"'Income - Own'!DY85","v":0},{"$f":"'Income - Own'!DZ85","v":0},{"$f":"'Income - Own'!EA85","v":0},{"$f":"'Income - Own'!EB85","v":0},{"$f":"'Income - Own'!EC85","v":0},{"$f":"'Income - Own'!ED85","v":0},{"$f":"'Income - Own'!EE85","v":0},{"$f":"'Income - Own'!EF85","v":0},{"$f":"'Income - Own'!EG85","v":0},{"$f":"'Income - Own'!EH85","v":0},{"$f":"'Income - Own'!EI85","v":0},{"$f":"'Income - Own'!EJ85","v":0},{"$f":"'Income - Own'!EK85","v":0},{"$f":"'Income - Own'!EL85","v":0},{"$f":"'Income - Own'!EM85","v":0},{"$f":"'Income - Own'!EN85","v":0},{"$f":"'Income - Own'!EO85","v":0},{"$f":"'Income - Own'!EP85","v":0},{"$f":"'Income - Own'!EQ85","v":0},{"$f":"'Income - Own'!ER85","v":0},{"$f":"'Income - Own'!ES85","v":0},{"$f":"'Income - Own'!ET85","v":0},{"$f":"'Income - Own'!EU85","v":0},{"$f":"'Income - Own'!EV85","v":0},{"$f":"'Income - Own'!EW85","v":0},{"$f":"'Income - Own'!EX85","v":0},{"$f":"'Income - Own'!EY85","v":0},{"$f":"'Income - Own'!EZ85","v":0},{"$f":"'Income - Own'!FA85","v":0},{"$f":"'Income - Own'!FB85","v":0},{"$f":"'Income - Own'!FC85","v":0},{"$f":"'Income - Own'!FD85","v":0},{"$f":"'Income - Own'!FE85","v":0},{"$f":"'Income - Own'!FF85","v":0},{"$f":"'Income - Own'!FG85","v":0},{"$f":"'Income - Own'!FH85","v":0},{"$f":"'Income - Own'!FI85","v":0},{"$f":"'Income - Own'!FJ85","v":0},{"$f":"'Income - Own'!FK85","v":0},{"$f":"'Income - Own'!FL85","v":0},{"$f":"'Income - Own'!FM85","v":0},{"$f":"'Income - Own'!FN85","v":0},{"$f":"'Income - Own'!FO85","v":0},{"$f":"'Income - Own'!FP85","v":0},{"$f":"'Income - Own'!FQ85","v":0},{"$f":"'Income - Own'!FR85","v":0},{"$f":"'Income - Own'!FS85","v":0},{"$f":"'Income - Own'!FT85","v":0},{"$f":"'Income - Own'!FU85","v":0},{"$f":"'Income - Own'!FV85","v":0},{"$f":"'Income - Own'!FW85","v":0},{"$f":"'Income - Own'!FX85","v":0},{"$f":"'Income - Own'!FY85","v":0},{"$f":"'Income - Own'!FZ85","v":0},{"$f":"'Income - Own'!GA85","v":0},{"$f":"'Income - Own'!GB85","v":0},{"$f":"'Income - Own'!GC85","v":0},{"$f":"'Income - Own'!GD85","v":0},{"$f":"'Income - Own'!GE85","v":0},{"$f":"'Income - Own'!GF85","v":0},{"$f":"'Income - Own'!GG85","v":0},{"$f":"'Income - Own'!GH85","v":0},{"$f":"'Income - Own'!GI85","v":0}]
[364,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B364+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B86","v":0},{"$f":"'Income - Own'!C86","v":0},{"$f":"'Income - Own'!D86","v":0},{"$f":"'Income - Own'!E86","v":0},{"$f":"'Income - Own'!F86","v":0},{"$f":"'Income - Own'!G86","v":0},{"$f":"'Income - Own'!H86","v":0},{"$f":"'Income - Own'!I86","v":0},{"$f":"'Income - Own'!J86","v":0},{"$f":"'Income - Own'!K86","v":0},{"$f":"'Income - Own'!L86","v":0},{"$f":"'Income - Own'!M86","v":0},{"$f":"'Income - Own'!N86","v":0},{"$f":"'Income - Own'!O86","v":0},{"$f":"'Income - Own'!P86","v":0},{"$f":"'Income - Own'!Q86","v":0},{"$f":"'Income - Own'!R86","v":0},{"$f":"'Income - Own'!S86","v":0},{"$f":"'Income - Own'!T86","v":0},{"$f":"'Income - Own'!U86","v":0},{"$f":"'Income - Own'!V86","v":0},{"$f":"'Income - Own'!W86","v":0},{"$f":"'Income - Own'!X86","v":0},{"$f":"'Income - Own'!Y86","v":0},{"$f":"'Income - Own'!Z86","v":0},{"$f":"'Income - Own'!AA86","v":0},{"$f":"'Income - Own'!AB86","v":0},{"$f":"'Income - Own'!AC86","v":0},{"$f":"'Income - Own'!AD86","v":0},{"$f":"'Income - Own'!AE86","v":0},{"$f":"'Income - Own'!AF86","v":0},{"$f":"'Income - Own'!AG86","v":0},{"$f":"'Income - Own'!AH86","v":0},{"$f":"'Income - Own'!AI86","v":0},{"$f":"'Income - Own'!AJ86","v":0},{"$f":"'Income - Own'!AK86","v":0},{"$f":"'Income - Own'!AL86","v":0},{"$f":"'Income - Own'!AM86","v":0},{"$f":"'Income - Own'!AN86","v":0},{"$f":"'Income - Own'!AO86","v":0},{"$f":"'Income - Own'!AP86","v":0},{"$f":"'Income - Own'!AQ86","v":0},{"$f":"'Income - Own'!AR86","v":0},{"$f":"'Income - Own'!AS86","v":0},{"$f":"'Income - Own'!AT86","v":0},{"$f":"'Income - Own'!AU86","v":0},{"$f":"'Income - Own'!AV86","v":0},{"$f":"'Income - Own'!AW86","v":0},{"$f":"'Income - Own'!AX86","v":0},{"$f":"'Income - Own'!AY86","v":0},{"$f":"'Income - Own'!AZ86","v":0},{"$f":"'Income - Own'!BA86","v":0},{"$f":"'Income - Own'!BB86","v":0},{"$f":"'Income - Own'!BC86","v":0},{"$f":"'Income - Own'!BD86","v":0},{"$f":"'Income - Own'!BE86","v":0},{"$f":"'Income - Own'!BF86","v":0},{"$f":"'Income - Own'!BG86","v":0},{"$f":"'Income - Own'!BH86","v":0},{"$f":"'Income - Own'!BI86","v":0},{"$f":"'Income - Own'!BJ86","v":0},{"$f":"'Income - Own'!BK86","v":0},{"$f":"'Income - Own'!BL86","v":0},{"$f":"'Income - Own'!BM86","v":0},{"$f":"'Income - Own'!BN86","v":0},{"$f":"'Income - Own'!BO86","v":0},{"$f":"'Income - Own'!BP86","v":0},{"$f":"'Income - Own'!BQ86","v":0},{"$f":"'Income - Own'!BR86","v":0},{"$f":"'Income - Own'!BS86","v":0},{"$f":"'Income - Own'!BT86","v":0},{"$f":"'Income - Own'!BU86","v":0},{"$f":"'Income - Own'!BV86","v":0},{"$f":"'Income - Own'!BW86","v":0},{"$f":"'Income - Own'!BX86","v":0},{"$f":"'Income - Own'!BY86","v":0},{"$f":"'Income - Own'!BZ86","v":0},{"$f":"'Income - Own'!CA86","v":0},{"$f":"'Income - Own'!CB86","v":0},{"$f":"'Income - Own'!CC86","v":0},{"$f":"'Income - Own'!CD86","v":0},{"$f":"'Income - Own'!CE86","v":0},{"$f":"'Income - Own'!CF86","v":0},{"$f":"'Income - Own'!CG86","v":0},{"$f":"'Income - Own'!CH86","v":0},{"$f":"'Income - Own'!CI86","v":0},{"$f":"'Income - Own'!CJ86","v":0},{"$f":"'Income - Own'!CK86","v":0},{"$f":"'Income - Own'!CL86","v":0},{"$f":"'Income - Own'!CM86","v":0},{"$f":"'Income - Own'!CN86","v":0},{"$f":"'Income - Own'!CO86","v":0},{"$f":"'Income - Own'!CP86","v":0},{"$f":"'Income - Own'!CQ86","v":0},{"$f":"'Income - Own'!CR86","v":0},{"$f":"'Income - Own'!CS86","v":0},{"$f":"'Income - Own'!CT86","v":0},{"$f":"'Income - Own'!CU86","v":0},{"$f":"'Income - Own'!CV86","v":0},{"$f":"'Income - Own'!CW86","v":0},{"$f":"'Income - Own'!CX86","v":0},{"$f":"'Income - Own'!CY86","v":0},{"$f":"'Income - Own'!CZ86","v":0},{"$f":"'Income - Own'!DA86","v":0},{"$f":"'Income - Own'!DB86","v":0},{"$f":"'Income - Own'!DC86","v":0},{"$f":"'Income - Own'!DD86","v":0},{"$f":"'Income - Own'!DE86","v":0},{"$f":"'Income - Own'!DF86","v":0},{"$f":"'Income - Own'!DG86","v":0},{"$f":"'Income - Own'!DH86","v":0},{"$f":"'Income - Own'!DI86","v":0},{"$f":"'Income - Own'!DJ86","v":0},{"$f":"'Income - Own'!DK86","v":0},{"$f":"'Income - Own'!DL86","v":0},{"$f":"'Income - Own'!DM86","v":0},{"$f":"'Income - Own'!DN86","v":0},{"$f":"'Income - Own'!DO86","v":0},{"$f":"'Income - Own'!DP86","v":0},{"$f":"'Income - Own'!DQ86","v":0},{"$f":"'Income - Own'!DR86","v":0},{"$f":"'Income - Own'!DS86","v":0},{"$f":"'Income - Own'!DT86","v":0},{"$f":"'Income - Own'!DU86","v":0},{"$f":"'Income - Own'!DV86","v":0},{"$f":"'Income - Own'!DW86","v":0},{"$f":"'Income - Own'!DX86","v":0},{"$f":"'Income - Own'!DY86","v":0},{"$f":"'Income - Own'!DZ86","v":0},{"$f":"'Income - Own'!EA86","v":0},{"$f":"'Income - Own'!EB86","v":0},{"$f":"'Income - Own'!EC86","v":0},{"$f":"'Income - Own'!ED86","v":0},{"$f":"'Income - Own'!EE86","v":0},{"$f":"'Income - Own'!EF86","v":0},{"$f":"'Income - Own'!EG86","v":0},{"$f":"'Income - Own'!EH86","v":0},{"$f":"'Income - Own'!EI86","v":0},{"$f":"'Income - Own'!EJ86","v":0},{"$f":"'Income - Own'!EK86","v":0},{"$f":"'Income - Own'!EL86","v":0},{"$f":"'Income - Own'!EM86","v":0},{"$f":"'Income - Own'!EN86","v":0},{"$f":"'Income - Own'!EO86","v":0},{"$f":"'Income - Own'!EP86","v":0},{"$f":"'Income - Own'!EQ86","v":0},{"$f":"'Income - Own'!ER86","v":0},{"$f":"'Income - Own'!ES86","v":0},{"$f":"'Income - Own'!ET86","v":0},{"$f":"'Income - Own'!EU86","v":0},{"$f":"'Income - Own'!EV86","v":0},{"$f":"'Income - Own'!EW86","v":0},{"$f":"'Income - Own'!EX86","v":0},{"$f":"'Income - Own'!EY86","v":0},{"$f":"'Income - Own'!EZ86","v":0},{"$f":"'Income - Own'!FA86","v":0},{"$f":"'Income - Own'!FB86","v":0},{"$f":"'Income - Own'!FC86","v":0},{"$f":"'Income - Own'!FD86","v":0},{"$f":"'Income - Own'!FE86","v":0},{"$f":"'Income - Own'!FF86","v":0},{"$f":"'Income - Own'!FG86","v":0},{"$f":"'Income - Own'!FH86","v":0},{"$f":"'Income - Own'!FI86","v":0},{"$f":"'Income - Own'!FJ86","v":0},{"$f":"'Income - Own'!FK86","v":0},{"$f":"'Income - Own'!FL86","v":0},{"$f":"'Income - Own'!FM86","v":0},{"$f":"'Income - Own'!FN86","v":0},{"$f":"'Income - Own'!FO86","v":0},{"$f":"'Income - Own'!FP86","v":0},{"$f":"'Income - Own'!FQ86","v":0},{"$f":"'Income - Own'!FR86","v":0},{"$f":"'Income - Own'!FS86","v":0},{"$f":"'Income - Own'!FT86","v":0},{"$f":"'Income - Own'!FU86","v":0},{"$f":"'Income - Own'!FV86","v":0},{"$f":"'Income - Own'!FW86","v":0},{"$f":"'Income - Own'!FX86","v":0},{"$f":"'Income - Own'!FY86","v":0},{"$f":"'Income - Own'!FZ86","v":0},{"$f":"'Income - Own'!GA86","v":0},{"$f":"'Income - Own'!GB86","v":0},{"$f":"'Income - Own'!GC86","v":0},{"$f":"'Income - Own'!GD86","v":0},{"$f":"'Income - Own'!GE86","v":0},{"$f":"'Income - Own'!GF86","v":0},{"$f":"'Income - Own'!GG86","v":0},{"$f":"'Income - Own'!GH86","v":0},{"$f":"'Income - Own'!GI86","v":0}]
[365,{"$f":"B364+1","v":76},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B365+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B87","v":0},{"$f":"'Income - Own'!C87","v":0},{"$f":"'Income - Own'!D87","v":0},{"$f":"'Income - Own'!E87","v":0},{"$f":"'Income - Own'!F87","v":0},{"$f":"'Income - Own'!G87","v":0},{"$f":"'Income - Own'!H87","v":0},{"$f":"'Income - Own'!I87","v":0},{"$f":"'Income - Own'!J87","v":0},{"$f":"'Income - Own'!K87","v":0},{"$f":"'Income - Own'!L87","v":0},{"$f":"'Income - Own'!M87","v":0},{"$f":"'Income - Own'!N87","v":0},{"$f":"'Income - Own'!O87","v":0},{"$f":"'Income - Own'!P87","v":0},{"$f":"'Income - Own'!Q87","v":0},{"$f":"'Income - Own'!R87","v":0},{"$f":"'Income - Own'!S87","v":0},{"$f":"'Income - Own'!T87","v":0},{"$f":"'Income - Own'!U87","v":0},{"$f":"'Income - Own'!V87","v":0},{"$f":"'Income - Own'!W87","v":0},{"$f":"'Income - Own'!X87","v":0},{"$f":"'Income - Own'!Y87","v":0},{"$f":"'Income - Own'!Z87","v":0},{"$f":"'Income - Own'!AA87","v":0},{"$f":"'Income - Own'!AB87","v":0},{"$f":"'Income - Own'!AC87","v":0},{"$f":"'Income - Own'!AD87","v":0},{"$f":"'Income - Own'!AE87","v":0},{"$f":"'Income - Own'!AF87","v":0},{"$f":"'Income - Own'!AG87","v":0},{"$f":"'Income - Own'!AH87","v":0},{"$f":"'Income - Own'!AI87","v":0},{"$f":"'Income - Own'!AJ87","v":0},{"$f":"'Income - Own'!AK87","v":0},{"$f":"'Income - Own'!AL87","v":0},{"$f":"'Income - Own'!AM87","v":0},{"$f":"'Income - Own'!AN87","v":0},{"$f":"'Income - Own'!AO87","v":0},{"$f":"'Income - Own'!AP87","v":0},{"$f":"'Income - Own'!AQ87","v":0},{"$f":"'Income - Own'!AR87","v":0},{"$f":"'Income - Own'!AS87","v":0},{"$f":"'Income - Own'!AT87","v":0},{"$f":"'Income - Own'!AU87","v":0},{"$f":"'Income - Own'!AV87","v":0},{"$f":"'Income - Own'!AW87","v":0},{"$f":"'Income - Own'!AX87","v":0},{"$f":"'Income - Own'!AY87","v":0},{"$f":"'Income - Own'!AZ87","v":0},{"$f":"'Income - Own'!BA87","v":0},{"$f":"'Income - Own'!BB87","v":0},{"$f":"'Income - Own'!BC87","v":0},{"$f":"'Income - Own'!BD87","v":0},{"$f":"'Income - Own'!BE87","v":0},{"$f":"'Income - Own'!BF87","v":0},{"$f":"'Income - Own'!BG87","v":0},{"$f":"'Income - Own'!BH87","v":0},{"$f":"'Income - Own'!BI87","v":0},{"$f":"'Income - Own'!BJ87","v":0},{"$f":"'Income - Own'!BK87","v":0},{"$f":"'Income - Own'!BL87","v":0},{"$f":"'Income - Own'!BM87","v":0},{"$f":"'Income - Own'!BN87","v":0},{"$f":"'Income - Own'!BO87","v":0},{"$f":"'Income - Own'!BP87","v":0},{"$f":"'Income - Own'!BQ87","v":0},{"$f":"'Income - Own'!BR87","v":0},{"$f":"'Income - Own'!BS87","v":0},{"$f":"'Income - Own'!BT87","v":0},{"$f":"'Income - Own'!BU87","v":0},{"$f":"'Income - Own'!BV87","v":0},{"$f":"'Income - Own'!BW87","v":0},{"$f":"'Income - Own'!BX87","v":0},{"$f":"'Income - Own'!BY87","v":0},{"$f":"'Income - Own'!BZ87","v":0},{"$f":"'Income - Own'!CA87","v":0},{"$f":"'Income - Own'!CB87","v":0},{"$f":"'Income - Own'!CC87","v":0},{"$f":"'Income - Own'!CD87","v":0},{"$f":"'Income - Own'!CE87","v":0},{"$f":"'Income - Own'!CF87","v":0},{"$f":"'Income - Own'!CG87","v":0},{"$f":"'Income - Own'!CH87","v":0},{"$f":"'Income - Own'!CI87","v":0},{"$f":"'Income - Own'!CJ87","v":0},{"$f":"'Income - Own'!CK87","v":0},{"$f":"'Income - Own'!CL87","v":0},{"$f":"'Income - Own'!CM87","v":0},{"$f":"'Income - Own'!CN87","v":0},{"$f":"'Income - Own'!CO87","v":0},{"$f":"'Income - Own'!CP87","v":0},{"$f":"'Income - Own'!CQ87","v":0},{"$f":"'Income - Own'!CR87","v":0},{"$f":"'Income - Own'!CS87","v":0},{"$f":"'Income - Own'!CT87","v":0},{"$f":"'Income - Own'!CU87","v":0},{"$f":"'Income - Own'!CV87","v":0},{"$f":"'Income - Own'!CW87","v":0},{"$f":"'Income - Own'!CX87","v":0},{"$f":"'Income - Own'!CY87","v":0},{"$f":"'Income - Own'!CZ87","v":0},{"$f":"'Income - Own'!DA87","v":0},{"$f":"'Income - Own'!DB87","v":0},{"$f":"'Income - Own'!DC87","v":0},{"$f":"'Income - Own'!DD87","v":0},{"$f":"'Income - Own'!DE87","v":0},{"$f":"'Income - Own'!DF87","v":0},{"$f":"'Income - Own'!DG87","v":0},{"$f":"'Income - Own'!DH87","v":0},{"$f":"'Income - Own'!DI87","v":0},{"$f":"'Income - Own'!DJ87","v":0},{"$f":"'Income - Own'!DK87","v":0},{"$f":"'Income - Own'!DL87","v":0},{"$f":"'Income - Own'!DM87","v":0},{"$f":"'Income - Own'!DN87","v":0},{"$f":"'Income - Own'!DO87","v":0},{"$f":"'Income - Own'!DP87","v":0},{"$f":"'Income - Own'!DQ87","v":0},{"$f":"'Income - Own'!DR87","v":0},{"$f":"'Income - Own'!DS87","v":0},{"$f":"'Income - Own'!DT87","v":0},{"$f":"'Income - Own'!DU87","v":0},{"$f":"'Income - Own'!DV87","v":0},{"$f":"'Income - Own'!DW87","v":0},{"$f":"'Income - Own'!DX87","v":0},{"$f":"'Income - Own'!DY87","v":0},{"$f":"'Income - Own'!DZ87","v":0},{"$f":"'Income - Own'!EA87","v":0},{"$f":"'Income - Own'!EB87","v":0},{"$f":"'Income - Own'!EC87","v":0},{"$f":"'Income - Own'!ED87","v":0},{"$f":"'Income - Own'!EE87","v":0},{"$f":"'Income - Own'!EF87","v":0},{"$f":"'Income - Own'!EG87","v":0},{"$f":"'Income - Own'!EH87","v":0},{"$f":"'Income - Own'!EI87","v":0},{"$f":"'Income - Own'!EJ87","v":0},{"$f":"'Income - Own'!EK87","v":0},{"$f":"'Income - Own'!EL87","v":0},{"$f":"'Income - Own'!EM87","v":0},{"$f":"'Income - Own'!EN87","v":0},{"$f":"'Income - Own'!EO87","v":0},{"$f":"'Income - Own'!EP87","v":0},{"$f":"'Income - Own'!EQ87","v":0},{"$f":"'Income - Own'!ER87","v":0},{"$f":"'Income - Own'!ES87","v":0},{"$f":"'Income - Own'!ET87","v":0},{"$f":"'Income - Own'!EU87","v":0},{"$f":"'Income - Own'!EV87","v":0},{"$f":"'Income - Own'!EW87","v":0},{"$f":"'Income - Own'!EX87","v":0},{"$f":"'Income - Own'!EY87","v":0},{"$f":"'Income - Own'!EZ87","v":0},{"$f":"'Income - Own'!FA87","v":0},{"$f":"'Income - Own'!FB87","v":0},{"$f":"'Income - Own'!FC87","v":0},{"$f":"'Income - Own'!FD87","v":0},{"$f":"'Income - Own'!FE87","v":0},{"$f":"'Income - Own'!FF87","v":0},{"$f":"'Income - Own'!FG87","v":0},{"$f":"'Income - Own'!FH87","v":0},{"$f":"'Income - Own'!FI87","v":0},{"$f":"'Income - Own'!FJ87","v":0},{"$f":"'Income - Own'!FK87","v":0},{"$f":"'Income - Own'!FL87","v":0},{"$f":"'Income - Own'!FM87","v":0},{"$f":"'Income - Own'!FN87","v":0},{"$f":"'Income - Own'!FO87","v":0},{"$f":"'Income - Own'!FP87","v":0},{"$f":"'Income - Own'!FQ87","v":0},{"$f":"'Income - Own'!FR87","v":0},{"$f":"'Income - Own'!FS87","v":0},{"$f":"'Income - Own'!FT87","v":0},{"$f":"'Income - Own'!FU87","v":0},{"$f":"'Income - Own'!FV87","v":0},{"$f":"'Income - Own'!FW87","v":0},{"$f":"'Income - Own'!FX87","v":0},{"$f":"'Income - Own'!FY87","v":0},{"$f":"'Income - Own'!FZ87","v":0},{"$f":"'Income - Own'!GA87","v":0},{"$f":"'Income - Own'!GB87","v":0},{"$f":"'Income - Own'!GC87","v":0},{"$f":"'Income - Own'!GD87","v":0},{"$f":"'Income - Own'!GE87","v":0},{"$f":"'Income - Own'!GF87","v":0},{"$f":"'Income - Own'!GG87","v":0},{"$f":"'Income - Own'!GH87","v":0},{"$f":"'Income - Own'!GI87","v":0}]
[366,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B366+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B88","v":0},{"$f":"'Income - Own'!C88","v":0},{"$f":"'Income - Own'!D88","v":0},{"$f":"'Income - Own'!E88","v":0},{"$f":"'Income - Own'!F88","v":0},{"$f":"'Income - Own'!G88","v":0},{"$f":"'Income - Own'!H88","v":0},{"$f":"'Income - Own'!I88","v":0},{"$f":"'Income - Own'!J88","v":0},{"$f":"'Income - Own'!K88","v":0},{"$f":"'Income - Own'!L88","v":0},{"$f":"'Income - Own'!M88","v":0},{"$f":"'Income - Own'!N88","v":0},{"$f":"'Income - Own'!O88","v":0},{"$f":"'Income - Own'!P88","v":0},{"$f":"'Income - Own'!Q88","v":0},{"$f":"'Income - Own'!R88","v":0},{"$f":"'Income - Own'!S88","v":0},{"$f":"'Income - Own'!T88","v":0},{"$f":"'Income - Own'!U88","v":0},{"$f":"'Income - Own'!V88","v":0},{"$f":"'Income - Own'!W88","v":0},{"$f":"'Income - Own'!X88","v":0},{"$f":"'Income - Own'!Y88","v":0},{"$f":"'Income - Own'!Z88","v":0},{"$f":"'Income - Own'!AA88","v":0},{"$f":"'Income - Own'!AB88","v":0},{"$f":"'Income - Own'!AC88","v":0},{"$f":"'Income - Own'!AD88","v":0},{"$f":"'Income - Own'!AE88","v":0},{"$f":"'Income - Own'!AF88","v":0},{"$f":"'Income - Own'!AG88","v":0},{"$f":"'Income - Own'!AH88","v":0},{"$f":"'Income - Own'!AI88","v":0},{"$f":"'Income - Own'!AJ88","v":0},{"$f":"'Income - Own'!AK88","v":0},{"$f":"'Income - Own'!AL88","v":0},{"$f":"'Income - Own'!AM88","v":0},{"$f":"'Income - Own'!AN88","v":0},{"$f":"'Income - Own'!AO88","v":0},{"$f":"'Income - Own'!AP88","v":0},{"$f":"'Income - Own'!AQ88","v":0},{"$f":"'Income - Own'!AR88","v":0},{"$f":"'Income - Own'!AS88","v":0},{"$f":"'Income - Own'!AT88","v":0},{"$f":"'Income - Own'!AU88","v":0},{"$f":"'Income - Own'!AV88","v":0},{"$f":"'Income - Own'!AW88","v":0},{"$f":"'Income - Own'!AX88","v":0},{"$f":"'Income - Own'!AY88","v":0},{"$f":"'Income - Own'!AZ88","v":0},{"$f":"'Income - Own'!BA88","v":0},{"$f":"'Income - Own'!BB88","v":0},{"$f":"'Income - Own'!BC88","v":0},{"$f":"'Income - Own'!BD88","v":0},{"$f":"'Income - Own'!BE88","v":0},{"$f":"'Income - Own'!BF88","v":0},{"$f":"'Income - Own'!BG88","v":0},{"$f":"'Income - Own'!BH88","v":0},{"$f":"'Income - Own'!BI88","v":0},{"$f":"'Income - Own'!BJ88","v":0},{"$f":"'Income - Own'!BK88","v":0},{"$f":"'Income - Own'!BL88","v":0},{"$f":"'Income - Own'!BM88","v":0},{"$f":"'Income - Own'!BN88","v":0},{"$f":"'Income - Own'!BO88","v":0},{"$f":"'Income - Own'!BP88","v":0},{"$f":"'Income - Own'!BQ88","v":0},{"$f":"'Income - Own'!BR88","v":0},{"$f":"'Income - Own'!BS88","v":0},{"$f":"'Income - Own'!BT88","v":0},{"$f":"'Income - Own'!BU88","v":0},{"$f":"'Income - Own'!BV88","v":0},{"$f":"'Income - Own'!BW88","v":0},{"$f":"'Income - Own'!BX88","v":0},{"$f":"'Income - Own'!BY88","v":0},{"$f":"'Income - Own'!BZ88","v":0},{"$f":"'Income - Own'!CA88","v":0},{"$f":"'Income - Own'!CB88","v":0},{"$f":"'Income - Own'!CC88","v":0},{"$f":"'Income - Own'!CD88","v":0},{"$f":"'Income - Own'!CE88","v":0},{"$f":"'Income - Own'!CF88","v":0},{"$f":"'Income - Own'!CG88","v":0},{"$f":"'Income - Own'!CH88","v":0},{"$f":"'Income - Own'!CI88","v":0},{"$f":"'Income - Own'!CJ88","v":0},{"$f":"'Income - Own'!CK88","v":0},{"$f":"'Income - Own'!CL88","v":0},{"$f":"'Income - Own'!CM88","v":0},{"$f":"'Income - Own'!CN88","v":0},{"$f":"'Income - Own'!CO88","v":0},{"$f":"'Income - Own'!CP88","v":0},{"$f":"'Income - Own'!CQ88","v":0},{"$f":"'Income - Own'!CR88","v":0},{"$f":"'Income - Own'!CS88","v":0},{"$f":"'Income - Own'!CT88","v":0},{"$f":"'Income - Own'!CU88","v":0},{"$f":"'Income - Own'!CV88","v":0},{"$f":"'Income - Own'!CW88","v":0},{"$f":"'Income - Own'!CX88","v":0},{"$f":"'Income - Own'!CY88","v":0},{"$f":"'Income - Own'!CZ88","v":0},{"$f":"'Income - Own'!DA88","v":0},{"$f":"'Income - Own'!DB88","v":0},{"$f":"'Income - Own'!DC88","v":0},{"$f":"'Income - Own'!DD88","v":0},{"$f":"'Income - Own'!DE88","v":0},{"$f":"'Income - Own'!DF88","v":0},{"$f":"'Income - Own'!DG88","v":0},{"$f":"'Income - Own'!DH88","v":0},{"$f":"'Income - Own'!DI88","v":0},{"$f":"'Income - Own'!DJ88","v":0},{"$f":"'Income - Own'!DK88","v":0},{"$f":"'Income - Own'!DL88","v":0},{"$f":"'Income - Own'!DM88","v":0},{"$f":"'Income - Own'!DN88","v":0},{"$f":"'Income - Own'!DO88","v":0},{"$f":"'Income - Own'!DP88","v":0},{"$f":"'Income - Own'!DQ88","v":0},{"$f":"'Income - Own'!DR88","v":0},{"$f":"'Income - Own'!DS88","v":0},{"$f":"'Income - Own'!DT88","v":0},{"$f":"'Income - Own'!DU88","v":0},{"$f":"'Income - Own'!DV88","v":0},{"$f":"'Income - Own'!DW88","v":0},{"$f":"'Income - Own'!DX88","v":0},{"$f":"'Income - Own'!DY88","v":0},{"$f":"'Income - Own'!DZ88","v":0},{"$f":"'Income - Own'!EA88","v":0},{"$f":"'Income - Own'!EB88","v":0},{"$f":"'Income - Own'!EC88","v":0},{"$f":"'Income - Own'!ED88","v":0},{"$f":"'Income - Own'!EE88","v":0},{"$f":"'Income - Own'!EF88","v":0},{"$f":"'Income - Own'!EG88","v":0},{"$f":"'Income - Own'!EH88","v":0},{"$f":"'Income - Own'!EI88","v":0},{"$f":"'Income - Own'!EJ88","v":0},{"$f":"'Income - Own'!EK88","v":0},{"$f":"'Income - Own'!EL88","v":0},{"$f":"'Income - Own'!EM88","v":0},{"$f":"'Income - Own'!EN88","v":0},{"$f":"'Income - Own'!EO88","v":0},{"$f":"'Income - Own'!EP88","v":0},{"$f":"'Income - Own'!EQ88","v":0},{"$f":"'Income - Own'!ER88","v":0},{"$f":"'Income - Own'!ES88","v":0},{"$f":"'Income - Own'!ET88","v":0},{"$f":"'Income - Own'!EU88","v":0},{"$f":"'Income - Own'!EV88","v":0},{"$f":"'Income - Own'!EW88","v":0},{"$f":"'Income - Own'!EX88","v":0},{"$f":"'Income - Own'!EY88","v":0},{"$f":"'Income - Own'!EZ88","v":0},{"$f":"'Income - Own'!FA88","v":0},{"$f":"'Income - Own'!FB88","v":0},{"$f":"'Income - Own'!FC88","v":0},{"$f":"'Income - Own'!FD88","v":0},{"$f":"'Income - Own'!FE88","v":0},{"$f":"'Income - Own'!FF88","v":0},{"$f":"'Income - Own'!FG88","v":0},{"$f":"'Income - Own'!FH88","v":0},{"$f":"'Income - Own'!FI88","v":0},{"$f":"'Income - Own'!FJ88","v":0},{"$f":"'Income - Own'!FK88","v":0},{"$f":"'Income - Own'!FL88","v":0},{"$f":"'Income - Own'!FM88","v":0},{"$f":"'Income - Own'!FN88","v":0},{"$f":"'Income - Own'!FO88","v":0},{"$f":"'Income - Own'!FP88","v":0},{"$f":"'Income - Own'!FQ88","v":0},{"$f":"'Income - Own'!FR88","v":0},{"$f":"'Income - Own'!FS88","v":0},{"$f":"'Income - Own'!FT88","v":0},{"$f":"'Income - Own'!FU88","v":0},{"$f":"'Income - Own'!FV88","v":0},{"$f":"'Income - Own'!FW88","v":0},{"$f":"'Income - Own'!FX88","v":0},{"$f":"'Income - Own'!FY88","v":0},{"$f":"'Income - Own'!FZ88","v":0},{"$f":"'Income - Own'!GA88","v":0},{"$f":"'Income - Own'!GB88","v":0},{"$f":"'Income - Own'!GC88","v":0},{"$f":"'Income - Own'!GD88","v":0},{"$f":"'Income - Own'!GE88","v":0},{"$f":"'Income - Own'!GF88","v":0},{"$f":"'Income - Own'!GG88","v":0},{"$f":"'Income - Own'!GH88","v":0},{"$f":"'Income - Own'!GI88","v":0}]
[367,78,0,0,{"$f":"HLOOKUP(E$1,$BV$1:$KA$480,$A367,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(O$1,$BV$1:$KA$480,$A367,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HLOOKUP(Y$1,$BV$1:$KA$480,$A367,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B367+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B89","v":0},{"$f":"'Income - Own'!C89","v":0},{"$f":"'Income - Own'!D89","v":0},{"$f":"'Income - Own'!E89","v":0},{"$f":"'Income - Own'!F89","v":0},{"$f":"'Income - Own'!G89","v":0},{"$f":"'Income - Own'!H89","v":0},{"$f":"'Income - Own'!I89","v":0},{"$f":"'Income - Own'!J89","v":0},{"$f":"'Income - Own'!K89","v":0},{"$f":"'Income - Own'!L89","v":0},{"$f":"'Income - Own'!M89","v":0},{"$f":"'Income - Own'!N89","v":0},{"$f":"'Income - Own'!O89","v":0},{"$f":"'Income - Own'!P89","v":0},{"$f":"'Income - Own'!Q89","v":0},{"$f":"'Income - Own'!R89","v":0},{"$f":"'Income - Own'!S89","v":0},{"$f":"'Income - Own'!T89","v":0},{"$f":"'Income - Own'!U89","v":0},{"$f":"'Income - Own'!V89","v":0},{"$f":"'Income - Own'!W89","v":0},{"$f":"'Income - Own'!X89","v":0},{"$f":"'Income - Own'!Y89","v":0},{"$f":"'Income - Own'!Z89","v":0},{"$f":"'Income - Own'!AA89","v":0},{"$f":"'Income - Own'!AB89","v":0},{"$f":"'Income - Own'!AC89","v":0},{"$f":"'Income - Own'!AD89","v":0},{"$f":"'Income - Own'!AE89","v":0},{"$f":"'Income - Own'!AF89","v":0},{"$f":"'Income - Own'!AG89","v":0},{"$f":"'Income - Own'!AH89","v":0},{"$f":"'Income - Own'!AI89","v":0},{"$f":"'Income - Own'!AJ89","v":0},{"$f":"'Income - Own'!AK89","v":0},{"$f":"'Income - Own'!AL89","v":0},{"$f":"'Income - Own'!AM89","v":0},{"$f":"'Income - Own'!AN89","v":0},{"$f":"'Income - Own'!AO89","v":0},{"$f":"'Income - Own'!AP89","v":0},{"$f":"'Income - Own'!AQ89","v":0},{"$f":"'Income - Own'!AR89","v":0},{"$f":"'Income - Own'!AS89","v":0},{"$f":"'Income - Own'!AT89","v":0},{"$f":"'Income - Own'!AU89","v":0},{"$f":"'Income - Own'!AV89","v":0},{"$f":"'Income - Own'!AW89","v":0},{"$f":"'Income - Own'!AX89","v":0},{"$f":"'Income - Own'!AY89","v":0},{"$f":"'Income - Own'!AZ89","v":0},{"$f":"'Income - Own'!BA89","v":0},{"$f":"'Income - Own'!BB89","v":0},{"$f":"'Income - Own'!BC89","v":0},{"$f":"'Income - Own'!BD89","v":0},{"$f":"'Income - Own'!BE89","v":0},{"$f":"'Income - Own'!BF89","v":0},{"$f":"'Income - Own'!BG89","v":0},{"$f":"'Income - Own'!BH89","v":0},{"$f":"'Income - Own'!BI89","v":0},{"$f":"'Income - Own'!BJ89","v":0},{"$f":"'Income - Own'!BK89","v":0},{"$f":"'Income - Own'!BL89","v":0},{"$f":"'Income - Own'!BM89","v":0},{"$f":"'Income - Own'!BN89","v":0},{"$f":"'Income - Own'!BO89","v":0},{"$f":"'Income - Own'!BP89","v":0},{"$f":"'Income - Own'!BQ89","v":0},{"$f":"'Income - Own'!BR89","v":0},{"$f":"'Income - Own'!BS89","v":0},{"$f":"'Income - Own'!BT89","v":0},{"$f":"'Income - Own'!BU89","v":0},{"$f":"'Income - Own'!BV89","v":0},{"$f":"'Income - Own'!BW89","v":0},{"$f":"'Income - Own'!BX89","v":0},{"$f":"'Income - Own'!BY89","v":0},{"$f":"'Income - Own'!BZ89","v":0},{"$f":"'Income - Own'!CA89","v":0},{"$f":"'Income - Own'!CB89","v":0},{"$f":"'Income - Own'!CC89","v":0},{"$f":"'Income - Own'!CD89","v":0},{"$f":"'Income - Own'!CE89","v":0},{"$f":"'Income - Own'!CF89","v":0},{"$f":"'Income - Own'!CG89","v":0},{"$f":"'Income - Own'!CH89","v":0},{"$f":"'Income - Own'!CI89","v":0},{"$f":"'Income - Own'!CJ89","v":0},{"$f":"'Income - Own'!CK89","v":0},{"$f":"'Income - Own'!CL89","v":0},{"$f":"'Income - Own'!CM89","v":0},{"$f":"'Income - Own'!CN89","v":0},{"$f":"'Income - Own'!CO89","v":0},{"$f":"'Income - Own'!CP89","v":0},{"$f":"'Income - Own'!CQ89","v":0},{"$f":"'Income - Own'!CR89","v":0},{"$f":"'Income - Own'!CS89","v":0},{"$f":"'Income - Own'!CT89","v":0},{"$f":"'Income - Own'!CU89","v":0},{"$f":"'Income - Own'!CV89","v":0},{"$f":"'Income - Own'!CW89","v":0},{"$f":"'Income - Own'!CX89","v":0},{"$f":"'Income - Own'!CY89","v":0},{"$f":"'Income - Own'!CZ89","v":0},{"$f":"'Income - Own'!DA89","v":0},{"$f":"'Income - Own'!DB89","v":0},{"$f":"'Income - Own'!DC89","v":0},{"$f":"'Income - Own'!DD89","v":0},{"$f":"'Income - Own'!DE89","v":0},{"$f":"'Income - Own'!DF89","v":0},{"$f":"'Income - Own'!DG89","v":0},{"$f":"'Income - Own'!DH89","v":0},{"$f":"'Income - Own'!DI89","v":0},{"$f":"'Income - Own'!DJ89","v":0},{"$f":"'Income - Own'!DK89","v":0},{"$f":"'Income - Own'!DL89","v":0},{"$f":"'Income - Own'!DM89","v":0},{"$f":"'Income - Own'!DN89","v":0},{"$f":"'Income - Own'!DO89","v":0},{"$f":"'Income - Own'!DP89","v":0},{"$f":"'Income - Own'!DQ89","v":0},{"$f":"'Income - Own'!DR89","v":0},{"$f":"'Income - Own'!DS89","v":0},{"$f":"'Income - Own'!DT89","v":0},{"$f":"'Income - Own'!DU89","v":0},{"$f":"'Income - Own'!DV89","v":0},{"$f":"'Income - Own'!DW89","v":0},{"$f":"'Income - Own'!DX89","v":0},{"$f":"'Income - Own'!DY89","v":0},{"$f":"'Income - Own'!DZ89","v":0},{"$f":"'Income - Own'!EA89","v":0},{"$f":"'Income - Own'!EB89","v":0},{"$f":"'Income - Own'!EC89","v":0},{"$f":"'Income - Own'!ED89","v":0},{"$f":"'Income - Own'!EE89","v":0},{"$f":"'Income - Own'!EF89","v":0},{"$f":"'Income - Own'!EG89","v":0},{"$f":"'Income - Own'!EH89","v":0},{"$f":"'Income - Own'!EI89","v":0},{"$f":"'Income - Own'!EJ89","v":0},{"$f":"'Income - Own'!EK89","v":0},{"$f":"'Income - Own'!EL89","v":0},{"$f":"'Income - Own'!EM89","v":0},{"$f":"'Income - Own'!EN89","v":0},{"$f":"'Income - Own'!EO89","v":0},{"$f":"'Income - Own'!EP89","v":0},{"$f":"'Income - Own'!EQ89","v":0},{"$f":"'Income - Own'!ER89","v":0},{"$f":"'Income - Own'!ES89","v":0},{"$f":"'Income - Own'!ET89","v":0},{"$f":"'Income - Own'!EU89","v":0},{"$f":"'Income - Own'!EV89","v":0},{"$f":"'Income - Own'!EW89","v":0},{"$f":"'Income - Own'!EX89","v":0},{"$f":"'Income - Own'!EY89","v":0},{"$f":"'Income - Own'!EZ89","v":0},{"$f":"'Income - Own'!FA89","v":0},{"$f":"'Income - Own'!FB89","v":0},{"$f":"'Income - Own'!FC89","v":0},{"$f":"'Income - Own'!FD89","v":0},{"$f":"'Income - Own'!FE89","v":0},{"$f":"'Income - Own'!FF89","v":0},{"$f":"'Income - Own'!FG89","v":0},{"$f":"'Income - Own'!FH89","v":0},{"$f":"'Income - Own'!FI89","v":0},{"$f":"'Income - Own'!FJ89","v":0},{"$f":"'Income - Own'!FK89","v":0},{"$f":"'Income - Own'!FL89","v":0},{"$f":"'Income - Own'!FM89","v":0},{"$f":"'Income - Own'!FN89","v":0},{"$f":"'Income - Own'!FO89","v":0},{"$f":"'Income - Own'!FP89","v":0},{"$f":"'Income - Own'!FQ89","v":0},{"$f":"'Income - Own'!FR89","v":0},{"$f":"'Income - Own'!FS89","v":0},{"$f":"'Income - Own'!FT89","v":0},{"$f":"'Income - Own'!FU89","v":0},{"$f":"'Income - Own'!FV89","v":0},{"$f":"'Income - Own'!FW89","v":0},{"$f":"'Income - Own'!FX89","v":0},{"$f":"'Income - Own'!FY89","v":0},{"$f":"'Income - Own'!FZ89","v":0},{"$f":"'Income - Own'!GA89","v":0},{"$f":"'Income - Own'!GB89","v":0},{"$f":"'Income - Own'!GC89","v":0},{"$f":"'Income - Own'!GD89","v":0},{"$f":"'Income - Own'!GE89","v":0},{"$f":"'Income - Own'!GF89","v":0},{"$f":"'Income - Own'!GG89","v":0},{"$f":"'Income - Own'!GH89","v":0},{"$f":"'Income - Own'!GI89","v":0}]
[368,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B368+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B90","v":0},{"$f":"'Income - Own'!C90","v":0},{"$f":"'Income - Own'!D90","v":0},{"$f":"'Income - Own'!E90","v":0},{"$f":"'Income - Own'!F90","v":0},{"$f":"'Income - Own'!G90","v":0},{"$f":"'Income - Own'!H90","v":0},{"$f":"'Income - Own'!I90","v":0},{"$f":"'Income - Own'!J90","v":0},{"$f":"'Income - Own'!K90","v":0},{"$f":"'Income - Own'!L90","v":0},{"$f":"'Income - Own'!M90","v":0},{"$f":"'Income - Own'!N90","v":0},{"$f":"'Income - Own'!O90","v":0},{"$f":"'Income - Own'!P90","v":0},{"$f":"'Income - Own'!Q90","v":0},{"$f":"'Income - Own'!R90","v":0},{"$f":"'Income - Own'!S90","v":0},{"$f":"'Income - Own'!T90","v":0},{"$f":"'Income - Own'!U90","v":0},{"$f":"'Income - Own'!V90","v":0},{"$f":"'Income - Own'!W90","v":0},{"$f":"'Income - Own'!X90","v":0},{"$f":"'Income - Own'!Y90","v":0},{"$f":"'Income - Own'!Z90","v":0},{"$f":"'Income - Own'!AA90","v":0},{"$f":"'Income - Own'!AB90","v":0},{"$f":"'Income - Own'!AC90","v":0},{"$f":"'Income - Own'!AD90","v":0},{"$f":"'Income - Own'!AE90","v":0},{"$f":"'Income - Own'!AF90","v":0},{"$f":"'Income - Own'!AG90","v":0},{"$f":"'Income - Own'!AH90","v":0},{"$f":"'Income - Own'!AI90","v":0},{"$f":"'Income - Own'!AJ90","v":0},{"$f":"'Income - Own'!AK90","v":0},{"$f":"'Income - Own'!AL90","v":0},{"$f":"'Income - Own'!AM90","v":0},{"$f":"'Income - Own'!AN90","v":0},{"$f":"'Income - Own'!AO90","v":0},{"$f":"'Income - Own'!AP90","v":0},{"$f":"'Income - Own'!AQ90","v":0},{"$f":"'Income - Own'!AR90","v":0},{"$f":"'Income - Own'!AS90","v":0},{"$f":"'Income - Own'!AT90","v":0},{"$f":"'Income - Own'!AU90","v":0},{"$f":"'Income - Own'!AV90","v":0},{"$f":"'Income - Own'!AW90","v":0},{"$f":"'Income - Own'!AX90","v":0},{"$f":"'Income - Own'!AY90","v":0},{"$f":"'Income - Own'!AZ90","v":0},{"$f":"'Income - Own'!BA90","v":0},{"$f":"'Income - Own'!BB90","v":0},{"$f":"'Income - Own'!BC90","v":0},{"$f":"'Income - Own'!BD90","v":0},{"$f":"'Income - Own'!BE90","v":0},{"$f":"'Income - Own'!BF90","v":0},{"$f":"'Income - Own'!BG90","v":0},{"$f":"'Income - Own'!BH90","v":0},{"$f":"'Income - Own'!BI90","v":0},{"$f":"'Income - Own'!BJ90","v":0},{"$f":"'Income - Own'!BK90","v":0},{"$f":"'Income - Own'!BL90","v":0},{"$f":"'Income - Own'!BM90","v":0},{"$f":"'Income - Own'!BN90","v":0},{"$f":"'Income - Own'!BO90","v":0},{"$f":"'Income - Own'!BP90","v":0},{"$f":"'Income - Own'!BQ90","v":0},{"$f":"'Income - Own'!BR90","v":0},{"$f":"'Income - Own'!BS90","v":0},{"$f":"'Income - Own'!BT90","v":0},{"$f":"'Income - Own'!BU90","v":0},{"$f":"'Income - Own'!BV90","v":0},{"$f":"'Income - Own'!BW90","v":0},{"$f":"'Income - Own'!BX90","v":0},{"$f":"'Income - Own'!BY90","v":0},{"$f":"'Income - Own'!BZ90","v":0},{"$f":"'Income - Own'!CA90","v":0},{"$f":"'Income - Own'!CB90","v":0},{"$f":"'Income - Own'!CC90","v":0},{"$f":"'Income - Own'!CD90","v":0},{"$f":"'Income - Own'!CE90","v":0},{"$f":"'Income - Own'!CF90","v":0},{"$f":"'Income - Own'!CG90","v":0},{"$f":"'Income - Own'!CH90","v":0},{"$f":"'Income - Own'!CI90","v":0},{"$f":"'Income - Own'!CJ90","v":0},{"$f":"'Income - Own'!CK90","v":0},{"$f":"'Income - Own'!CL90","v":0},{"$f":"'Income - Own'!CM90","v":0},{"$f":"'Income - Own'!CN90","v":0},{"$f":"'Income - Own'!CO90","v":0},{"$f":"'Income - Own'!CP90","v":0},{"$f":"'Income - Own'!CQ90","v":0},{"$f":"'Income - Own'!CR90","v":0},{"$f":"'Income - Own'!CS90","v":0},{"$f":"'Income - Own'!CT90","v":0},{"$f":"'Income - Own'!CU90","v":0},{"$f":"'Income - Own'!CV90","v":0},{"$f":"'Income - Own'!CW90","v":0},{"$f":"'Income - Own'!CX90","v":0},{"$f":"'Income - Own'!CY90","v":0},{"$f":"'Income - Own'!CZ90","v":0},{"$f":"'Income - Own'!DA90","v":0},{"$f":"'Income - Own'!DB90","v":0},{"$f":"'Income - Own'!DC90","v":0},{"$f":"'Income - Own'!DD90","v":0},{"$f":"'Income - Own'!DE90","v":0},{"$f":"'Income - Own'!DF90","v":0},{"$f":"'Income - Own'!DG90","v":0},{"$f":"'Income - Own'!DH90","v":0},{"$f":"'Income - Own'!DI90","v":0},{"$f":"'Income - Own'!DJ90","v":0},{"$f":"'Income - Own'!DK90","v":0},{"$f":"'Income - Own'!DL90","v":0},{"$f":"'Income - Own'!DM90","v":0},{"$f":"'Income - Own'!DN90","v":0},{"$f":"'Income - Own'!DO90","v":0},{"$f":"'Income - Own'!DP90","v":0},{"$f":"'Income - Own'!DQ90","v":0},{"$f":"'Income - Own'!DR90","v":0},{"$f":"'Income - Own'!DS90","v":0},{"$f":"'Income - Own'!DT90","v":0},{"$f":"'Income - Own'!DU90","v":0},{"$f":"'Income - Own'!DV90","v":0},{"$f":"'Income - Own'!DW90","v":0},{"$f":"'Income - Own'!DX90","v":0},{"$f":"'Income - Own'!DY90","v":0},{"$f":"'Income - Own'!DZ90","v":0},{"$f":"'Income - Own'!EA90","v":0},{"$f":"'Income - Own'!EB90","v":0},{"$f":"'Income - Own'!EC90","v":0},{"$f":"'Income - Own'!ED90","v":0},{"$f":"'Income - Own'!EE90","v":0},{"$f":"'Income - Own'!EF90","v":0},{"$f":"'Income - Own'!EG90","v":0},{"$f":"'Income - Own'!EH90","v":0},{"$f":"'Income - Own'!EI90","v":0},{"$f":"'Income - Own'!EJ90","v":0},{"$f":"'Income - Own'!EK90","v":0},{"$f":"'Income - Own'!EL90","v":0},{"$f":"'Income - Own'!EM90","v":0},{"$f":"'Income - Own'!EN90","v":0},{"$f":"'Income - Own'!EO90","v":0},{"$f":"'Income - Own'!EP90","v":0},{"$f":"'Income - Own'!EQ90","v":0},{"$f":"'Income - Own'!ER90","v":0},{"$f":"'Income - Own'!ES90","v":0},{"$f":"'Income - Own'!ET90","v":0},{"$f":"'Income - Own'!EU90","v":0},{"$f":"'Income - Own'!EV90","v":0},{"$f":"'Income - Own'!EW90","v":0},{"$f":"'Income - Own'!EX90","v":0},{"$f":"'Income - Own'!EY90","v":0},{"$f":"'Income - Own'!EZ90","v":0},{"$f":"'Income - Own'!FA90","v":0},{"$f":"'Income - Own'!FB90","v":0},{"$f":"'Income - Own'!FC90","v":0},{"$f":"'Income - Own'!FD90","v":0},{"$f":"'Income - Own'!FE90","v":0},{"$f":"'Income - Own'!FF90","v":0},{"$f":"'Income - Own'!FG90","v":0},{"$f":"'Income - Own'!FH90","v":0},{"$f":"'Income - Own'!FI90","v":0},{"$f":"'Income - Own'!FJ90","v":0},{"$f":"'Income - Own'!FK90","v":0},{"$f":"'Income - Own'!FL90","v":0},{"$f":"'Income - Own'!FM90","v":0},{"$f":"'Income - Own'!FN90","v":0},{"$f":"'Income - Own'!FO90","v":0},{"$f":"'Income - Own'!FP90","v":0},{"$f":"'Income - Own'!FQ90","v":0},{"$f":"'Income - Own'!FR90","v":0},{"$f":"'Income - Own'!FS90","v":0},{"$f":"'Income - Own'!FT90","v":0},{"$f":"'Income - Own'!FU90","v":0},{"$f":"'Income - Own'!FV90","v":0},{"$f":"'Income - Own'!FW90","v":0},{"$f":"'Income - Own'!FX90","v":0},{"$f":"'Income - Own'!FY90","v":0},{"$f":"'Income - Own'!FZ90","v":0},{"$f":"'Income - Own'!GA90","v":0},{"$f":"'Income - Own'!GB90","v":0},{"$f":"'Income - Own'!GC90","v":0},{"$f":"'Income - Own'!GD90","v":0},{"$f":"'Income - Own'!GE90","v":0},{"$f":"'Income - Own'!GF90","v":0},{"$f":"'Income - Own'!GG90","v":0},{"$f":"'Income - Own'!GH90","v":0},{"$f":"'Income - Own'!GI90","v":0}]
[369,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B369+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B91","v":0},{"$f":"'Income - Own'!C91","v":0},{"$f":"'Income - Own'!D91","v":0},{"$f":"'Income - Own'!E91","v":0},{"$f":"'Income - Own'!F91","v":0},{"$f":"'Income - Own'!G91","v":0},{"$f":"'Income - Own'!H91","v":0},{"$f":"'Income - Own'!I91","v":0},{"$f":"'Income - Own'!J91","v":0},{"$f":"'Income - Own'!K91","v":0},{"$f":"'Income - Own'!L91","v":0},{"$f":"'Income - Own'!M91","v":0},{"$f":"'Income - Own'!N91","v":0},{"$f":"'Income - Own'!O91","v":0},{"$f":"'Income - Own'!P91","v":0},{"$f":"'Income - Own'!Q91","v":0},{"$f":"'Income - Own'!R91","v":0},{"$f":"'Income - Own'!S91","v":0},{"$f":"'Income - Own'!T91","v":0},{"$f":"'Income - Own'!U91","v":0},{"$f":"'Income - Own'!V91","v":0},{"$f":"'Income - Own'!W91","v":0},{"$f":"'Income - Own'!X91","v":0},{"$f":"'Income - Own'!Y91","v":0},{"$f":"'Income - Own'!Z91","v":0},{"$f":"'Income - Own'!AA91","v":0},{"$f":"'Income - Own'!AB91","v":0},{"$f":"'Income - Own'!AC91","v":0},{"$f":"'Income - Own'!AD91","v":0},{"$f":"'Income - Own'!AE91","v":0},{"$f":"'Income - Own'!AF91","v":0},{"$f":"'Income - Own'!AG91","v":0},{"$f":"'Income - Own'!AH91","v":0},{"$f":"'Income - Own'!AI91","v":0},{"$f":"'Income - Own'!AJ91","v":0},{"$f":"'Income - Own'!AK91","v":0},{"$f":"'Income - Own'!AL91","v":0},{"$f":"'Income - Own'!AM91","v":0},{"$f":"'Income - Own'!AN91","v":0},{"$f":"'Income - Own'!AO91","v":0},{"$f":"'Income - Own'!AP91","v":0},{"$f":"'Income - Own'!AQ91","v":0},{"$f":"'Income - Own'!AR91","v":0},{"$f":"'Income - Own'!AS91","v":0},{"$f":"'Income - Own'!AT91","v":0},{"$f":"'Income - Own'!AU91","v":0},{"$f":"'Income - Own'!AV91","v":0},{"$f":"'Income - Own'!AW91","v":0},{"$f":"'Income - Own'!AX91","v":0},{"$f":"'Income - Own'!AY91","v":0},{"$f":"'Income - Own'!AZ91","v":0},{"$f":"'Income - Own'!BA91","v":0},{"$f":"'Income - Own'!BB91","v":0},{"$f":"'Income - Own'!BC91","v":0},{"$f":"'Income - Own'!BD91","v":0},{"$f":"'Income - Own'!BE91","v":0},{"$f":"'Income - Own'!BF91","v":0},{"$f":"'Income - Own'!BG91","v":0},{"$f":"'Income - Own'!BH91","v":0},{"$f":"'Income - Own'!BI91","v":0},{"$f":"'Income - Own'!BJ91","v":0},{"$f":"'Income - Own'!BK91","v":0},{"$f":"'Income - Own'!BL91","v":0},{"$f":"'Income - Own'!BM91","v":0},{"$f":"'Income - Own'!BN91","v":0},{"$f":"'Income - Own'!BO91","v":0},{"$f":"'Income - Own'!BP91","v":0},{"$f":"'Income - Own'!BQ91","v":0},{"$f":"'Income - Own'!BR91","v":0},{"$f":"'Income - Own'!BS91","v":0},{"$f":"'Income - Own'!BT91","v":0},{"$f":"'Income - Own'!BU91","v":0},{"$f":"'Income - Own'!BV91","v":0},{"$f":"'Income - Own'!BW91","v":0},{"$f":"'Income - Own'!BX91","v":0},{"$f":"'Income - Own'!BY91","v":0},{"$f":"'Income - Own'!BZ91","v":0},{"$f":"'Income - Own'!CA91","v":0},{"$f":"'Income - Own'!CB91","v":0},{"$f":"'Income - Own'!CC91","v":0},{"$f":"'Income - Own'!CD91","v":0},{"$f":"'Income - Own'!CE91","v":0},{"$f":"'Income - Own'!CF91","v":0},{"$f":"'Income - Own'!CG91","v":0},{"$f":"'Income - Own'!CH91","v":0},{"$f":"'Income - Own'!CI91","v":0},{"$f":"'Income - Own'!CJ91","v":0},{"$f":"'Income - Own'!CK91","v":0},{"$f":"'Income - Own'!CL91","v":0},{"$f":"'Income - Own'!CM91","v":0},{"$f":"'Income - Own'!CN91","v":0},{"$f":"'Income - Own'!CO91","v":0},{"$f":"'Income - Own'!CP91","v":0},{"$f":"'Income - Own'!CQ91","v":0},{"$f":"'Income - Own'!CR91","v":0},{"$f":"'Income - Own'!CS91","v":0},{"$f":"'Income - Own'!CT91","v":0},{"$f":"'Income - Own'!CU91","v":0},{"$f":"'Income - Own'!CV91","v":0},{"$f":"'Income - Own'!CW91","v":0},{"$f":"'Income - Own'!CX91","v":0},{"$f":"'Income - Own'!CY91","v":0},{"$f":"'Income - Own'!CZ91","v":0},{"$f":"'Income - Own'!DA91","v":0},{"$f":"'Income - Own'!DB91","v":0},{"$f":"'Income - Own'!DC91","v":0},{"$f":"'Income - Own'!DD91","v":0},{"$f":"'Income - Own'!DE91","v":0},{"$f":"'Income - Own'!DF91","v":0},{"$f":"'Income - Own'!DG91","v":0},{"$f":"'Income - Own'!DH91","v":0},{"$f":"'Income - Own'!DI91","v":0},{"$f":"'Income - Own'!DJ91","v":0},{"$f":"'Income - Own'!DK91","v":0},{"$f":"'Income - Own'!DL91","v":0},{"$f":"'Income - Own'!DM91","v":0},{"$f":"'Income - Own'!DN91","v":0},{"$f":"'Income - Own'!DO91","v":0},{"$f":"'Income - Own'!DP91","v":0},{"$f":"'Income - Own'!DQ91","v":0},{"$f":"'Income - Own'!DR91","v":0},{"$f":"'Income - Own'!DS91","v":0},{"$f":"'Income - Own'!DT91","v":0},{"$f":"'Income - Own'!DU91","v":0},{"$f":"'Income - Own'!DV91","v":0},{"$f":"'Income - Own'!DW91","v":0},{"$f":"'Income - Own'!DX91","v":0},{"$f":"'Income - Own'!DY91","v":0},{"$f":"'Income - Own'!DZ91","v":0},{"$f":"'Income - Own'!EA91","v":0},{"$f":"'Income - Own'!EB91","v":0},{"$f":"'Income - Own'!EC91","v":0},{"$f":"'Income - Own'!ED91","v":0},{"$f":"'Income - Own'!EE91","v":0},{"$f":"'Income - Own'!EF91","v":0},{"$f":"'Income - Own'!EG91","v":0},{"$f":"'Income - Own'!EH91","v":0},{"$f":"'Income - Own'!EI91","v":0},{"$f":"'Income - Own'!EJ91","v":0},{"$f":"'Income - Own'!EK91","v":0},{"$f":"'Income - Own'!EL91","v":0},{"$f":"'Income - Own'!EM91","v":0},{"$f":"'Income - Own'!EN91","v":0},{"$f":"'Income - Own'!EO91","v":0},{"$f":"'Income - Own'!EP91","v":0},{"$f":"'Income - Own'!EQ91","v":0},{"$f":"'Income - Own'!ER91","v":0},{"$f":"'Income - Own'!ES91","v":0},{"$f":"'Income - Own'!ET91","v":0},{"$f":"'Income - Own'!EU91","v":0},{"$f":"'Income - Own'!EV91","v":0},{"$f":"'Income - Own'!EW91","v":0},{"$f":"'Income - Own'!EX91","v":0},{"$f":"'Income - Own'!EY91","v":0},{"$f":"'Income - Own'!EZ91","v":0},{"$f":"'Income - Own'!FA91","v":0},{"$f":"'Income - Own'!FB91","v":0},{"$f":"'Income - Own'!FC91","v":0},{"$f":"'Income - Own'!FD91","v":0},{"$f":"'Income - Own'!FE91","v":0},{"$f":"'Income - Own'!FF91","v":0},{"$f":"'Income - Own'!FG91","v":0},{"$f":"'Income - Own'!FH91","v":0},{"$f":"'Income - Own'!FI91","v":0},{"$f":"'Income - Own'!FJ91","v":0},{"$f":"'Income - Own'!FK91","v":0},{"$f":"'Income - Own'!FL91","v":0},{"$f":"'Income - Own'!FM91","v":0},{"$f":"'Income - Own'!FN91","v":0},{"$f":"'Income - Own'!FO91","v":0},{"$f":"'Income - Own'!FP91","v":0},{"$f":"'Income - Own'!FQ91","v":0},{"$f":"'Income - Own'!FR91","v":0},{"$f":"'Income - Own'!FS91","v":0},{"$f":"'Income - Own'!FT91","v":0},{"$f":"'Income - Own'!FU91","v":0},{"$f":"'Income - Own'!FV91","v":0},{"$f":"'Income - Own'!FW91","v":0},{"$f":"'Income - Own'!FX91","v":0},{"$f":"'Income - Own'!FY91","v":0},{"$f":"'Income - Own'!FZ91","v":0},{"$f":"'Income - Own'!GA91","v":0},{"$f":"'Income - Own'!GB91","v":0},{"$f":"'Income - Own'!GC91","v":0},{"$f":"'Income - Own'!GD91","v":0},{"$f":"'Income - Own'!GE91","v":0},{"$f":"'Income - Own'!GF91","v":0},{"$f":"'Income - Own'!GG91","v":0},{"$f":"'Income - Own'!GH91","v":0},{"$f":"'Income - Own'!GI91","v":0}]
[370,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B370+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B92","v":0},{"$f":"'Income - Own'!C92","v":0},{"$f":"'Income - Own'!D92","v":0},{"$f":"'Income - Own'!E92","v":0},{"$f":"'Income - Own'!F92","v":0},{"$f":"'Income - Own'!G92","v":0},{"$f":"'Income - Own'!H92","v":0},{"$f":"'Income - Own'!I92","v":0},{"$f":"'Income - Own'!J92","v":0},{"$f":"'Income - Own'!K92","v":0},{"$f":"'Income - Own'!L92","v":0},{"$f":"'Income - Own'!M92","v":0},{"$f":"'Income - Own'!N92","v":0},{"$f":"'Income - Own'!O92","v":0},{"$f":"'Income - Own'!P92","v":0},{"$f":"'Income - Own'!Q92","v":0},{"$f":"'Income - Own'!R92","v":0},{"$f":"'Income - Own'!S92","v":0},{"$f":"'Income - Own'!T92","v":0},{"$f":"'Income - Own'!U92","v":0},{"$f":"'Income - Own'!V92","v":0},{"$f":"'Income - Own'!W92","v":0},{"$f":"'Income - Own'!X92","v":0},{"$f":"'Income - Own'!Y92","v":0},{"$f":"'Income - Own'!Z92","v":0},{"$f":"'Income - Own'!AA92","v":0},{"$f":"'Income - Own'!AB92","v":0},{"$f":"'Income - Own'!AC92","v":0},{"$f":"'Income - Own'!AD92","v":0},{"$f":"'Income - Own'!AE92","v":0},{"$f":"'Income - Own'!AF92","v":0},{"$f":"'Income - Own'!AG92","v":0},{"$f":"'Income - Own'!AH92","v":0},{"$f":"'Income - Own'!AI92","v":0},{"$f":"'Income - Own'!AJ92","v":0},{"$f":"'Income - Own'!AK92","v":0},{"$f":"'Income - Own'!AL92","v":0},{"$f":"'Income - Own'!AM92","v":0},{"$f":"'Income - Own'!AN92","v":0},{"$f":"'Income - Own'!AO92","v":0},{"$f":"'Income - Own'!AP92","v":0},{"$f":"'Income - Own'!AQ92","v":0},{"$f":"'Income - Own'!AR92","v":0},{"$f":"'Income - Own'!AS92","v":0},{"$f":"'Income - Own'!AT92","v":0},{"$f":"'Income - Own'!AU92","v":0},{"$f":"'Income - Own'!AV92","v":0},{"$f":"'Income - Own'!AW92","v":0},{"$f":"'Income - Own'!AX92","v":0},{"$f":"'Income - Own'!AY92","v":0},{"$f":"'Income - Own'!AZ92","v":0},{"$f":"'Income - Own'!BA92","v":0},{"$f":"'Income - Own'!BB92","v":0},{"$f":"'Income - Own'!BC92","v":0},{"$f":"'Income - Own'!BD92","v":0},{"$f":"'Income - Own'!BE92","v":0},{"$f":"'Income - Own'!BF92","v":0},{"$f":"'Income - Own'!BG92","v":0},{"$f":"'Income - Own'!BH92","v":0},{"$f":"'Income - Own'!BI92","v":0},{"$f":"'Income - Own'!BJ92","v":0},{"$f":"'Income - Own'!BK92","v":0},{"$f":"'Income - Own'!BL92","v":0},{"$f":"'Income - Own'!BM92","v":0},{"$f":"'Income - Own'!BN92","v":0},{"$f":"'Income - Own'!BO92","v":0},{"$f":"'Income - Own'!BP92","v":0},{"$f":"'Income - Own'!BQ92","v":0},{"$f":"'Income - Own'!BR92","v":0},{"$f":"'Income - Own'!BS92","v":0},{"$f":"'Income - Own'!BT92","v":0},{"$f":"'Income - Own'!BU92","v":0},{"$f":"'Income - Own'!BV92","v":0},{"$f":"'Income - Own'!BW92","v":0},{"$f":"'Income - Own'!BX92","v":0},{"$f":"'Income - Own'!BY92","v":0},{"$f":"'Income - Own'!BZ92","v":0},{"$f":"'Income - Own'!CA92","v":0},{"$f":"'Income - Own'!CB92","v":0},{"$f":"'Income - Own'!CC92","v":0},{"$f":"'Income - Own'!CD92","v":0},{"$f":"'Income - Own'!CE92","v":0},{"$f":"'Income - Own'!CF92","v":0},{"$f":"'Income - Own'!CG92","v":0},{"$f":"'Income - Own'!CH92","v":0},{"$f":"'Income - Own'!CI92","v":0},{"$f":"'Income - Own'!CJ92","v":0},{"$f":"'Income - Own'!CK92","v":0},{"$f":"'Income - Own'!CL92","v":0},{"$f":"'Income - Own'!CM92","v":0},{"$f":"'Income - Own'!CN92","v":0},{"$f":"'Income - Own'!CO92","v":0},{"$f":"'Income - Own'!CP92","v":0},{"$f":"'Income - Own'!CQ92","v":0},{"$f":"'Income - Own'!CR92","v":0},{"$f":"'Income - Own'!CS92","v":0},{"$f":"'Income - Own'!CT92","v":0},{"$f":"'Income - Own'!CU92","v":0},{"$f":"'Income - Own'!CV92","v":0},{"$f":"'Income - Own'!CW92","v":0},{"$f":"'Income - Own'!CX92","v":0},{"$f":"'Income - Own'!CY92","v":0},{"$f":"'Income - Own'!CZ92","v":0},{"$f":"'Income - Own'!DA92","v":0},{"$f":"'Income - Own'!DB92","v":0},{"$f":"'Income - Own'!DC92","v":0},{"$f":"'Income - Own'!DD92","v":0},{"$f":"'Income - Own'!DE92","v":0},{"$f":"'Income - Own'!DF92","v":0},{"$f":"'Income - Own'!DG92","v":0},{"$f":"'Income - Own'!DH92","v":0},{"$f":"'Income - Own'!DI92","v":0},{"$f":"'Income - Own'!DJ92","v":0},{"$f":"'Income - Own'!DK92","v":0},{"$f":"'Income - Own'!DL92","v":0},{"$f":"'Income - Own'!DM92","v":0},{"$f":"'Income - Own'!DN92","v":0},{"$f":"'Income - Own'!DO92","v":0},{"$f":"'Income - Own'!DP92","v":0},{"$f":"'Income - Own'!DQ92","v":0},{"$f":"'Income - Own'!DR92","v":0},{"$f":"'Income - Own'!DS92","v":0},{"$f":"'Income - Own'!DT92","v":0},{"$f":"'Income - Own'!DU92","v":0},{"$f":"'Income - Own'!DV92","v":0},{"$f":"'Income - Own'!DW92","v":0},{"$f":"'Income - Own'!DX92","v":0},{"$f":"'Income - Own'!DY92","v":0},{"$f":"'Income - Own'!DZ92","v":0},{"$f":"'Income - Own'!EA92","v":0},{"$f":"'Income - Own'!EB92","v":0},{"$f":"'Income - Own'!EC92","v":0},{"$f":"'Income - Own'!ED92","v":0},{"$f":"'Income - Own'!EE92","v":0},{"$f":"'Income - Own'!EF92","v":0},{"$f":"'Income - Own'!EG92","v":0},{"$f":"'Income - Own'!EH92","v":0},{"$f":"'Income - Own'!EI92","v":0},{"$f":"'Income - Own'!EJ92","v":0},{"$f":"'Income - Own'!EK92","v":0},{"$f":"'Income - Own'!EL92","v":0},{"$f":"'Income - Own'!EM92","v":0},{"$f":"'Income - Own'!EN92","v":0},{"$f":"'Income - Own'!EO92","v":0},{"$f":"'Income - Own'!EP92","v":0},{"$f":"'Income - Own'!EQ92","v":0},{"$f":"'Income - Own'!ER92","v":0},{"$f":"'Income - Own'!ES92","v":0},{"$f":"'Income - Own'!ET92","v":0},{"$f":"'Income - Own'!EU92","v":0},{"$f":"'Income - Own'!EV92","v":0},{"$f":"'Income - Own'!EW92","v":0},{"$f":"'Income - Own'!EX92","v":0},{"$f":"'Income - Own'!EY92","v":0},{"$f":"'Income - Own'!EZ92","v":0},{"$f":"'Income - Own'!FA92","v":0},{"$f":"'Income - Own'!FB92","v":0},{"$f":"'Income - Own'!FC92","v":0},{"$f":"'Income - Own'!FD92","v":0},{"$f":"'Income - Own'!FE92","v":0},{"$f":"'Income - Own'!FF92","v":0},{"$f":"'Income - Own'!FG92","v":0},{"$f":"'Income - Own'!FH92","v":0},{"$f":"'Income - Own'!FI92","v":0},{"$f":"'Income - Own'!FJ92","v":0},{"$f":"'Income - Own'!FK92","v":0},{"$f":"'Income - Own'!FL92","v":0},{"$f":"'Income - Own'!FM92","v":0},{"$f":"'Income - Own'!FN92","v":0},{"$f":"'Income - Own'!FO92","v":0},{"$f":"'Income - Own'!FP92","v":0},{"$f":"'Income - Own'!FQ92","v":0},{"$f":"'Income - Own'!FR92","v":0},{"$f":"'Income - Own'!FS92","v":0},{"$f":"'Income - Own'!FT92","v":0},{"$f":"'Income - Own'!FU92","v":0},{"$f":"'Income - Own'!FV92","v":0},{"$f":"'Income - Own'!FW92","v":0},{"$f":"'Income - Own'!FX92","v":0},{"$f":"'Income - Own'!FY92","v":0},{"$f":"'Income - Own'!FZ92","v":0},{"$f":"'Income - Own'!GA92","v":0},{"$f":"'Income - Own'!GB92","v":0},{"$f":"'Income - Own'!GC92","v":0},{"$f":"'Income - Own'!GD92","v":0},{"$f":"'Income - Own'!GE92","v":0},{"$f":"'Income - Own'!GF92","v":0},{"$f":"'Income - Own'!GG92","v":0},{"$f":"'Income - Own'!GH92","v":0},{"$f":"'Income - Own'!GI92","v":0}]
[371,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B371+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B93","v":0},{"$f":"'Income - Own'!C93","v":0},{"$f":"'Income - Own'!D93","v":0},{"$f":"'Income - Own'!E93","v":0},{"$f":"'Income - Own'!F93","v":0},{"$f":"'Income - Own'!G93","v":0},{"$f":"'Income - Own'!H93","v":0},{"$f":"'Income - Own'!I93","v":0},{"$f":"'Income - Own'!J93","v":0},{"$f":"'Income - Own'!K93","v":0},{"$f":"'Income - Own'!L93","v":0},{"$f":"'Income - Own'!M93","v":0},{"$f":"'Income - Own'!N93","v":0},{"$f":"'Income - Own'!O93","v":0},{"$f":"'Income - Own'!P93","v":0},{"$f":"'Income - Own'!Q93","v":0},{"$f":"'Income - Own'!R93","v":0},{"$f":"'Income - Own'!S93","v":0},{"$f":"'Income - Own'!T93","v":0},{"$f":"'Income - Own'!U93","v":0},{"$f":"'Income - Own'!V93","v":0},{"$f":"'Income - Own'!W93","v":0},{"$f":"'Income - Own'!X93","v":0},{"$f":"'Income - Own'!Y93","v":0},{"$f":"'Income - Own'!Z93","v":0},{"$f":"'Income - Own'!AA93","v":0},{"$f":"'Income - Own'!AB93","v":0},{"$f":"'Income - Own'!AC93","v":0},{"$f":"'Income - Own'!AD93","v":0},{"$f":"'Income - Own'!AE93","v":0},{"$f":"'Income - Own'!AF93","v":0},{"$f":"'Income - Own'!AG93","v":0},{"$f":"'Income - Own'!AH93","v":0},{"$f":"'Income - Own'!AI93","v":0},{"$f":"'Income - Own'!AJ93","v":0},{"$f":"'Income - Own'!AK93","v":0},{"$f":"'Income - Own'!AL93","v":0},{"$f":"'Income - Own'!AM93","v":0},{"$f":"'Income - Own'!AN93","v":0},{"$f":"'Income - Own'!AO93","v":0},{"$f":"'Income - Own'!AP93","v":0},{"$f":"'Income - Own'!AQ93","v":0},{"$f":"'Income - Own'!AR93","v":0},{"$f":"'Income - Own'!AS93","v":0},{"$f":"'Income - Own'!AT93","v":0},{"$f":"'Income - Own'!AU93","v":0},{"$f":"'Income - Own'!AV93","v":0},{"$f":"'Income - Own'!AW93","v":0},{"$f":"'Income - Own'!AX93","v":0},{"$f":"'Income - Own'!AY93","v":0},{"$f":"'Income - Own'!AZ93","v":0},{"$f":"'Income - Own'!BA93","v":0},{"$f":"'Income - Own'!BB93","v":0},{"$f":"'Income - Own'!BC93","v":0},{"$f":"'Income - Own'!BD93","v":0},{"$f":"'Income - Own'!BE93","v":0},{"$f":"'Income - Own'!BF93","v":0},{"$f":"'Income - Own'!BG93","v":0},{"$f":"'Income - Own'!BH93","v":0},{"$f":"'Income - Own'!BI93","v":0},{"$f":"'Income - Own'!BJ93","v":0},{"$f":"'Income - Own'!BK93","v":0},{"$f":"'Income - Own'!BL93","v":0},{"$f":"'Income - Own'!BM93","v":0},{"$f":"'Income - Own'!BN93","v":0},{"$f":"'Income - Own'!BO93","v":0},{"$f":"'Income - Own'!BP93","v":0},{"$f":"'Income - Own'!BQ93","v":0},{"$f":"'Income - Own'!BR93","v":0},{"$f":"'Income - Own'!BS93","v":0},{"$f":"'Income - Own'!BT93","v":0},{"$f":"'Income - Own'!BU93","v":0},{"$f":"'Income - Own'!BV93","v":0},{"$f":"'Income - Own'!BW93","v":0},{"$f":"'Income - Own'!BX93","v":0},{"$f":"'Income - Own'!BY93","v":0},{"$f":"'Income - Own'!BZ93","v":0},{"$f":"'Income - Own'!CA93","v":0},{"$f":"'Income - Own'!CB93","v":0},{"$f":"'Income - Own'!CC93","v":0},{"$f":"'Income - Own'!CD93","v":0},{"$f":"'Income - Own'!CE93","v":0},{"$f":"'Income - Own'!CF93","v":0},{"$f":"'Income - Own'!CG93","v":0},{"$f":"'Income - Own'!CH93","v":0},{"$f":"'Income - Own'!CI93","v":0},{"$f":"'Income - Own'!CJ93","v":0},{"$f":"'Income - Own'!CK93","v":0},{"$f":"'Income - Own'!CL93","v":0},{"$f":"'Income - Own'!CM93","v":0},{"$f":"'Income - Own'!CN93","v":0},{"$f":"'Income - Own'!CO93","v":0},{"$f":"'Income - Own'!CP93","v":0},{"$f":"'Income - Own'!CQ93","v":0},{"$f":"'Income - Own'!CR93","v":0},{"$f":"'Income - Own'!CS93","v":0},{"$f":"'Income - Own'!CT93","v":0},{"$f":"'Income - Own'!CU93","v":0},{"$f":"'Income - Own'!CV93","v":0},{"$f":"'Income - Own'!CW93","v":0},{"$f":"'Income - Own'!CX93","v":0},{"$f":"'Income - Own'!CY93","v":0},{"$f":"'Income - Own'!CZ93","v":0},{"$f":"'Income - Own'!DA93","v":0},{"$f":"'Income - Own'!DB93","v":0},{"$f":"'Income - Own'!DC93","v":0},{"$f":"'Income - Own'!DD93","v":0},{"$f":"'Income - Own'!DE93","v":0},{"$f":"'Income - Own'!DF93","v":0},{"$f":"'Income - Own'!DG93","v":0},{"$f":"'Income - Own'!DH93","v":0},{"$f":"'Income - Own'!DI93","v":0},{"$f":"'Income - Own'!DJ93","v":0},{"$f":"'Income - Own'!DK93","v":0},{"$f":"'Income - Own'!DL93","v":0},{"$f":"'Income - Own'!DM93","v":0},{"$f":"'Income - Own'!DN93","v":0},{"$f":"'Income - Own'!DO93","v":0},{"$f":"'Income - Own'!DP93","v":0},{"$f":"'Income - Own'!DQ93","v":0},{"$f":"'Income - Own'!DR93","v":0},{"$f":"'Income - Own'!DS93","v":0},{"$f":"'Income - Own'!DT93","v":0},{"$f":"'Income - Own'!DU93","v":0},{"$f":"'Income - Own'!DV93","v":0},{"$f":"'Income - Own'!DW93","v":0},{"$f":"'Income - Own'!DX93","v":0},{"$f":"'Income - Own'!DY93","v":0},{"$f":"'Income - Own'!DZ93","v":0},{"$f":"'Income - Own'!EA93","v":0},{"$f":"'Income - Own'!EB93","v":0},{"$f":"'Income - Own'!EC93","v":0},{"$f":"'Income - Own'!ED93","v":0},{"$f":"'Income - Own'!EE93","v":0},{"$f":"'Income - Own'!EF93","v":0},{"$f":"'Income - Own'!EG93","v":0},{"$f":"'Income - Own'!EH93","v":0},{"$f":"'Income - Own'!EI93","v":0},{"$f":"'Income - Own'!EJ93","v":0},{"$f":"'Income - Own'!EK93","v":0},{"$f":"'Income - Own'!EL93","v":0},{"$f":"'Income - Own'!EM93","v":0},{"$f":"'Income - Own'!EN93","v":0},{"$f":"'Income - Own'!EO93","v":0},{"$f":"'Income - Own'!EP93","v":0},{"$f":"'Income - Own'!EQ93","v":0},{"$f":"'Income - Own'!ER93","v":0},{"$f":"'Income - Own'!ES93","v":0},{"$f":"'Income - Own'!ET93","v":0},{"$f":"'Income - Own'!EU93","v":0},{"$f":"'Income - Own'!EV93","v":0},{"$f":"'Income - Own'!EW93","v":0},{"$f":"'Income - Own'!EX93","v":0},{"$f":"'Income - Own'!EY93","v":0},{"$f":"'Income - Own'!EZ93","v":0},{"$f":"'Income - Own'!FA93","v":0},{"$f":"'Income - Own'!FB93","v":0},{"$f":"'Income - Own'!FC93","v":0},{"$f":"'Income - Own'!FD93","v":0},{"$f":"'Income - Own'!FE93","v":0},{"$f":"'Income - Own'!FF93","v":0},{"$f":"'Income - Own'!FG93","v":0},{"$f":"'Income - Own'!FH93","v":0},{"$f":"'Income - Own'!FI93","v":0},{"$f":"'Income - Own'!FJ93","v":0},{"$f":"'Income - Own'!FK93","v":0},{"$f":"'Income - Own'!FL93","v":0},{"$f":"'Income - Own'!FM93","v":0},{"$f":"'Income - Own'!FN93","v":0},{"$f":"'Income - Own'!FO93","v":0},{"$f":"'Income - Own'!FP93","v":0},{"$f":"'Income - Own'!FQ93","v":0},{"$f":"'Income - Own'!FR93","v":0},{"$f":"'Income - Own'!FS93","v":0},{"$f":"'Income - Own'!FT93","v":0},{"$f":"'Income - Own'!FU93","v":0},{"$f":"'Income - Own'!FV93","v":0},{"$f":"'Income - Own'!FW93","v":0},{"$f":"'Income - Own'!FX93","v":0},{"$f":"'Income - Own'!FY93","v":0},{"$f":"'Income - Own'!FZ93","v":0},{"$f":"'Income - Own'!GA93","v":0},{"$f":"'Income - Own'!GB93","v":0},{"$f":"'Income - Own'!GC93","v":0},{"$f":"'Income - Own'!GD93","v":0},{"$f":"'Income - Own'!GE93","v":0},{"$f":"'Income - Own'!GF93","v":0},{"$f":"'Income - Own'!GG93","v":0},{"$f":"'Income - Own'!GH93","v":0},{"$f":"'Income - Own'!GI93","v":0}]
[372,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B372+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B94","v":0},{"$f":"'Income - Own'!C94","v":0},{"$f":"'Income - Own'!D94","v":0},{"$f":"'Income - Own'!E94","v":0},{"$f":"'Income - Own'!F94","v":0},{"$f":"'Income - Own'!G94","v":0},{"$f":"'Income - Own'!H94","v":0},{"$f":"'Income - Own'!I94","v":0},{"$f":"'Income - Own'!J94","v":0},{"$f":"'Income - Own'!K94","v":0},{"$f":"'Income - Own'!L94","v":0},{"$f":"'Income - Own'!M94","v":0},{"$f":"'Income - Own'!N94","v":0},{"$f":"'Income - Own'!O94","v":0},{"$f":"'Income - Own'!P94","v":0},{"$f":"'Income - Own'!Q94","v":0},{"$f":"'Income - Own'!R94","v":0},{"$f":"'Income - Own'!S94","v":0},{"$f":"'Income - Own'!T94","v":0},{"$f":"'Income - Own'!U94","v":0},{"$f":"'Income - Own'!V94","v":0},{"$f":"'Income - Own'!W94","v":0},{"$f":"'Income - Own'!X94","v":0},{"$f":"'Income - Own'!Y94","v":0},{"$f":"'Income - Own'!Z94","v":0},{"$f":"'Income - Own'!AA94","v":0},{"$f":"'Income - Own'!AB94","v":0},{"$f":"'Income - Own'!AC94","v":0},{"$f":"'Income - Own'!AD94","v":0},{"$f":"'Income - Own'!AE94","v":0},{"$f":"'Income - Own'!AF94","v":0},{"$f":"'Income - Own'!AG94","v":0},{"$f":"'Income - Own'!AH94","v":0},{"$f":"'Income - Own'!AI94","v":0},{"$f":"'Income - Own'!AJ94","v":0},{"$f":"'Income - Own'!AK94","v":0},{"$f":"'Income - Own'!AL94","v":0},{"$f":"'Income - Own'!AM94","v":0},{"$f":"'Income - Own'!AN94","v":0},{"$f":"'Income - Own'!AO94","v":0},{"$f":"'Income - Own'!AP94","v":0},{"$f":"'Income - Own'!AQ94","v":0},{"$f":"'Income - Own'!AR94","v":0},{"$f":"'Income - Own'!AS94","v":0},{"$f":"'Income - Own'!AT94","v":0},{"$f":"'Income - Own'!AU94","v":0},{"$f":"'Income - Own'!AV94","v":0},{"$f":"'Income - Own'!AW94","v":0},{"$f":"'Income - Own'!AX94","v":0},{"$f":"'Income - Own'!AY94","v":0},{"$f":"'Income - Own'!AZ94","v":0},{"$f":"'Income - Own'!BA94","v":0},{"$f":"'Income - Own'!BB94","v":0},{"$f":"'Income - Own'!BC94","v":0},{"$f":"'Income - Own'!BD94","v":0},{"$f":"'Income - Own'!BE94","v":0},{"$f":"'Income - Own'!BF94","v":0},{"$f":"'Income - Own'!BG94","v":0},{"$f":"'Income - Own'!BH94","v":0},{"$f":"'Income - Own'!BI94","v":0},{"$f":"'Income - Own'!BJ94","v":0},{"$f":"'Income - Own'!BK94","v":0},{"$f":"'Income - Own'!BL94","v":0},{"$f":"'Income - Own'!BM94","v":0},{"$f":"'Income - Own'!BN94","v":0},{"$f":"'Income - Own'!BO94","v":0},{"$f":"'Income - Own'!BP94","v":0},{"$f":"'Income - Own'!BQ94","v":0},{"$f":"'Income - Own'!BR94","v":0},{"$f":"'Income - Own'!BS94","v":0},{"$f":"'Income - Own'!BT94","v":0},{"$f":"'Income - Own'!BU94","v":0},{"$f":"'Income - Own'!BV94","v":0},{"$f":"'Income - Own'!BW94","v":0},{"$f":"'Income - Own'!BX94","v":0},{"$f":"'Income - Own'!BY94","v":0},{"$f":"'Income - Own'!BZ94","v":0},{"$f":"'Income - Own'!CA94","v":0},{"$f":"'Income - Own'!CB94","v":0},{"$f":"'Income - Own'!CC94","v":0},{"$f":"'Income - Own'!CD94","v":0},{"$f":"'Income - Own'!CE94","v":0},{"$f":"'Income - Own'!CF94","v":0},{"$f":"'Income - Own'!CG94","v":0},{"$f":"'Income - Own'!CH94","v":0},{"$f":"'Income - Own'!CI94","v":0},{"$f":"'Income - Own'!CJ94","v":0},{"$f":"'Income - Own'!CK94","v":0},{"$f":"'Income - Own'!CL94","v":0},{"$f":"'Income - Own'!CM94","v":0},{"$f":"'Income - Own'!CN94","v":0},{"$f":"'Income - Own'!CO94","v":0},{"$f":"'Income - Own'!CP94","v":0},{"$f":"'Income - Own'!CQ94","v":0},{"$f":"'Income - Own'!CR94","v":0},{"$f":"'Income - Own'!CS94","v":0},{"$f":"'Income - Own'!CT94","v":0},{"$f":"'Income - Own'!CU94","v":0},{"$f":"'Income - Own'!CV94","v":0},{"$f":"'Income - Own'!CW94","v":0},{"$f":"'Income - Own'!CX94","v":0},{"$f":"'Income - Own'!CY94","v":0},{"$f":"'Income - Own'!CZ94","v":0},{"$f":"'Income - Own'!DA94","v":0},{"$f":"'Income - Own'!DB94","v":0},{"$f":"'Income - Own'!DC94","v":0},{"$f":"'Income - Own'!DD94","v":0},{"$f":"'Income - Own'!DE94","v":0},{"$f":"'Income - Own'!DF94","v":0},{"$f":"'Income - Own'!DG94","v":0},{"$f":"'Income - Own'!DH94","v":0},{"$f":"'Income - Own'!DI94","v":0},{"$f":"'Income - Own'!DJ94","v":0},{"$f":"'Income - Own'!DK94","v":0},{"$f":"'Income - Own'!DL94","v":0},{"$f":"'Income - Own'!DM94","v":0},{"$f":"'Income - Own'!DN94","v":0},{"$f":"'Income - Own'!DO94","v":0},{"$f":"'Income - Own'!DP94","v":0},{"$f":"'Income - Own'!DQ94","v":0},{"$f":"'Income - Own'!DR94","v":0},{"$f":"'Income - Own'!DS94","v":0},{"$f":"'Income - Own'!DT94","v":0},{"$f":"'Income - Own'!DU94","v":0},{"$f":"'Income - Own'!DV94","v":0},{"$f":"'Income - Own'!DW94","v":0},{"$f":"'Income - Own'!DX94","v":0},{"$f":"'Income - Own'!DY94","v":0},{"$f":"'Income - Own'!DZ94","v":0},{"$f":"'Income - Own'!EA94","v":0},{"$f":"'Income - Own'!EB94","v":0},{"$f":"'Income - Own'!EC94","v":0},{"$f":"'Income - Own'!ED94","v":0},{"$f":"'Income - Own'!EE94","v":0},{"$f":"'Income - Own'!EF94","v":0},{"$f":"'Income - Own'!EG94","v":0},{"$f":"'Income - Own'!EH94","v":0},{"$f":"'Income - Own'!EI94","v":0},{"$f":"'Income - Own'!EJ94","v":0},{"$f":"'Income - Own'!EK94","v":0},{"$f":"'Income - Own'!EL94","v":0},{"$f":"'Income - Own'!EM94","v":0},{"$f":"'Income - Own'!EN94","v":0},{"$f":"'Income - Own'!EO94","v":0},{"$f":"'Income - Own'!EP94","v":0},{"$f":"'Income - Own'!EQ94","v":0},{"$f":"'Income - Own'!ER94","v":0},{"$f":"'Income - Own'!ES94","v":0},{"$f":"'Income - Own'!ET94","v":0},{"$f":"'Income - Own'!EU94","v":0},{"$f":"'Income - Own'!EV94","v":0},{"$f":"'Income - Own'!EW94","v":0},{"$f":"'Income - Own'!EX94","v":0},{"$f":"'Income - Own'!EY94","v":0},{"$f":"'Income - Own'!EZ94","v":0},{"$f":"'Income - Own'!FA94","v":0},{"$f":"'Income - Own'!FB94","v":0},{"$f":"'Income - Own'!FC94","v":0},{"$f":"'Income - Own'!FD94","v":0},{"$f":"'Income - Own'!FE94","v":0},{"$f":"'Income - Own'!FF94","v":0},{"$f":"'Income - Own'!FG94","v":0},{"$f":"'Income - Own'!FH94","v":0},{"$f":"'Income - Own'!FI94","v":0},{"$f":"'Income - Own'!FJ94","v":0},{"$f":"'Income - Own'!FK94","v":0},{"$f":"'Income - Own'!FL94","v":0},{"$f":"'Income - Own'!FM94","v":0},{"$f":"'Income - Own'!FN94","v":0},{"$f":"'Income - Own'!FO94","v":0},{"$f":"'Income - Own'!FP94","v":0},{"$f":"'Income - Own'!FQ94","v":0},{"$f":"'Income - Own'!FR94","v":0},{"$f":"'Income - Own'!FS94","v":0},{"$f":"'Income - Own'!FT94","v":0},{"$f":"'Income - Own'!FU94","v":0},{"$f":"'Income - Own'!FV94","v":0},{"$f":"'Income - Own'!FW94","v":0},{"$f":"'Income - Own'!FX94","v":0},{"$f":"'Income - Own'!FY94","v":0},{"$f":"'Income - Own'!FZ94","v":0},{"$f":"'Income - Own'!GA94","v":0},{"$f":"'Income - Own'!GB94","v":0},{"$f":"'Income - Own'!GC94","v":0},{"$f":"'Income - Own'!GD94","v":0},{"$f":"'Income - Own'!GE94","v":0},{"$f":"'Income - Own'!GF94","v":0},{"$f":"'Income - Own'!GG94","v":0},{"$f":"'Income - Own'!GH94","v":0},{"$f":"'Income - Own'!GI94","v":0}]
[373,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B373+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B95","v":0},{"$f":"'Income - Own'!C95","v":0},{"$f":"'Income - Own'!D95","v":0},{"$f":"'Income - Own'!E95","v":0},{"$f":"'Income - Own'!F95","v":0},{"$f":"'Income - Own'!G95","v":0},{"$f":"'Income - Own'!H95","v":0},{"$f":"'Income - Own'!I95","v":0},{"$f":"'Income - Own'!J95","v":0},{"$f":"'Income - Own'!K95","v":0},{"$f":"'Income - Own'!L95","v":0},{"$f":"'Income - Own'!M95","v":0},{"$f":"'Income - Own'!N95","v":0},{"$f":"'Income - Own'!O95","v":0},{"$f":"'Income - Own'!P95","v":0},{"$f":"'Income - Own'!Q95","v":0},{"$f":"'Income - Own'!R95","v":0},{"$f":"'Income - Own'!S95","v":0},{"$f":"'Income - Own'!T95","v":0},{"$f":"'Income - Own'!U95","v":0},{"$f":"'Income - Own'!V95","v":0},{"$f":"'Income - Own'!W95","v":0},{"$f":"'Income - Own'!X95","v":0},{"$f":"'Income - Own'!Y95","v":0},{"$f":"'Income - Own'!Z95","v":0},{"$f":"'Income - Own'!AA95","v":0},{"$f":"'Income - Own'!AB95","v":0},{"$f":"'Income - Own'!AC95","v":0},{"$f":"'Income - Own'!AD95","v":0},{"$f":"'Income - Own'!AE95","v":0},{"$f":"'Income - Own'!AF95","v":0},{"$f":"'Income - Own'!AG95","v":0},{"$f":"'Income - Own'!AH95","v":0},{"$f":"'Income - Own'!AI95","v":0},{"$f":"'Income - Own'!AJ95","v":0},{"$f":"'Income - Own'!AK95","v":0},{"$f":"'Income - Own'!AL95","v":0},{"$f":"'Income - Own'!AM95","v":0},{"$f":"'Income - Own'!AN95","v":0},{"$f":"'Income - Own'!AO95","v":0},{"$f":"'Income - Own'!AP95","v":0},{"$f":"'Income - Own'!AQ95","v":0},{"$f":"'Income - Own'!AR95","v":0},{"$f":"'Income - Own'!AS95","v":0},{"$f":"'Income - Own'!AT95","v":0},{"$f":"'Income - Own'!AU95","v":0},{"$f":"'Income - Own'!AV95","v":0},{"$f":"'Income - Own'!AW95","v":0},{"$f":"'Income - Own'!AX95","v":0},{"$f":"'Income - Own'!AY95","v":0},{"$f":"'Income - Own'!AZ95","v":0},{"$f":"'Income - Own'!BA95","v":0},{"$f":"'Income - Own'!BB95","v":0},{"$f":"'Income - Own'!BC95","v":0},{"$f":"'Income - Own'!BD95","v":0},{"$f":"'Income - Own'!BE95","v":0},{"$f":"'Income - Own'!BF95","v":0},{"$f":"'Income - Own'!BG95","v":0},{"$f":"'Income - Own'!BH95","v":0},{"$f":"'Income - Own'!BI95","v":0},{"$f":"'Income - Own'!BJ95","v":0},{"$f":"'Income - Own'!BK95","v":0},{"$f":"'Income - Own'!BL95","v":0},{"$f":"'Income - Own'!BM95","v":0},{"$f":"'Income - Own'!BN95","v":0},{"$f":"'Income - Own'!BO95","v":0},{"$f":"'Income - Own'!BP95","v":0},{"$f":"'Income - Own'!BQ95","v":0},{"$f":"'Income - Own'!BR95","v":0},{"$f":"'Income - Own'!BS95","v":0},{"$f":"'Income - Own'!BT95","v":0},{"$f":"'Income - Own'!BU95","v":0},{"$f":"'Income - Own'!BV95","v":0},{"$f":"'Income - Own'!BW95","v":0},{"$f":"'Income - Own'!BX95","v":0},{"$f":"'Income - Own'!BY95","v":0},{"$f":"'Income - Own'!BZ95","v":0},{"$f":"'Income - Own'!CA95","v":0},{"$f":"'Income - Own'!CB95","v":0},{"$f":"'Income - Own'!CC95","v":0},{"$f":"'Income - Own'!CD95","v":0},{"$f":"'Income - Own'!CE95","v":0},{"$f":"'Income - Own'!CF95","v":0},{"$f":"'Income - Own'!CG95","v":0},{"$f":"'Income - Own'!CH95","v":0},{"$f":"'Income - Own'!CI95","v":0},{"$f":"'Income - Own'!CJ95","v":0},{"$f":"'Income - Own'!CK95","v":0},{"$f":"'Income - Own'!CL95","v":0},{"$f":"'Income - Own'!CM95","v":0},{"$f":"'Income - Own'!CN95","v":0},{"$f":"'Income - Own'!CO95","v":0},{"$f":"'Income - Own'!CP95","v":0},{"$f":"'Income - Own'!CQ95","v":0},{"$f":"'Income - Own'!CR95","v":0},{"$f":"'Income - Own'!CS95","v":0},{"$f":"'Income - Own'!CT95","v":0},{"$f":"'Income - Own'!CU95","v":0},{"$f":"'Income - Own'!CV95","v":0},{"$f":"'Income - Own'!CW95","v":0},{"$f":"'Income - Own'!CX95","v":0},{"$f":"'Income - Own'!CY95","v":0},{"$f":"'Income - Own'!CZ95","v":0},{"$f":"'Income - Own'!DA95","v":0},{"$f":"'Income - Own'!DB95","v":0},{"$f":"'Income - Own'!DC95","v":0},{"$f":"'Income - Own'!DD95","v":0},{"$f":"'Income - Own'!DE95","v":0},{"$f":"'Income - Own'!DF95","v":0},{"$f":"'Income - Own'!DG95","v":0},{"$f":"'Income - Own'!DH95","v":0},{"$f":"'Income - Own'!DI95","v":0},{"$f":"'Income - Own'!DJ95","v":0},{"$f":"'Income - Own'!DK95","v":0},{"$f":"'Income - Own'!DL95","v":0},{"$f":"'Income - Own'!DM95","v":0},{"$f":"'Income - Own'!DN95","v":0},{"$f":"'Income - Own'!DO95","v":0},{"$f":"'Income - Own'!DP95","v":0},{"$f":"'Income - Own'!DQ95","v":0},{"$f":"'Income - Own'!DR95","v":0},{"$f":"'Income - Own'!DS95","v":0},{"$f":"'Income - Own'!DT95","v":0},{"$f":"'Income - Own'!DU95","v":0},{"$f":"'Income - Own'!DV95","v":0},{"$f":"'Income - Own'!DW95","v":0},{"$f":"'Income - Own'!DX95","v":0},{"$f":"'Income - Own'!DY95","v":0},{"$f":"'Income - Own'!DZ95","v":0},{"$f":"'Income - Own'!EA95","v":0},{"$f":"'Income - Own'!EB95","v":0},{"$f":"'Income - Own'!EC95","v":0},{"$f":"'Income - Own'!ED95","v":0},{"$f":"'Income - Own'!EE95","v":0},{"$f":"'Income - Own'!EF95","v":0},{"$f":"'Income - Own'!EG95","v":0},{"$f":"'Income - Own'!EH95","v":0},{"$f":"'Income - Own'!EI95","v":0},{"$f":"'Income - Own'!EJ95","v":0},{"$f":"'Income - Own'!EK95","v":0},{"$f":"'Income - Own'!EL95","v":0},{"$f":"'Income - Own'!EM95","v":0},{"$f":"'Income - Own'!EN95","v":0},{"$f":"'Income - Own'!EO95","v":0},{"$f":"'Income - Own'!EP95","v":0},{"$f":"'Income - Own'!EQ95","v":0},{"$f":"'Income - Own'!ER95","v":0},{"$f":"'Income - Own'!ES95","v":0},{"$f":"'Income - Own'!ET95","v":0},{"$f":"'Income - Own'!EU95","v":0},{"$f":"'Income - Own'!EV95","v":0},{"$f":"'Income - Own'!EW95","v":0},{"$f":"'Income - Own'!EX95","v":0},{"$f":"'Income - Own'!EY95","v":0},{"$f":"'Income - Own'!EZ95","v":0},{"$f":"'Income - Own'!FA95","v":0},{"$f":"'Income - Own'!FB95","v":0},{"$f":"'Income - Own'!FC95","v":0},{"$f":"'Income - Own'!FD95","v":0},{"$f":"'Income - Own'!FE95","v":0},{"$f":"'Income - Own'!FF95","v":0},{"$f":"'Income - Own'!FG95","v":0},{"$f":"'Income - Own'!FH95","v":0},{"$f":"'Income - Own'!FI95","v":0},{"$f":"'Income - Own'!FJ95","v":0},{"$f":"'Income - Own'!FK95","v":0},{"$f":"'Income - Own'!FL95","v":0},{"$f":"'Income - Own'!FM95","v":0},{"$f":"'Income - Own'!FN95","v":0},{"$f":"'Income - Own'!FO95","v":0},{"$f":"'Income - Own'!FP95","v":0},{"$f":"'Income - Own'!FQ95","v":0},{"$f":"'Income - Own'!FR95","v":0},{"$f":"'Income - Own'!FS95","v":0},{"$f":"'Income - Own'!FT95","v":0},{"$f":"'Income - Own'!FU95","v":0},{"$f":"'Income - Own'!FV95","v":0},{"$f":"'Income - Own'!FW95","v":0},{"$f":"'Income - Own'!FX95","v":0},{"$f":"'Income - Own'!FY95","v":0},{"$f":"'Income - Own'!FZ95","v":0},{"$f":"'Income - Own'!GA95","v":0},{"$f":"'Income - Own'!GB95","v":0},{"$f":"'Income - Own'!GC95","v":0},{"$f":"'Income - Own'!GD95","v":0},{"$f":"'Income - Own'!GE95","v":0},{"$f":"'Income - Own'!GF95","v":0},{"$f":"'Income - Own'!GG95","v":0},{"$f":"'Income - Own'!GH95","v":0},{"$f":"'Income - Own'!GI95","v":0}]
[374,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B374+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B96","v":0},{"$f":"'Income - Own'!C96","v":0},{"$f":"'Income - Own'!D96","v":0},{"$f":"'Income - Own'!E96","v":0},{"$f":"'Income - Own'!F96","v":0},{"$f":"'Income - Own'!G96","v":0},{"$f":"'Income - Own'!H96","v":0},{"$f":"'Income - Own'!I96","v":0},{"$f":"'Income - Own'!J96","v":0},{"$f":"'Income - Own'!K96","v":0},{"$f":"'Income - Own'!L96","v":0},{"$f":"'Income - Own'!M96","v":0},{"$f":"'Income - Own'!N96","v":0},{"$f":"'Income - Own'!O96","v":0},{"$f":"'Income - Own'!P96","v":0},{"$f":"'Income - Own'!Q96","v":0},{"$f":"'Income - Own'!R96","v":0},{"$f":"'Income - Own'!S96","v":0},{"$f":"'Income - Own'!T96","v":0},{"$f":"'Income - Own'!U96","v":0},{"$f":"'Income - Own'!V96","v":0},{"$f":"'Income - Own'!W96","v":0},{"$f":"'Income - Own'!X96","v":0},{"$f":"'Income - Own'!Y96","v":0},{"$f":"'Income - Own'!Z96","v":0},{"$f":"'Income - Own'!AA96","v":0},{"$f":"'Income - Own'!AB96","v":0},{"$f":"'Income - Own'!AC96","v":0},{"$f":"'Income - Own'!AD96","v":0},{"$f":"'Income - Own'!AE96","v":0},{"$f":"'Income - Own'!AF96","v":0},{"$f":"'Income - Own'!AG96","v":0},{"$f":"'Income - Own'!AH96","v":0},{"$f":"'Income - Own'!AI96","v":0},{"$f":"'Income - Own'!AJ96","v":0},{"$f":"'Income - Own'!AK96","v":0},{"$f":"'Income - Own'!AL96","v":0},{"$f":"'Income - Own'!AM96","v":0},{"$f":"'Income - Own'!AN96","v":0},{"$f":"'Income - Own'!AO96","v":0},{"$f":"'Income - Own'!AP96","v":0},{"$f":"'Income - Own'!AQ96","v":0},{"$f":"'Income - Own'!AR96","v":0},{"$f":"'Income - Own'!AS96","v":0},{"$f":"'Income - Own'!AT96","v":0},{"$f":"'Income - Own'!AU96","v":0},{"$f":"'Income - Own'!AV96","v":0},{"$f":"'Income - Own'!AW96","v":0},{"$f":"'Income - Own'!AX96","v":0},{"$f":"'Income - Own'!AY96","v":0},{"$f":"'Income - Own'!AZ96","v":0},{"$f":"'Income - Own'!BA96","v":0},{"$f":"'Income - Own'!BB96","v":0},{"$f":"'Income - Own'!BC96","v":0},{"$f":"'Income - Own'!BD96","v":0},{"$f":"'Income - Own'!BE96","v":0},{"$f":"'Income - Own'!BF96","v":0},{"$f":"'Income - Own'!BG96","v":0},{"$f":"'Income - Own'!BH96","v":0},{"$f":"'Income - Own'!BI96","v":0},{"$f":"'Income - Own'!BJ96","v":0},{"$f":"'Income - Own'!BK96","v":0},{"$f":"'Income - Own'!BL96","v":0},{"$f":"'Income - Own'!BM96","v":0},{"$f":"'Income - Own'!BN96","v":0},{"$f":"'Income - Own'!BO96","v":0},{"$f":"'Income - Own'!BP96","v":0},{"$f":"'Income - Own'!BQ96","v":0},{"$f":"'Income - Own'!BR96","v":0},{"$f":"'Income - Own'!BS96","v":0},{"$f":"'Income - Own'!BT96","v":0},{"$f":"'Income - Own'!BU96","v":0},{"$f":"'Income - Own'!BV96","v":0},{"$f":"'Income - Own'!BW96","v":0},{"$f":"'Income - Own'!BX96","v":0},{"$f":"'Income - Own'!BY96","v":0},{"$f":"'Income - Own'!BZ96","v":0},{"$f":"'Income - Own'!CA96","v":0},{"$f":"'Income - Own'!CB96","v":0},{"$f":"'Income - Own'!CC96","v":0},{"$f":"'Income - Own'!CD96","v":0},{"$f":"'Income - Own'!CE96","v":0},{"$f":"'Income - Own'!CF96","v":0},{"$f":"'Income - Own'!CG96","v":0},{"$f":"'Income - Own'!CH96","v":0},{"$f":"'Income - Own'!CI96","v":0},{"$f":"'Income - Own'!CJ96","v":0},{"$f":"'Income - Own'!CK96","v":0},{"$f":"'Income - Own'!CL96","v":0},{"$f":"'Income - Own'!CM96","v":0},{"$f":"'Income - Own'!CN96","v":0},{"$f":"'Income - Own'!CO96","v":0},{"$f":"'Income - Own'!CP96","v":0},{"$f":"'Income - Own'!CQ96","v":0},{"$f":"'Income - Own'!CR96","v":0},{"$f":"'Income - Own'!CS96","v":0},{"$f":"'Income - Own'!CT96","v":0},{"$f":"'Income - Own'!CU96","v":0},{"$f":"'Income - Own'!CV96","v":0},{"$f":"'Income - Own'!CW96","v":0},{"$f":"'Income - Own'!CX96","v":0},{"$f":"'Income - Own'!CY96","v":0},{"$f":"'Income - Own'!CZ96","v":0},{"$f":"'Income - Own'!DA96","v":0},{"$f":"'Income - Own'!DB96","v":0},{"$f":"'Income - Own'!DC96","v":0},{"$f":"'Income - Own'!DD96","v":0},{"$f":"'Income - Own'!DE96","v":0},{"$f":"'Income - Own'!DF96","v":0},{"$f":"'Income - Own'!DG96","v":0},{"$f":"'Income - Own'!DH96","v":0},{"$f":"'Income - Own'!DI96","v":0},{"$f":"'Income - Own'!DJ96","v":0},{"$f":"'Income - Own'!DK96","v":0},{"$f":"'Income - Own'!DL96","v":0},{"$f":"'Income - Own'!DM96","v":0},{"$f":"'Income - Own'!DN96","v":0},{"$f":"'Income - Own'!DO96","v":0},{"$f":"'Income - Own'!DP96","v":0},{"$f":"'Income - Own'!DQ96","v":0},{"$f":"'Income - Own'!DR96","v":0},{"$f":"'Income - Own'!DS96","v":0},{"$f":"'Income - Own'!DT96","v":0},{"$f":"'Income - Own'!DU96","v":0},{"$f":"'Income - Own'!DV96","v":0},{"$f":"'Income - Own'!DW96","v":0},{"$f":"'Income - Own'!DX96","v":0},{"$f":"'Income - Own'!DY96","v":0},{"$f":"'Income - Own'!DZ96","v":0},{"$f":"'Income - Own'!EA96","v":0},{"$f":"'Income - Own'!EB96","v":0},{"$f":"'Income - Own'!EC96","v":0},{"$f":"'Income - Own'!ED96","v":0},{"$f":"'Income - Own'!EE96","v":0},{"$f":"'Income - Own'!EF96","v":0},{"$f":"'Income - Own'!EG96","v":0},{"$f":"'Income - Own'!EH96","v":0},{"$f":"'Income - Own'!EI96","v":0},{"$f":"'Income - Own'!EJ96","v":0},{"$f":"'Income - Own'!EK96","v":0},{"$f":"'Income - Own'!EL96","v":0},{"$f":"'Income - Own'!EM96","v":0},{"$f":"'Income - Own'!EN96","v":0},{"$f":"'Income - Own'!EO96","v":0},{"$f":"'Income - Own'!EP96","v":0},{"$f":"'Income - Own'!EQ96","v":0},{"$f":"'Income - Own'!ER96","v":0},{"$f":"'Income - Own'!ES96","v":0},{"$f":"'Income - Own'!ET96","v":0},{"$f":"'Income - Own'!EU96","v":0},{"$f":"'Income - Own'!EV96","v":0},{"$f":"'Income - Own'!EW96","v":0},{"$f":"'Income - Own'!EX96","v":0},{"$f":"'Income - Own'!EY96","v":0},{"$f":"'Income - Own'!EZ96","v":0},{"$f":"'Income - Own'!FA96","v":0},{"$f":"'Income - Own'!FB96","v":0},{"$f":"'Income - Own'!FC96","v":0},{"$f":"'Income - Own'!FD96","v":0},{"$f":"'Income - Own'!FE96","v":0},{"$f":"'Income - Own'!FF96","v":0},{"$f":"'Income - Own'!FG96","v":0},{"$f":"'Income - Own'!FH96","v":0},{"$f":"'Income - Own'!FI96","v":0},{"$f":"'Income - Own'!FJ96","v":0},{"$f":"'Income - Own'!FK96","v":0},{"$f":"'Income - Own'!FL96","v":0},{"$f":"'Income - Own'!FM96","v":0},{"$f":"'Income - Own'!FN96","v":0},{"$f":"'Income - Own'!FO96","v":0},{"$f":"'Income - Own'!FP96","v":0},{"$f":"'Income - Own'!FQ96","v":0},{"$f":"'Income - Own'!FR96","v":0},{"$f":"'Income - Own'!FS96","v":0},{"$f":"'Income - Own'!FT96","v":0},{"$f":"'Income - Own'!FU96","v":0},{"$f":"'Income - Own'!FV96","v":0},{"$f":"'Income - Own'!FW96","v":0},{"$f":"'Income - Own'!FX96","v":0},{"$f":"'Income - Own'!FY96","v":0},{"$f":"'Income - Own'!FZ96","v":0},{"$f":"'Income - Own'!GA96","v":0},{"$f":"'Income - Own'!GB96","v":0},{"$f":"'Income - Own'!GC96","v":0},{"$f":"'Income - Own'!GD96","v":0},{"$f":"'Income - Own'!GE96","v":0},{"$f":"'Income - Own'!GF96","v":0},{"$f":"'Income - Own'!GG96","v":0},{"$f":"'Income - Own'!GH96","v":0},{"$f":"'Income - Own'!GI96","v":0}]
[375,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B375+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B97","v":0},{"$f":"'Income - Own'!C97","v":0},{"$f":"'Income - Own'!D97","v":0},{"$f":"'Income - Own'!E97","v":0},{"$f":"'Income - Own'!F97","v":0},{"$f":"'Income - Own'!G97","v":0},{"$f":"'Income - Own'!H97","v":0},{"$f":"'Income - Own'!I97","v":0},{"$f":"'Income - Own'!J97","v":0},{"$f":"'Income - Own'!K97","v":0},{"$f":"'Income - Own'!L97","v":0},{"$f":"'Income - Own'!M97","v":0},{"$f":"'Income - Own'!N97","v":0},{"$f":"'Income - Own'!O97","v":0},{"$f":"'Income - Own'!P97","v":0},{"$f":"'Income - Own'!Q97","v":0},{"$f":"'Income - Own'!R97","v":0},{"$f":"'Income - Own'!S97","v":0},{"$f":"'Income - Own'!T97","v":0},{"$f":"'Income - Own'!U97","v":0},{"$f":"'Income - Own'!V97","v":0},{"$f":"'Income - Own'!W97","v":0},{"$f":"'Income - Own'!X97","v":0},{"$f":"'Income - Own'!Y97","v":0},{"$f":"'Income - Own'!Z97","v":0},{"$f":"'Income - Own'!AA97","v":0},{"$f":"'Income - Own'!AB97","v":0},{"$f":"'Income - Own'!AC97","v":0},{"$f":"'Income - Own'!AD97","v":0},{"$f":"'Income - Own'!AE97","v":0},{"$f":"'Income - Own'!AF97","v":0},{"$f":"'Income - Own'!AG97","v":0},{"$f":"'Income - Own'!AH97","v":0},{"$f":"'Income - Own'!AI97","v":0},{"$f":"'Income - Own'!AJ97","v":0},{"$f":"'Income - Own'!AK97","v":0},{"$f":"'Income - Own'!AL97","v":0},{"$f":"'Income - Own'!AM97","v":0},{"$f":"'Income - Own'!AN97","v":0},{"$f":"'Income - Own'!AO97","v":0},{"$f":"'Income - Own'!AP97","v":0},{"$f":"'Income - Own'!AQ97","v":0},{"$f":"'Income - Own'!AR97","v":0},{"$f":"'Income - Own'!AS97","v":0},{"$f":"'Income - Own'!AT97","v":0},{"$f":"'Income - Own'!AU97","v":0},{"$f":"'Income - Own'!AV97","v":0},{"$f":"'Income - Own'!AW97","v":0},{"$f":"'Income - Own'!AX97","v":0},{"$f":"'Income - Own'!AY97","v":0},{"$f":"'Income - Own'!AZ97","v":0},{"$f":"'Income - Own'!BA97","v":0},{"$f":"'Income - Own'!BB97","v":0},{"$f":"'Income - Own'!BC97","v":0},{"$f":"'Income - Own'!BD97","v":0},{"$f":"'Income - Own'!BE97","v":0},{"$f":"'Income - Own'!BF97","v":0},{"$f":"'Income - Own'!BG97","v":0},{"$f":"'Income - Own'!BH97","v":0},{"$f":"'Income - Own'!BI97","v":0},{"$f":"'Income - Own'!BJ97","v":0},{"$f":"'Income - Own'!BK97","v":0},{"$f":"'Income - Own'!BL97","v":0},{"$f":"'Income - Own'!BM97","v":0},{"$f":"'Income - Own'!BN97","v":0},{"$f":"'Income - Own'!BO97","v":0},{"$f":"'Income - Own'!BP97","v":0},{"$f":"'Income - Own'!BQ97","v":0},{"$f":"'Income - Own'!BR97","v":0},{"$f":"'Income - Own'!BS97","v":0},{"$f":"'Income - Own'!BT97","v":0},{"$f":"'Income - Own'!BU97","v":0},{"$f":"'Income - Own'!BV97","v":0},{"$f":"'Income - Own'!BW97","v":0},{"$f":"'Income - Own'!BX97","v":0},{"$f":"'Income - Own'!BY97","v":0},{"$f":"'Income - Own'!BZ97","v":0},{"$f":"'Income - Own'!CA97","v":0},{"$f":"'Income - Own'!CB97","v":0},{"$f":"'Income - Own'!CC97","v":0},{"$f":"'Income - Own'!CD97","v":0},{"$f":"'Income - Own'!CE97","v":0},{"$f":"'Income - Own'!CF97","v":0},{"$f":"'Income - Own'!CG97","v":0},{"$f":"'Income - Own'!CH97","v":0},{"$f":"'Income - Own'!CI97","v":0},{"$f":"'Income - Own'!CJ97","v":0},{"$f":"'Income - Own'!CK97","v":0},{"$f":"'Income - Own'!CL97","v":0},{"$f":"'Income - Own'!CM97","v":0},{"$f":"'Income - Own'!CN97","v":0},{"$f":"'Income - Own'!CO97","v":0},{"$f":"'Income - Own'!CP97","v":0},{"$f":"'Income - Own'!CQ97","v":0},{"$f":"'Income - Own'!CR97","v":0},{"$f":"'Income - Own'!CS97","v":0},{"$f":"'Income - Own'!CT97","v":0},{"$f":"'Income - Own'!CU97","v":0},{"$f":"'Income - Own'!CV97","v":0},{"$f":"'Income - Own'!CW97","v":0},{"$f":"'Income - Own'!CX97","v":0},{"$f":"'Income - Own'!CY97","v":0},{"$f":"'Income - Own'!CZ97","v":0},{"$f":"'Income - Own'!DA97","v":0},{"$f":"'Income - Own'!DB97","v":0},{"$f":"'Income - Own'!DC97","v":0},{"$f":"'Income - Own'!DD97","v":0},{"$f":"'Income - Own'!DE97","v":0},{"$f":"'Income - Own'!DF97","v":0},{"$f":"'Income - Own'!DG97","v":0},{"$f":"'Income - Own'!DH97","v":0},{"$f":"'Income - Own'!DI97","v":0},{"$f":"'Income - Own'!DJ97","v":0},{"$f":"'Income - Own'!DK97","v":0},{"$f":"'Income - Own'!DL97","v":0},{"$f":"'Income - Own'!DM97","v":0},{"$f":"'Income - Own'!DN97","v":0},{"$f":"'Income - Own'!DO97","v":0},{"$f":"'Income - Own'!DP97","v":0},{"$f":"'Income - Own'!DQ97","v":0},{"$f":"'Income - Own'!DR97","v":0},{"$f":"'Income - Own'!DS97","v":0},{"$f":"'Income - Own'!DT97","v":0},{"$f":"'Income - Own'!DU97","v":0},{"$f":"'Income - Own'!DV97","v":0},{"$f":"'Income - Own'!DW97","v":0},{"$f":"'Income - Own'!DX97","v":0},{"$f":"'Income - Own'!DY97","v":0},{"$f":"'Income - Own'!DZ97","v":0},{"$f":"'Income - Own'!EA97","v":0},{"$f":"'Income - Own'!EB97","v":0},{"$f":"'Income - Own'!EC97","v":0},{"$f":"'Income - Own'!ED97","v":0},{"$f":"'Income - Own'!EE97","v":0},{"$f":"'Income - Own'!EF97","v":0},{"$f":"'Income - Own'!EG97","v":0},{"$f":"'Income - Own'!EH97","v":0},{"$f":"'Income - Own'!EI97","v":0},{"$f":"'Income - Own'!EJ97","v":0},{"$f":"'Income - Own'!EK97","v":0},{"$f":"'Income - Own'!EL97","v":0},{"$f":"'Income - Own'!EM97","v":0},{"$f":"'Income - Own'!EN97","v":0},{"$f":"'Income - Own'!EO97","v":0},{"$f":"'Income - Own'!EP97","v":0},{"$f":"'Income - Own'!EQ97","v":0},{"$f":"'Income - Own'!ER97","v":0},{"$f":"'Income - Own'!ES97","v":0},{"$f":"'Income - Own'!ET97","v":0},{"$f":"'Income - Own'!EU97","v":0},{"$f":"'Income - Own'!EV97","v":0},{"$f":"'Income - Own'!EW97","v":0},{"$f":"'Income - Own'!EX97","v":0},{"$f":"'Income - Own'!EY97","v":0},{"$f":"'Income - Own'!EZ97","v":0},{"$f":"'Income - Own'!FA97","v":0},{"$f":"'Income - Own'!FB97","v":0},{"$f":"'Income - Own'!FC97","v":0},{"$f":"'Income - Own'!FD97","v":0},{"$f":"'Income - Own'!FE97","v":0},{"$f":"'Income - Own'!FF97","v":0},{"$f":"'Income - Own'!FG97","v":0},{"$f":"'Income - Own'!FH97","v":0},{"$f":"'Income - Own'!FI97","v":0},{"$f":"'Income - Own'!FJ97","v":0},{"$f":"'Income - Own'!FK97","v":0},{"$f":"'Income - Own'!FL97","v":0},{"$f":"'Income - Own'!FM97","v":0},{"$f":"'Income - Own'!FN97","v":0},{"$f":"'Income - Own'!FO97","v":0},{"$f":"'Income - Own'!FP97","v":0},{"$f":"'Income - Own'!FQ97","v":0},{"$f":"'Income - Own'!FR97","v":0},{"$f":"'Income - Own'!FS97","v":0},{"$f":"'Income - Own'!FT97","v":0},{"$f":"'Income - Own'!FU97","v":0},{"$f":"'Income - Own'!FV97","v":0},{"$f":"'Income - Own'!FW97","v":0},{"$f":"'Income - Own'!FX97","v":0},{"$f":"'Income - Own'!FY97","v":0},{"$f":"'Income - Own'!FZ97","v":0},{"$f":"'Income - Own'!GA97","v":0},{"$f":"'Income - Own'!GB97","v":0},{"$f":"'Income - Own'!GC97","v":0},{"$f":"'Income - Own'!GD97","v":0},{"$f":"'Income - Own'!GE97","v":0},{"$f":"'Income - Own'!GF97","v":0},{"$f":"'Income - Own'!GG97","v":0},{"$f":"'Income - Own'!GH97","v":0},{"$f":"'Income - Own'!GI97","v":0}]
[376,87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B376+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B98","v":0},{"$f":"'Income - Own'!C98","v":0},{"$f":"'Income - Own'!D98","v":0},{"$f":"'Income - Own'!E98","v":0},{"$f":"'Income - Own'!F98","v":0},{"$f":"'Income - Own'!G98","v":0},{"$f":"'Income - Own'!H98","v":0},{"$f":"'Income - Own'!I98","v":0},{"$f":"'Income - Own'!J98","v":0},{"$f":"'Income - Own'!K98","v":0},{"$f":"'Income - Own'!L98","v":0},{"$f":"'Income - Own'!M98","v":0},{"$f":"'Income - Own'!N98","v":0},{"$f":"'Income - Own'!O98","v":0},{"$f":"'Income - Own'!P98","v":0},{"$f":"'Income - Own'!Q98","v":0},{"$f":"'Income - Own'!R98","v":0},{"$f":"'Income - Own'!S98","v":0},{"$f":"'Income - Own'!T98","v":0},{"$f":"'Income - Own'!U98","v":0},{"$f":"'Income - Own'!V98","v":0},{"$f":"'Income - Own'!W98","v":0},{"$f":"'Income - Own'!X98","v":0},{"$f":"'Income - Own'!Y98","v":0},{"$f":"'Income - Own'!Z98","v":0},{"$f":"'Income - Own'!AA98","v":0},{"$f":"'Income - Own'!AB98","v":0},{"$f":"'Income - Own'!AC98","v":0},{"$f":"'Income - Own'!AD98","v":0},{"$f":"'Income - Own'!AE98","v":0},{"$f":"'Income - Own'!AF98","v":0},{"$f":"'Income - Own'!AG98","v":0},{"$f":"'Income - Own'!AH98","v":0},{"$f":"'Income - Own'!AI98","v":0},{"$f":"'Income - Own'!AJ98","v":0},{"$f":"'Income - Own'!AK98","v":0},{"$f":"'Income - Own'!AL98","v":0},{"$f":"'Income - Own'!AM98","v":0},{"$f":"'Income - Own'!AN98","v":0},{"$f":"'Income - Own'!AO98","v":0},{"$f":"'Income - Own'!AP98","v":0},{"$f":"'Income - Own'!AQ98","v":0},{"$f":"'Income - Own'!AR98","v":0},{"$f":"'Income - Own'!AS98","v":0},{"$f":"'Income - Own'!AT98","v":0},{"$f":"'Income - Own'!AU98","v":0},{"$f":"'Income - Own'!AV98","v":0},{"$f":"'Income - Own'!AW98","v":0},{"$f":"'Income - Own'!AX98","v":0},{"$f":"'Income - Own'!AY98","v":0},{"$f":"'Income - Own'!AZ98","v":0},{"$f":"'Income - Own'!BA98","v":0},{"$f":"'Income - Own'!BB98","v":0},{"$f":"'Income - Own'!BC98","v":0},{"$f":"'Income - Own'!BD98","v":0},{"$f":"'Income - Own'!BE98","v":0},{"$f":"'Income - Own'!BF98","v":0},{"$f":"'Income - Own'!BG98","v":0},{"$f":"'Income - Own'!BH98","v":0},{"$f":"'Income - Own'!BI98","v":0},{"$f":"'Income - Own'!BJ98","v":0},{"$f":"'Income - Own'!BK98","v":0},{"$f":"'Income - Own'!BL98","v":0},{"$f":"'Income - Own'!BM98","v":0},{"$f":"'Income - Own'!BN98","v":0},{"$f":"'Income - Own'!BO98","v":0},{"$f":"'Income - Own'!BP98","v":0},{"$f":"'Income - Own'!BQ98","v":0},{"$f":"'Income - Own'!BR98","v":0},{"$f":"'Income - Own'!BS98","v":0},{"$f":"'Income - Own'!BT98","v":0},{"$f":"'Income - Own'!BU98","v":0},{"$f":"'Income - Own'!BV98","v":0},{"$f":"'Income - Own'!BW98","v":0},{"$f":"'Income - Own'!BX98","v":0},{"$f":"'Income - Own'!BY98","v":0},{"$f":"'Income - Own'!BZ98","v":0},{"$f":"'Income - Own'!CA98","v":0},{"$f":"'Income - Own'!CB98","v":0},{"$f":"'Income - Own'!CC98","v":0},{"$f":"'Income - Own'!CD98","v":0},{"$f":"'Income - Own'!CE98","v":0},{"$f":"'Income - Own'!CF98","v":0},{"$f":"'Income - Own'!CG98","v":0},{"$f":"'Income - Own'!CH98","v":0},{"$f":"'Income - Own'!CI98","v":0},{"$f":"'Income - Own'!CJ98","v":0},{"$f":"'Income - Own'!CK98","v":0},{"$f":"'Income - Own'!CL98","v":0},{"$f":"'Income - Own'!CM98","v":0},{"$f":"'Income - Own'!CN98","v":0},{"$f":"'Income - Own'!CO98","v":0},{"$f":"'Income - Own'!CP98","v":0},{"$f":"'Income - Own'!CQ98","v":0},{"$f":"'Income - Own'!CR98","v":0},{"$f":"'Income - Own'!CS98","v":0},{"$f":"'Income - Own'!CT98","v":0},{"$f":"'Income - Own'!CU98","v":0},{"$f":"'Income - Own'!CV98","v":0},{"$f":"'Income - Own'!CW98","v":0},{"$f":"'Income - Own'!CX98","v":0},{"$f":"'Income - Own'!CY98","v":0},{"$f":"'Income - Own'!CZ98","v":0},{"$f":"'Income - Own'!DA98","v":0},{"$f":"'Income - Own'!DB98","v":0},{"$f":"'Income - Own'!DC98","v":0},{"$f":"'Income - Own'!DD98","v":0},{"$f":"'Income - Own'!DE98","v":0},{"$f":"'Income - Own'!DF98","v":0},{"$f":"'Income - Own'!DG98","v":0},{"$f":"'Income - Own'!DH98","v":0},{"$f":"'Income - Own'!DI98","v":0},{"$f":"'Income - Own'!DJ98","v":0},{"$f":"'Income - Own'!DK98","v":0},{"$f":"'Income - Own'!DL98","v":0},{"$f":"'Income - Own'!DM98","v":0},{"$f":"'Income - Own'!DN98","v":0},{"$f":"'Income - Own'!DO98","v":0},{"$f":"'Income - Own'!DP98","v":0},{"$f":"'Income - Own'!DQ98","v":0},{"$f":"'Income - Own'!DR98","v":0},{"$f":"'Income - Own'!DS98","v":0},{"$f":"'Income - Own'!DT98","v":0},{"$f":"'Income - Own'!DU98","v":0},{"$f":"'Income - Own'!DV98","v":0},{"$f":"'Income - Own'!DW98","v":0},{"$f":"'Income - Own'!DX98","v":0},{"$f":"'Income - Own'!DY98","v":0},{"$f":"'Income - Own'!DZ98","v":0},{"$f":"'Income - Own'!EA98","v":0},{"$f":"'Income - Own'!EB98","v":0},{"$f":"'Income - Own'!EC98","v":0},{"$f":"'Income - Own'!ED98","v":0},{"$f":"'Income - Own'!EE98","v":0},{"$f":"'Income - Own'!EF98","v":0},{"$f":"'Income - Own'!EG98","v":0},{"$f":"'Income - Own'!EH98","v":0},{"$f":"'Income - Own'!EI98","v":0},{"$f":"'Income - Own'!EJ98","v":0},{"$f":"'Income - Own'!EK98","v":0},{"$f":"'Income - Own'!EL98","v":0},{"$f":"'Income - Own'!EM98","v":0},{"$f":"'Income - Own'!EN98","v":0},{"$f":"'Income - Own'!EO98","v":0},{"$f":"'Income - Own'!EP98","v":0},{"$f":"'Income - Own'!EQ98","v":0},{"$f":"'Income - Own'!ER98","v":0},{"$f":"'Income - Own'!ES98","v":0},{"$f":"'Income - Own'!ET98","v":0},{"$f":"'Income - Own'!EU98","v":0},{"$f":"'Income - Own'!EV98","v":0},{"$f":"'Income - Own'!EW98","v":0},{"$f":"'Income - Own'!EX98","v":0},{"$f":"'Income - Own'!EY98","v":0},{"$f":"'Income - Own'!EZ98","v":0},{"$f":"'Income - Own'!FA98","v":0},{"$f":"'Income - Own'!FB98","v":0},{"$f":"'Income - Own'!FC98","v":0},{"$f":"'Income - Own'!FD98","v":0},{"$f":"'Income - Own'!FE98","v":0},{"$f":"'Income - Own'!FF98","v":0},{"$f":"'Income - Own'!FG98","v":0},{"$f":"'Income - Own'!FH98","v":0},{"$f":"'Income - Own'!FI98","v":0},{"$f":"'Income - Own'!FJ98","v":0},{"$f":"'Income - Own'!FK98","v":0},{"$f":"'Income - Own'!FL98","v":0},{"$f":"'Income - Own'!FM98","v":0},{"$f":"'Income - Own'!FN98","v":0},{"$f":"'Income - Own'!FO98","v":0},{"$f":"'Income - Own'!FP98","v":0},{"$f":"'Income - Own'!FQ98","v":0},{"$f":"'Income - Own'!FR98","v":0},{"$f":"'Income - Own'!FS98","v":0},{"$f":"'Income - Own'!FT98","v":0},{"$f":"'Income - Own'!FU98","v":0},{"$f":"'Income - Own'!FV98","v":0},{"$f":"'Income - Own'!FW98","v":0},{"$f":"'Income - Own'!FX98","v":0},{"$f":"'Income - Own'!FY98","v":0},{"$f":"'Income - Own'!FZ98","v":0},{"$f":"'Income - Own'!GA98","v":0},{"$f":"'Income - Own'!GB98","v":0},{"$f":"'Income - Own'!GC98","v":0},{"$f":"'Income - Own'!GD98","v":0},{"$f":"'Income - Own'!GE98","v":0},{"$f":"'Income - Own'!GF98","v":0},{"$f":"'Income - Own'!GG98","v":0},{"$f":"'Income - Own'!GH98","v":0},{"$f":"'Income - Own'!GI98","v":0}]
[377,88,{"$f":"SUMPRODUCT(D377:AI377,$D$18:$AI$18)/SUM($D$18:$AI$18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B377+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B99","v":0},{"$f":"'Income - Own'!C99","v":0},{"$f":"'Income - Own'!D99","v":0},{"$f":"'Income - Own'!E99","v":0},{"$f":"'Income - Own'!F99","v":0},{"$f":"'Income - Own'!G99","v":0},{"$f":"'Income - Own'!H99","v":0},{"$f":"'Income - Own'!I99","v":0},{"$f":"'Income - Own'!J99","v":0},{"$f":"'Income - Own'!K99","v":0},{"$f":"'Income - Own'!L99","v":0},{"$f":"'Income - Own'!M99","v":0},{"$f":"'Income - Own'!N99","v":0},{"$f":"'Income - Own'!O99","v":0},{"$f":"'Income - Own'!P99","v":0},{"$f":"'Income - Own'!Q99","v":0},{"$f":"'Income - Own'!R99","v":0},{"$f":"'Income - Own'!S99","v":0},{"$f":"'Income - Own'!T99","v":0},{"$f":"'Income - Own'!U99","v":0},{"$f":"'Income - Own'!V99","v":0},{"$f":"'Income - Own'!W99","v":0},{"$f":"'Income - Own'!X99","v":0},{"$f":"'Income - Own'!Y99","v":0},{"$f":"'Income - Own'!Z99","v":0},{"$f":"'Income - Own'!AA99","v":0},{"$f":"'Income - Own'!AB99","v":0},{"$f":"'Income - Own'!AC99","v":0},{"$f":"'Income - Own'!AD99","v":0},{"$f":"'Income - Own'!AE99","v":0},{"$f":"'Income - Own'!AF99","v":0},{"$f":"'Income - Own'!AG99","v":0},{"$f":"'Income - Own'!AH99","v":0},{"$f":"'Income - Own'!AI99","v":0},{"$f":"'Income - Own'!AJ99","v":0},{"$f":"'Income - Own'!AK99","v":0},{"$f":"'Income - Own'!AL99","v":0},{"$f":"'Income - Own'!AM99","v":0},{"$f":"'Income - Own'!AN99","v":0},{"$f":"'Income - Own'!AO99","v":0},{"$f":"'Income - Own'!AP99","v":0},{"$f":"'Income - Own'!AQ99","v":0},{"$f":"'Income - Own'!AR99","v":0},{"$f":"'Income - Own'!AS99","v":0},{"$f":"'Income - Own'!AT99","v":0},{"$f":"'Income - Own'!AU99","v":0},{"$f":"'Income - Own'!AV99","v":0},{"$f":"'Income - Own'!AW99","v":0},{"$f":"'Income - Own'!AX99","v":0},{"$f":"'Income - Own'!AY99","v":0},{"$f":"'Income - Own'!AZ99","v":0},{"$f":"'Income - Own'!BA99","v":0},{"$f":"'Income - Own'!BB99","v":0},{"$f":"'Income - Own'!BC99","v":0},{"$f":"'Income - Own'!BD99","v":0},{"$f":"'Income - Own'!BE99","v":0},{"$f":"'Income - Own'!BF99","v":0},{"$f":"'Income - Own'!BG99","v":0},{"$f":"'Income - Own'!BH99","v":0},{"$f":"'Income - Own'!BI99","v":0},{"$f":"'Income - Own'!BJ99","v":0},{"$f":"'Income - Own'!BK99","v":0},{"$f":"'Income - Own'!BL99","v":0},{"$f":"'Income - Own'!BM99","v":0},{"$f":"'Income - Own'!BN99","v":0},{"$f":"'Income - Own'!BO99","v":0},{"$f":"'Income - Own'!BP99","v":0},{"$f":"'Income - Own'!BQ99","v":0},{"$f":"'Income - Own'!BR99","v":0},{"$f":"'Income - Own'!BS99","v":0},{"$f":"'Income - Own'!BT99","v":0},{"$f":"'Income - Own'!BU99","v":0},{"$f":"'Income - Own'!BV99","v":0},{"$f":"'Income - Own'!BW99","v":0},{"$f":"'Income - Own'!BX99","v":0},{"$f":"'Income - Own'!BY99","v":0},{"$f":"'Income - Own'!BZ99","v":0},{"$f":"'Income - Own'!CA99","v":0},{"$f":"'Income - Own'!CB99","v":0},{"$f":"'Income - Own'!CC99","v":0},{"$f":"'Income - Own'!CD99","v":0},{"$f":"'Income - Own'!CE99","v":0},{"$f":"'Income - Own'!CF99","v":0},{"$f":"'Income - Own'!CG99","v":0},{"$f":"'Income - Own'!CH99","v":0},{"$f":"'Income - Own'!CI99","v":0},{"$f":"'Income - Own'!CJ99","v":0},{"$f":"'Income - Own'!CK99","v":0},{"$f":"'Income - Own'!CL99","v":0},{"$f":"'Income - Own'!CM99","v":0},{"$f":"'Income - Own'!CN99","v":0},{"$f":"'Income - Own'!CO99","v":0},{"$f":"'Income - Own'!CP99","v":0},{"$f":"'Income - Own'!CQ99","v":0},{"$f":"'Income - Own'!CR99","v":0},{"$f":"'Income - Own'!CS99","v":0},{"$f":"'Income - Own'!CT99","v":0},{"$f":"'Income - Own'!CU99","v":0},{"$f":"'Income - Own'!CV99","v":0},{"$f":"'Income - Own'!CW99","v":0},{"$f":"'Income - Own'!CX99","v":0},{"$f":"'Income - Own'!CY99","v":0},{"$f":"'Income - Own'!CZ99","v":0},{"$f":"'Income - Own'!DA99","v":0},{"$f":"'Income - Own'!DB99","v":0},{"$f":"'Income - Own'!DC99","v":0},{"$f":"'Income - Own'!DD99","v":0},{"$f":"'Income - Own'!DE99","v":0},{"$f":"'Income - Own'!DF99","v":0},{"$f":"'Income - Own'!DG99","v":0},{"$f":"'Income - Own'!DH99","v":0},{"$f":"'Income - Own'!DI99","v":0},{"$f":"'Income - Own'!DJ99","v":0},{"$f":"'Income - Own'!DK99","v":0},{"$f":"'Income - Own'!DL99","v":0},{"$f":"'Income - Own'!DM99","v":0},{"$f":"'Income - Own'!DN99","v":0},{"$f":"'Income - Own'!DO99","v":0},{"$f":"'Income - Own'!DP99","v":0},{"$f":"'Income - Own'!DQ99","v":0},{"$f":"'Income - Own'!DR99","v":0},{"$f":"'Income - Own'!DS99","v":0},{"$f":"'Income - Own'!DT99","v":0},{"$f":"'Income - Own'!DU99","v":0},{"$f":"'Income - Own'!DV99","v":0},{"$f":"'Income - Own'!DW99","v":0},{"$f":"'Income - Own'!DX99","v":0},{"$f":"'Income - Own'!DY99","v":0},{"$f":"'Income - Own'!DZ99","v":0},{"$f":"'Income - Own'!EA99","v":0},{"$f":"'Income - Own'!EB99","v":0},{"$f":"'Income - Own'!EC99","v":0},{"$f":"'Income - Own'!ED99","v":0},{"$f":"'Income - Own'!EE99","v":0},{"$f":"'Income - Own'!EF99","v":0},{"$f":"'Income - Own'!EG99","v":0},{"$f":"'Income - Own'!EH99","v":0},{"$f":"'Income - Own'!EI99","v":0},{"$f":"'Income - Own'!EJ99","v":0},{"$f":"'Income - Own'!EK99","v":0},{"$f":"'Income - Own'!EL99","v":0},{"$f":"'Income - Own'!EM99","v":0},{"$f":"'Income - Own'!EN99","v":0},{"$f":"'Income - Own'!EO99","v":0},{"$f":"'Income - Own'!EP99","v":0},{"$f":"'Income - Own'!EQ99","v":0},{"$f":"'Income - Own'!ER99","v":0},{"$f":"'Income - Own'!ES99","v":0},{"$f":"'Income - Own'!ET99","v":0},{"$f":"'Income - Own'!EU99","v":0},{"$f":"'Income - Own'!EV99","v":0},{"$f":"'Income - Own'!EW99","v":0},{"$f":"'Income - Own'!EX99","v":0},{"$f":"'Income - Own'!EY99","v":0},{"$f":"'Income - Own'!EZ99","v":0},{"$f":"'Income - Own'!FA99","v":0},{"$f":"'Income - Own'!FB99","v":0},{"$f":"'Income - Own'!FC99","v":0},{"$f":"'Income - Own'!FD99","v":0},{"$f":"'Income - Own'!FE99","v":0},{"$f":"'Income - Own'!FF99","v":0},{"$f":"'Income - Own'!FG99","v":0},{"$f":"'Income - Own'!FH99","v":0},{"$f":"'Income - Own'!FI99","v":0},{"$f":"'Income - Own'!FJ99","v":0},{"$f":"'Income - Own'!FK99","v":0},{"$f":"'Income - Own'!FL99","v":0},{"$f":"'Income - Own'!FM99","v":0},{"$f":"'Income - Own'!FN99","v":0},{"$f":"'Income - Own'!FO99","v":0},{"$f":"'Income - Own'!FP99","v":0},{"$f":"'Income - Own'!FQ99","v":0},{"$f":"'Income - Own'!FR99","v":0},{"$f":"'Income - Own'!FS99","v":0},{"$f":"'Income - Own'!FT99","v":0},{"$f":"'Income - Own'!FU99","v":0},{"$f":"'Income - Own'!FV99","v":0},{"$f":"'Income - Own'!FW99","v":0},{"$f":"'Income - Own'!FX99","v":0},{"$f":"'Income - Own'!FY99","v":0},{"$f":"'Income - Own'!FZ99","v":0},{"$f":"'Income - Own'!GA99","v":0},{"$f":"'Income - Own'!GB99","v":0},{"$f":"'Income - Own'!GC99","v":0},{"$f":"'Income - Own'!GD99","v":0},{"$f":"'Income - Own'!GE99","v":0},{"$f":"'Income - Own'!GF99","v":0},{"$f":"'Income - Own'!GG99","v":0},{"$f":"'Income - Own'!GH99","v":0},{"$f":"'Income - Own'!GI99","v":0}]
[378,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B378+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B100","v":0},{"$f":"'Income - Own'!C100","v":0},{"$f":"'Income - Own'!D100","v":0},{"$f":"'Income - Own'!E100","v":0},{"$f":"'Income - Own'!F100","v":0},{"$f":"'Income - Own'!G100","v":0},{"$f":"'Income - Own'!H100","v":0},{"$f":"'Income - Own'!I100","v":0},{"$f":"'Income - Own'!J100","v":0},{"$f":"'Income - Own'!K100","v":0},{"$f":"'Income - Own'!L100","v":0},{"$f":"'Income - Own'!M100","v":0},{"$f":"'Income - Own'!N100","v":0},{"$f":"'Income - Own'!O100","v":0},{"$f":"'Income - Own'!P100","v":0},{"$f":"'Income - Own'!Q100","v":0},{"$f":"'Income - Own'!R100","v":0},{"$f":"'Income - Own'!S100","v":0},{"$f":"'Income - Own'!T100","v":0},{"$f":"'Income - Own'!U100","v":0},{"$f":"'Income - Own'!V100","v":0},{"$f":"'Income - Own'!W100","v":0},{"$f":"'Income - Own'!X100","v":0},{"$f":"'Income - Own'!Y100","v":0},{"$f":"'Income - Own'!Z100","v":0},{"$f":"'Income - Own'!AA100","v":0},{"$f":"'Income - Own'!AB100","v":0},{"$f":"'Income - Own'!AC100","v":0},{"$f":"'Income - Own'!AD100","v":0},{"$f":"'Income - Own'!AE100","v":0},{"$f":"'Income - Own'!AF100","v":0},{"$f":"'Income - Own'!AG100","v":0},{"$f":"'Income - Own'!AH100","v":0},{"$f":"'Income - Own'!AI100","v":0},{"$f":"'Income - Own'!AJ100","v":0},{"$f":"'Income - Own'!AK100","v":0},{"$f":"'Income - Own'!AL100","v":0},{"$f":"'Income - Own'!AM100","v":0},{"$f":"'Income - Own'!AN100","v":0},{"$f":"'Income - Own'!AO100","v":0},{"$f":"'Income - Own'!AP100","v":0},{"$f":"'Income - Own'!AQ100","v":0},{"$f":"'Income - Own'!AR100","v":0},{"$f":"'Income - Own'!AS100","v":0},{"$f":"'Income - Own'!AT100","v":0},{"$f":"'Income - Own'!AU100","v":0},{"$f":"'Income - Own'!AV100","v":0},{"$f":"'Income - Own'!AW100","v":0},{"$f":"'Income - Own'!AX100","v":0},{"$f":"'Income - Own'!AY100","v":0},{"$f":"'Income - Own'!AZ100","v":0},{"$f":"'Income - Own'!BA100","v":0},{"$f":"'Income - Own'!BB100","v":0},{"$f":"'Income - Own'!BC100","v":0},{"$f":"'Income - Own'!BD100","v":0},{"$f":"'Income - Own'!BE100","v":0},{"$f":"'Income - Own'!BF100","v":0},{"$f":"'Income - Own'!BG100","v":0},{"$f":"'Income - Own'!BH100","v":0},{"$f":"'Income - Own'!BI100","v":0},{"$f":"'Income - Own'!BJ100","v":0},{"$f":"'Income - Own'!BK100","v":0},{"$f":"'Income - Own'!BL100","v":0},{"$f":"'Income - Own'!BM100","v":0},{"$f":"'Income - Own'!BN100","v":0},{"$f":"'Income - Own'!BO100","v":0},{"$f":"'Income - Own'!BP100","v":0},{"$f":"'Income - Own'!BQ100","v":0},{"$f":"'Income - Own'!BR100","v":0},{"$f":"'Income - Own'!BS100","v":0},{"$f":"'Income - Own'!BT100","v":0},{"$f":"'Income - Own'!BU100","v":0},{"$f":"'Income - Own'!BV100","v":0},{"$f":"'Income - Own'!BW100","v":0},{"$f":"'Income - Own'!BX100","v":0},{"$f":"'Income - Own'!BY100","v":0},{"$f":"'Income - Own'!BZ100","v":0},{"$f":"'Income - Own'!CA100","v":0},{"$f":"'Income - Own'!CB100","v":0},{"$f":"'Income - Own'!CC100","v":0},{"$f":"'Income - Own'!CD100","v":0},{"$f":"'Income - Own'!CE100","v":0},{"$f":"'Income - Own'!CF100","v":0},{"$f":"'Income - Own'!CG100","v":0},{"$f":"'Income - Own'!CH100","v":0},{"$f":"'Income - Own'!CI100","v":0},{"$f":"'Income - Own'!CJ100","v":0},{"$f":"'Income - Own'!CK100","v":0},{"$f":"'Income - Own'!CL100","v":0},{"$f":"'Income - Own'!CM100","v":0},{"$f":"'Income - Own'!CN100","v":0},{"$f":"'Income - Own'!CO100","v":0},{"$f":"'Income - Own'!CP100","v":0},{"$f":"'Income - Own'!CQ100","v":0},{"$f":"'Income - Own'!CR100","v":0},{"$f":"'Income - Own'!CS100","v":0},{"$f":"'Income - Own'!CT100","v":0},{"$f":"'Income - Own'!CU100","v":0},{"$f":"'Income - Own'!CV100","v":0},{"$f":"'Income - Own'!CW100","v":0},{"$f":"'Income - Own'!CX100","v":0},{"$f":"'Income - Own'!CY100","v":0},{"$f":"'Income - Own'!CZ100","v":0},{"$f":"'Income - Own'!DA100","v":0},{"$f":"'Income - Own'!DB100","v":0},{"$f":"'Income - Own'!DC100","v":0},{"$f":"'Income - Own'!DD100","v":0},{"$f":"'Income - Own'!DE100","v":0},{"$f":"'Income - Own'!DF100","v":0},{"$f":"'Income - Own'!DG100","v":0},{"$f":"'Income - Own'!DH100","v":0},{"$f":"'Income - Own'!DI100","v":0},{"$f":"'Income - Own'!DJ100","v":0},{"$f":"'Income - Own'!DK100","v":0},{"$f":"'Income - Own'!DL100","v":0},{"$f":"'Income - Own'!DM100","v":0},{"$f":"'Income - Own'!DN100","v":0},{"$f":"'Income - Own'!DO100","v":0},{"$f":"'Income - Own'!DP100","v":0},{"$f":"'Income - Own'!DQ100","v":0},{"$f":"'Income - Own'!DR100","v":0},{"$f":"'Income - Own'!DS100","v":0},{"$f":"'Income - Own'!DT100","v":0},{"$f":"'Income - Own'!DU100","v":0},{"$f":"'Income - Own'!DV100","v":0},{"$f":"'Income - Own'!DW100","v":0},{"$f":"'Income - Own'!DX100","v":0},{"$f":"'Income - Own'!DY100","v":0},{"$f":"'Income - Own'!DZ100","v":0},{"$f":"'Income - Own'!EA100","v":0},{"$f":"'Income - Own'!EB100","v":0},{"$f":"'Income - Own'!EC100","v":0},{"$f":"'Income - Own'!ED100","v":0},{"$f":"'Income - Own'!EE100","v":0},{"$f":"'Income - Own'!EF100","v":0},{"$f":"'Income - Own'!EG100","v":0},{"$f":"'Income - Own'!EH100","v":0},{"$f":"'Income - Own'!EI100","v":0},{"$f":"'Income - Own'!EJ100","v":0},{"$f":"'Income - Own'!EK100","v":0},{"$f":"'Income - Own'!EL100","v":0},{"$f":"'Income - Own'!EM100","v":0},{"$f":"'Income - Own'!EN100","v":0},{"$f":"'Income - Own'!EO100","v":0},{"$f":"'Income - Own'!EP100","v":0},{"$f":"'Income - Own'!EQ100","v":0},{"$f":"'Income - Own'!ER100","v":0},{"$f":"'Income - Own'!ES100","v":0},{"$f":"'Income - Own'!ET100","v":0},{"$f":"'Income - Own'!EU100","v":0},{"$f":"'Income - Own'!EV100","v":0},{"$f":"'Income - Own'!EW100","v":0},{"$f":"'Income - Own'!EX100","v":0},{"$f":"'Income - Own'!EY100","v":0},{"$f":"'Income - Own'!EZ100","v":0},{"$f":"'Income - Own'!FA100","v":0},{"$f":"'Income - Own'!FB100","v":0},{"$f":"'Income - Own'!FC100","v":0},{"$f":"'Income - Own'!FD100","v":0},{"$f":"'Income - Own'!FE100","v":0},{"$f":"'Income - Own'!FF100","v":0},{"$f":"'Income - Own'!FG100","v":0},{"$f":"'Income - Own'!FH100","v":0},{"$f":"'Income - Own'!FI100","v":0},{"$f":"'Income - Own'!FJ100","v":0},{"$f":"'Income - Own'!FK100","v":0},{"$f":"'Income - Own'!FL100","v":0},{"$f":"'Income - Own'!FM100","v":0},{"$f":"'Income - Own'!FN100","v":0},{"$f":"'Income - Own'!FO100","v":0},{"$f":"'Income - Own'!FP100","v":0},{"$f":"'Income - Own'!FQ100","v":0},{"$f":"'Income - Own'!FR100","v":0},{"$f":"'Income - Own'!FS100","v":0},{"$f":"'Income - Own'!FT100","v":0},{"$f":"'Income - Own'!FU100","v":0},{"$f":"'Income - Own'!FV100","v":0},{"$f":"'Income - Own'!FW100","v":0},{"$f":"'Income - Own'!FX100","v":0},{"$f":"'Income - Own'!FY100","v":0},{"$f":"'Income - Own'!FZ100","v":0},{"$f":"'Income - Own'!GA100","v":0},{"$f":"'Income - Own'!GB100","v":0},{"$f":"'Income - Own'!GC100","v":0},{"$f":"'Income - Own'!GD100","v":0},{"$f":"'Income - Own'!GE100","v":0},{"$f":"'Income - Own'!GF100","v":0},{"$f":"'Income - Own'!GG100","v":0},{"$f":"'Income - Own'!GH100","v":0},{"$f":"'Income - Own'!GI100","v":0}]
[379,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ$2,VLOOKUP(AJ$1,#REF!,Data!$B379+10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"'Income - Own'!B101","v":0},{"$f":"'Income - Own'!C101","v":0},{"$f":"'Income - Own'!D101","v":0},{"$f":"'Income - Own'!E101","v":0},{"$f":"'Income - Own'!F101","v":0},{"$f":"'Income - Own'!G101","v":0},{"$f":"'Income - Own'!H101","v":0},{"$f":"'Income - Own'!I101","v":0},{"$f":"'Income - Own'!J101","v":0},{"$f":"'Income - Own'!K101","v":0},{"$f":"'Income - Own'!L101","v":0},{"$f":"'Income - Own'!M101","v":0},{"$f":"'Income - Own'!N101","v":0},{"$f":"'Income - Own'!O101","v":0},{"$f":"'Income - Own'!P101","v":0},{"$f":"'Income - Own'!Q101","v":0},{"$f":"'Income - Own'!R101","v":0},{"$f":"'Income - Own'!S101","v":0},{"$f":"'Income - Own'!T101","v":0},{"$f":"'Income - Own'!U101","v":0},{"$f":"'Income - Own'!V101","v":0},{"$f":"'Income - Own'!W101","v":0},{"$f":"'Income - Own'!X101","v":0},{"$f":"'Income - Own'!Y101","v":0},{"$f":"'Income - Own'!Z101","v":0},{"$f":"'Income - Own'!AA101","v":0},{"$f":"'Income - Own'!AB101","v":0},{"$f":"'Income - Own'!AC101","v":0},{"$f":"'Income - Own'!AD101","v":0},{"$f":"'Income - Own'!AE101","v":0},{"$f":"'Income - Own'!AF101","v":0},{"$f":"'Income - Own'!AG101","v":0},{"$f":"'Income - Own'!AH101","v":0},{"$f":"'Income - Own'!AI101","v":0},{"$f":"'Income - Own'!AJ101","v":0},{"$f":"'Income - Own'!AK101","v":0},{"$f":"'Income - Own'!AL101","v":0},{"$f":"'Income - Own'!AM101","v":0},{"$f":"'Income - Own'!AN101","v":0},{"$f":"'Income - Own'!AO101","v":0},{"$f":"'Income - Own'!AP101","v":0},{"$f":"'Income - Own'!AQ101","v":0},{"$f":"'Income - Own'!AR101","v":0},{"$f":"'Income - Own'!AS101","v":0},{"$f":"'Income - Own'!AT101","v":0},{"$f":"'Income - Own'!AU101","v":0},{"$f":"'Income - Own'!AV101","v":0},{"$f":"'Income - Own'!AW101","v":0},{"$f":"'Income - Own'!AX101","v":0},{"$f":"'Income - Own'!AY101","v":0},{"$f":"'Income - Own'!AZ101","v":0},{"$f":"'Income - Own'!BA101","v":0},{"$f":"'Income - Own'!BB101","v":0},{"$f":"'Income - Own'!BC101","v":0},{"$f":"'Income - Own'!BD101","v":0},{"$f":"'Income - Own'!BE101","v":0},{"$f":"'Income - Own'!BF101","v":0},{"$f":"'Income - Own'!BG101","v":0},{"$f":"'Income - Own'!BH101","v":0},{"$f":"'Income - Own'!BI101","v":0},{"$f":"'Income - Own'!BJ101","v":0},{"$f":"'Income - Own'!BK101","v":0},{"$f":"'Income - Own'!BL101","v":0},{"$f":"'Income - Own'!BM101","v":0},{"$f":"'Income - Own'!BN101","v":0},{"$f":"'Income - Own'!BO101","v":0},{"$f":"'Income - Own'!BP101","v":0},{"$f":"'Income - Own'!BQ101","v":0},{"$f":"'Income - Own'!BR101","v":0},{"$f":"'Income - Own'!BS101","v":0},{"$f":"'Income - Own'!BT101","v":0},{"$f":"'Income - Own'!BU101","v":0},{"$f":"'Income - Own'!BV101","v":0},{"$f":"'Income - Own'!BW101","v":0},{"$f":"'Income - Own'!BX101","v":0},{"$f":"'Income - Own'!BY101","v":0},{"$f":"'Income - Own'!BZ101","v":0},{"$f":"'Income - Own'!CA101","v":0},{"$f":"'Income - Own'!CB101","v":0},{"$f":"'Income - Own'!CC101","v":0},{"$f":"'Income - Own'!CD101","v":0},{"$f":"'Income - Own'!CE101","v":0},{"$f":"'Income - Own'!CF101","v":0},{"$f":"'Income - Own'!CG101","v":0},{"$f":"'Income - Own'!CH101","v":0},{"$f":"'Income - Own'!CI101","v":0},{"$f":"'Income - Own'!CJ101","v":0},{"$f":"'Income - Own'!CK101","v":0},{"$f":"'Income - Own'!CL101","v":0},{"$f":"'Income - Own'!CM101","v":0},{"$f":"'Income - Own'!CN101","v":0},{"$f":"'Income - Own'!CO101","v":0},{"$f":"'Income - Own'!CP101","v":0},{"$f":"'Income - Own'!CQ101","v":0},{"$f":"'Income - Own'!CR101","v":0},{"$f":"'Income - Own'!CS101","v":0},{"$f":"'Income - Own'!CT101","v":0},{"$f":"'Income - Own'!CU101","v":0},{"$f":"'Income - Own'!CV101","v":0},{"$f":"'Income - Own'!CW101","v":0},{"$f":"'Income - Own'!CX101","v":0},{"$f":"'Income - Own'!CY101","v":0},{"$f":"'Income - Own'!CZ101","v":0},{"$f":"'Income - Own'!DA101","v":0},{"$f":"'Income - Own'!DB101","v":0},{"$f":"'Income - Own'!DC101","v":0},{"$f":"'Income - Own'!DD101","v":0},{"$f":"'Income - Own'!DE101","v":0},{"$f":"'Income - Own'!DF101","v":0},{"$f":"'Income - Own'!DG101","v":0},{"$f":"'Income - Own'!DH101","v":0},{"$f":"'Income - Own'!DI101","v":0},{"$f":"'Income - Own'!DJ101","v":0},{"$f":"'Income - Own'!DK101","v":0},{"$f":"'Income - Own'!DL101","v":0},{"$f":"'Income - Own'!DM101","v":0},{"$f":"'Income - Own'!DN101","v":0},{"$f":"'Income - Own'!DO101","v":0},{"$f":"'Income - Own'!DP101","v":0},{"$f":"'Income - Own'!DQ101","v":0},{"$f":"'Income - Own'!DR101","v":0},{"$f":"'Income - Own'!DS101","v":0},{"$f":"'Income - Own'!DT101","v":0},{"$f":"'Income - Own'!DU101","v":0},{"$f":"'Income - Own'!DV101","v":0},{"$f":"'Income - Own'!DW101","v":0},{"$f":"'Income - Own'!DX101","v":0},{"$f":"'Income - Own'!DY101","v":0},{"$f":"'Income - Own'!DZ101","v":0},{"$f":"'Income - Own'!EA101","v":0},{"$f":"'Income - Own'!EB101","v":0},{"$f":"'Income - Own'!EC101","v":0},{"$f":"'Income - Own'!ED101","v":0},{"$f":"'Income - Own'!EE101","v":0},{"$f":"'Income - Own'!EF101","v":0},{"$f":"'Income - Own'!EG101","v":0},{"$f":"'Income - Own'!EH101","v":0},{"$f":"'Income - Own'!EI101","v":0},{"$f":"'Income - Own'!EJ101","v":0},{"$f":"'Income - Own'!EK101","v":0},{"$f":"'Income - Own'!EL101","v":0},{"$f":"'Income - Own'!EM101","v":0},{"$f":"'Income - Own'!EN101","v":0},{"$f":"'Income - Own'!EO101","v":0},{"$f":"'Income - Own'!EP101","v":0},{"$f":"'Income - Own'!EQ101","v":0},{"$f":"'Income - Own'!ER101","v":0},{"$f":"'Income - Own'!ES101","v":0},{"$f":"'Income - Own'!ET101","v":0},{"$f":"'Income - Own'!EU101","v":0},{"$f":"'Income - Own'!EV101","v":0},{"$f":"'Income - Own'!EW101","v":0},{"$f":"'Income - Own'!EX101","v":0},{"$f":"'Income - Own'!EY101","v":0},{"$f":"'Income - Own'!EZ101","v":0},{"$f":"'Income - Own'!FA101","v":0},{"$f":"'Income - Own'!FB101","v":0},{"$f":"'Income - Own'!FC101","v":0},{"$f":"'Income - Own'!FD101","v":0},{"$f":"'Income - Own'!FE101","v":0},{"$f":"'Income - Own'!FF101","v":0},{"$f":"'Income - Own'!FG101","v":0},{"$f":"'Income - Own'!FH101","v":0},{"$f":"'Income - Own'!FI101","v":0},{"$f":"'Income - Own'!FJ101","v":0},{"$f":"'Income - Own'!FK101","v":0},{"$f":"'Income - Own'!FL101","v":0},{"$f":"'Income - Own'!FM101","v":0},{"$f":"'Income - Own'!FN101","v":0},{"$f":"'Income - Own'!FO101","v":0},{"$f":"'Income - Own'!FP101","v":0},{"$f":"'Income - Own'!FQ101","v":0},{"$f":"'Income - Own'!FR101","v":0},{"$f":"'Income - Own'!FS101","v":0},{"$f":"'Income - Own'!FT101","v":0},{"$f":"'Income - Own'!FU101","v":0},{"$f":"'Income - Own'!FV101","v":0},{"$f":"'Income - Own'!FW101","v":0},{"$f":"'Income - Own'!FX101","v":0},{"$f":"'Income - Own'!FY101","v":0},{"$f":"'Income - Own'!FZ101","v":0},{"$f":"'Income - Own'!GA101","v":0},{"$f":"'Income - Own'!GB101","v":0},{"$f":"'Income - Own'!GC101","v":0},{"$f":"'Income - Own'!GD101","v":0},{"$f":"'Income - Own'!GE101","v":0},{"$f":"'Income - Own'!GF101","v":0},{"$f":"'Income - Own'!GG101","v":0},{"$f":"'Income - Own'!GH101","v":0},{"$f":"'Income - Own'!GI101","v":0}]
[]
[null,null,"Aberdeen City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AberdeenCity",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!$DM$6)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&ED5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&EE4)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":1},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C381,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"AberdeenCity"]
[null,null,"Aberdeenshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aberdeenshire",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.55046894522909517},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM7)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5, DataZoneList!$C$2:$C$6977,\"=\"&ED6)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&EE5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.55046894522909517},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0.44953105477090483},1.6507686391476033E-2,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C382,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Aberdeenshire"]
[null,null,"Angus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Angus",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM8)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0.25037742522667078},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0.26342124106041392},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0.2212272574341986},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0.26497407627871666},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&EE6)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},0.25,0.26,0.22,0.27,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C383,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Angus"]
[null,null,"Argyll and Bute",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ArgyllBute",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM9)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&EE7)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":7.3701880543520185E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":9.6182201755778875E-3},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0.17022434952249166},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0.29168840596148177},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":4.0333008189097838E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":8.9637728829707594E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0.183154504003811},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0.10766054941814304},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":3.3981353356169045E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,3.5757053216458307E-2,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C384,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"ArgyllBute"]
[null,null,"Clackmannanshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clackmannanshire",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM10)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&EE8)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0.60576979229526384},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":6.8501683829397905E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0.32572852387533824},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C385,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Clackmannanshire"]
[null,null,"Dumfries and Galloway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DumfriesGalloway",null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM11)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&EE9)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0.13626764992089394},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0.49006043836015439},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":2.424154160846799E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":7.7715919848010434E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0.15527958533856737},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0.11643486492390592},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C386,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"DumfriesGalloway"]
[null,null,"Dundee City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DundeeCity",null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM12)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&EE10)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C387,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"DundeeCity"]
[null,null,"East Ayrshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EastAyrshire",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM13)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&EE11)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0.26918471576237912},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":6.0643332491630488E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0.67017195174599042},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C388,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EastAyrshire"]
[null,null,"East Dunbartonshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EastDunbartonshire",null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM14)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&EE12)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C389,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EastDunbartonshire"]
[null,null,"East Lothian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EastLothian",null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&EE13)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},0.61084812623274165,0.18940594390398824,0.19974592986327014,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C390,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EastLothian"]
[null,null,"East Renfrewshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EastRenfrewshire",null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM16)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&EE14)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C391,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EastRenfrewshire"]
[null,null,"City of Edinburgh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edinburgh",null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM17)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977))","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&EE15)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C392,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Edinburgh"]
[null,null,"EileanSiar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EileanSiar",null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM18)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&EE16)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0.55570004334633727},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0.44429995665366279},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C393,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EileanSiar"]
[null,null,"Falkirk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Falkirk",null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM19)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&EE17)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0.24829155715109943},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,0.17647058823529413,0.26859180035650626,0.16490552584670232,0.10054901960784314,0.12296613190730837,0.16651693404634582,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C394,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Falkirk"]
[null,"Treated diffently","Fife",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fife",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C395,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM20)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C395,DataZoneList!$E$2:$E$6977))","v":0},null,0.79318151470641796,null,null,null,7.7544034280581223E-2,null,2.6293108680610348E-2,null,null,null,null,0.10298134233239054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79318151470641785,8.0045244921904679E-2,2.6293108680610348E-2,0.10694740277828581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6293108680610348E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38749124223759773,0.42551611006221179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fife"]
[null,null,"Glasgow City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GlasgowCity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM21)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C396,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"GlasgowCity"]
[null,null,"Highland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Highland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM22)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":5.8541713340341563E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0.11411067261791924},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":9.3861478277353652E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0.33785565340272633},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":8.6110776018060553E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":9.882899339962431E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":5.6081651644923916E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":5.5517259206920917E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":5.964464818101918E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":3.9447153911110346E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},null,6.2655466687076652E-2,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C397,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Highland"]
[null,null,"Inverclyde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverclyde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM23)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C398,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Inverclyde"]
[null,null,"Midlothian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midlothian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM24)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0.64055182428752955},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0.31731106673927512},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":4.2137108973195378E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C399,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Midlothian"]
[null,null,"Moray",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moray",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM25)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0.16125194276220592},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":8.7786054986869599E-3},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0.49607160083605767},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0.17146685245725923},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":8.417385711988852E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":7.8257141325901711E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},null,null,9.8551890587288814E-3,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C400,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Moray"]
[null,null,"North Ayrshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NorthAyrshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM26)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":3.3905210925335778E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0.15033977968888695},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0.40534916546616029},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0.16188646847397448},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0.24851937544564254},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C401,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"NorthAyrshire"]
[null,null,"North Lanarkshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NorthLanarkshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":1.8293623026838554E-3},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0.99817063769731618},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM27)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C402,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"NorthLanarkshire"]
[null,null,"Orkney Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OrkneyIslands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM28)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0.30325514600287218},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":9.8372426998563911E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0.24413595021541407},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0.19492580181905217},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C403,DataZoneList!$E$2:$E$6977)","v":0.15931067496409765},null,null,null,null,null,null,null,null,null,null,null,null,"OrkneyIslands"]
[null,null,"Perth and Kinross",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PerthKinross",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM29)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":3.6317268090445408E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0.53130540326759945},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":7.5273436434552546E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":8.0653519897444292E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0.13553173499168097},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0.14091863731827728},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},0,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0.13553173499168097},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0.14091863731827728},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":3.6317268090445408E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0.53130540326759945},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":7.5273436434552546E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":8.0653519897444292E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C404,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"PerthKinross"]
[null,null,"Renfrewshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrewshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM30)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C405,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Renfrewshire"]
[null,null,"Scottish Borders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScottishBorders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM31)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0.59414870411424803},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0.18657015411736425},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0.20112716685808915},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":1.8153974910298531E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":1.8153974910298531E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0.59414870411424803},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0.20112716685808915},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0.18657015411736425},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C406,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"ScottishBorders"]
[null,null,"Shetland Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ShetlandIslands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM32)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0.1392763731473409},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0.31826503923278116},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0.12179598953792502},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0.14306887532693985},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0.18321708805579773},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":9.4376634699215339E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C407,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"ShetlandIslands"]
[null,null,"South Ayrshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SouthAyrshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM33)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0.89949378983856243},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0.1005062101614376},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C408,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"SouthAyrshire"]
[null,null,"South Lanarkshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SouthLanarkshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM34)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C409,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"SouthLanarkshire"]
[null,null,"Stirling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stirling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM35)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":9.2088138939999106E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0.74628640667773638},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0.1616254543822645},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,0.105971035444149,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C410,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Stirling"]
[null,null,"West Dunbartonshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WestDunbartonshire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM36)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":1},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,2.3555268878855205E-2,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C411,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"WestDunbartonshire"]
[null,null,"West Lothian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WestLothian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,OR(\"=\"&Data!DM$5,\"=\"&Data!DM37)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977))","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},1,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!DZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!ED$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!ER$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!ES$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!ET$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!EZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!FZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!GZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HI$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!HW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!ID$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IE$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IF$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IG$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IH$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!II$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IJ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IK$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IL$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IM$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IN$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IO$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IP$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IQ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IR$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IS$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IT$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IU$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IV$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IW$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0.37586500218405866},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IX$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0.53543347817090836},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IY$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":8.8701519645032992E-2},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!IZ$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!JA$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!JB$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!JC$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},{"$f":"SUMIFS(DataZoneList!$E$2:$E$6977,DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$C$2:$C$6977,\"=\"&Data!JD$5)/SUMIF(DataZoneList!$B$2:$B$6977,\"=\"&Data!$C412,DataZoneList!$E$2:$E$6977)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"WestLothian"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2716,1014,2011,2112,1716]

{"sheet":"CoreAssumptions","index":22,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Percentile",null,0.25]
[null,null,null,"Income Ratio",null,3.6]
[null,null,null,"Interest Rate",null,3.5000000000000003E-2]
[null,null,null,"Intermediate Rate below",null,0.35]
[null,null,null,"Intermediate rate above",null,0.25]
[]
[null,null,null,"Deposit holding",null,0.6]
[]
[null,null,null,"Backlog cleared in",null,5]

{"sheet":"Income - SG","index":23,"n_rows":104,"n_cols":197,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDPA Areas ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Housing Market Areas","Dundee City Sub-Areas","Falkirk Sub Areas","National Park Areas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"National Part Areas",null,null,null,null,null,"Falkirk Sub-HMA Areas",null,null,null,null,null,"HMAs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note - Add together the relevant HMA Areas to the left to get the SDPA Areas.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is the whole council",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is the whole LA","This is whole LA ","This is whole LA ","This is whole LA ",null,null,"This is whole LA "]
["SG Income Estimates 2014 by Decile","AberdeenCity","Aberdeenshire","Angus","ArgyllBute","Clackmannanshire","DumfriesGalloway","DundeeCity","EastAyrshire","EastDunbartonshire","EastLothian","EastRenfrewshire","Edinburgh","EileanSiar","Falkirk","Fife","GlasgowCity","Highland","Inverclyde","Midlothian","Moray","NorthAyrshire","NorthLanarkshire","OrkneyIslands","PerthKinross","Renfrewshire","ScottishBorders","ShetlandIslands","SouthAyrshire","SouthLanarkshire","Stirling","WestDunbartonshire","WestLothian","1-Aberdeen City & Shire SDPA-Aberdeen HMA","1-Aberdeen City & Shire SDPA-Rural HMA ","1-Glasgow & the Clyde Valley SDPA-East Dunbartonshire Council HMA","1-Glasgow & the Clyde Valley SDPA-East Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Glasgow City Council HMA","1-Glasgow & the Clyde Valley SDPA-Inverclyde Council HMA","1-Glasgow & the Clyde Valley SDPA-North Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-South Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-West Dunbartonshire Council HMA","1-SESPlan SDPA-East Lothian Council HMA","1-SESPlan SDPA-Edinburgh City Council HMA","1-SESPlan SDPA-Mid and East Fife HMA","1-SESPlan SDPA-Midlothian Council HMA","1-SESPlan SDPA-Scottish Borders Council","1-SESPlan SDPA-West Lothian Council HMA","1-TayPlan SDPA-Cupar & North West Fife HMA","1-TayPlan SDPA-East Angus HMA","1-TayPlan SDPA-Greater Dundee HMA","1-TayPlan SDPA-Greater Perth HMA","1-TayPlan SDPA-Highland Perthshire HMA","1-TayPlan SDPA-Kinross HMA","1-TayPlan SDPA-North Angus HMA","1-TayPlan SDPA-St Andrews and North East Fife HMA","1-TayPlan SDPA-Strathearn HMA","1-TayPlan SDPA-Strathmore & Glens HMA","1-TayPlan SDPA-West Angus HMA","2-Aberdeen City Council-Aberdeen HMA","2-Aberdeenshire Council-Aberdeen HMA","2-Aberdeenshire Council-Rural HMA ","2-Angus Council-East Angus HMA","2-Angus Council-Greater Dundee HMA","2-Angus Council-North Angus HMA","2-Angus Council-West Angus HMA","2-Arygll & Bute Council-Bute HMA","2-Arygll & Bute Council-Coll & Tiree HMA","2-Arygll & Bute Council-Cowal HMA","2-Arygll & Bute Council-Helensborough & Lomond  HMA","2-Arygll & Bute Council-Islay, Jura & Colonsay HMA","2-Arygll & Bute Council-Kintyre HMA","2-Arygll & Bute Council-Lorn & Inner Isles HMA","2-Arygll & Bute Council-Mid Argyll HMA","2-Arygll & Bute Council-Mull & Iona HMA","2-Clackmannanshire Council-Alloa HMA","2-Clackmannanshire Council-Dollar HMA","2-Clackmannanshire Council-Hillsfoot HMA","2-Dumfries & Galloway Council-Annan HMA","2-Dumfries & Galloway Council-Dumfries HMA","2-Dumfries & Galloway Council-Eskdale HMA","2-Dumfries & Galloway Council-Mid Galloway HMA","2-Dumfries & Galloway Council-Stewarty HMA","2-Dumfries & Galloway Council-Stranraer HMA","2-Dundee City Council-Greater Dundee HMA","2-East Ayrshire Council -Cummnock HMA","2-East Ayrshire Council -Doon Valley HMA","2-East Ayrshire Council -Kilmarnock & Loudoun HMA","2-East Dunbartonshire Council-East Dunbartonshire Council HMA","2-East Lothian Council -East Lothian Council HMA","2-East Renfrewshire Council-East Renfrewshire Council HMA","2-Edinburgh City Council-Edinburgh City Council HMA","2-Eilean Siar Council-Rural HMA","2-Eilean Siar Council-Stornoway HMA","2-Falkirk Council-Falkirk HMA","2-Fife Council (South)-Mid and East Fife HMA","2-Fife Council North-Cupar & North West Fife HMA","2-Fife Council North-Greater Dundee HMA","2-Fife Council North-St Andrews and North East Fife HMA","2-Glasgow City Council-Glasgow City Council HMA","2-Highland Council-Badenoch & Strathspey HMA","2-Highland Council-Caithness HMA","2-Highland Council-East Ross HMA","2-Highland Council-Inverness HMA","2-Highland Council-Lochaber HMA","2-Highland Council-Mid Ross HMA","2-Highland Council-Nairn HMA","2-Highland Council-Skye & Lochalsh HMA","2-Highland Council-Sutherland HMA","2-Highland Council-West Ross HMA","2-Inverclyde Council-Inverclyde Council HMA","2-Midlothian Council-Midlothian Council HMA","2-Moray Council-Buckie HMA","2-Moray Council-Cairngorms National Park HMA","2-Moray Council-Elgin HMA","2-Moray Council-Forres HMA","2-Moray Council-Keith HMA","2-Moray Council-Speyside HMA","2-North Ayrshire Council-Arran HMA","2-North Ayrshire Council-Garnock Valley HMA","2-North Ayrshire Council-Irvine/  Kilwinning HMA","2-North Ayrshire Council-North Coast HMA","2-North Ayrshire Council-Three Towns HMA","2-North Lanarkshire Council -North Lanarkshire Council HMA","2-Orkney Council-Orkney Island HMA","2-Perth & Kinross Council -Strathearn HMA","2-Perth & Kinross Council -Strathmore & Glens HMA","2-Perth & Kinross Council-Greater Dundee HMA","2-Perth & Kinross Council-Greater Perth HMA","2-Perth & Kinross Council-Highland Perthshire HMA","2-Perth & Kinross Council-Kinross HMA","2-Renfrewshire Council-Renfrewshire Council HMA","2-Scottish Borders Council-Berwickshire HMA","2-Scottish Borders Council-Central Borders HMA","2-Scottish Borders Council-Northern HMA","2-Scottish Borders Council-Sourthern HMA","2-Shetland Council-Central Mainland HMA","2-Shetland Council-Lerwick & Bressay  HMA","2-Shetland Council-North Isles, Whalsay & Skerries  HMA","2-Shetland Council-North Mainland  HMA","2-Shetland Council-South Mainland  HMA","2-Shetland Council-West Mainland HMA","2-South Ayrshire Council-Ayr HMA","2-South Ayrshire Council-Girvan & South Carrick HMA","2-South Lanarkshire Council-South Lanarkshire Council HMA","2-Stirling Council-National Park HMA","2-Stirling Council-Stirling Core HMA","2-Stirling Council-Stirling Rural HMA","2-West Dunbartonshire Council-West Dunbartonshire Council HMA","2-West Lothian Council-West Lothian Council HMA","4-Dundee City Centre MAA Sub Area","4-Dundee City East MAA Sub Area","4-Dundee City North MAA Sub Area","4-Dundee City West MAA Sub Area","4-Greater Perth Sub Area","4-South Angus HMA Sub Area","4-St Andrews & North East Fife Sub Area","5-CNP Aberdeenshire","5-CNP Highland","5-CNP Moray","5-LLTNP Argyll & Bute","5-LLTNP Stirling","5-LLTNP West Dunbartonshire","Polmont & Rural South","Falkirk","Denny & Bonnybridge","Bo'ness","Grangemouth","Stenhousemuir Larbert & Rural North","ELC01","ELC03","ELC02","CEC","FC01","FC02","MC01","MC02","MC03","SBC04","SBC01","SBC03","SBC02","WLC02","WLC01","WLC03","Kirkwall","Stromness Parish","West Mainland","East Mainland","Isles"]
["Lowest 10% below",11440,12480,10920,10920,11440,10920,9880,11440,11960,11440,11960,11440,10920,11440,11440,10400,11440,10400,11960,11440,10920,11440,10920,11440,10920,10920,11960,10920,11440,11440,10920,11960,11960,11440,11960,11960,10400,10400,11440,10920,11440,10920,11440,11440,11440,11960,10920,11960,11440,10920,10400,11440,10920,11440,10920,10920,11440,10920,10920,11440,11960,11440,10920,10400,10920,10920,9360,11440,10400,11960,10400,9880,11440,10920,11440,11440,11960,11440,10400,10920,10400,10400,10400,10400,10400,10920,10920,11440,11960,11440,11960,11440,11440,11440,11440,11440,11440,10400,10920,10400,11960,10920,11440,12480,11440,12480,11440,11440,10400,11440,10400,11960,10920,10920,11960,11960,10920,10920,9880,11960,11440,10400,10920,11440,10920,11440,10920,10400,11440,10920,11440,10920,7301.9679326863497,7468.233100485063,7783.4397626502923,6540.1596667823669,13000,11440,10920,12480,13520,11960,10920,10400,11440,{"$f":"SUM(ER4+ES4)/2","v":11960},11440,12480,10920,11960,8840,10400,11440,9360,11960,11960,12480,11440,11960,10920,10920,11440,11960,12480,10920,11960,10920,10400,12480,11440,11960,11440,11440,11440,10920,11960,11440,11960,11440,10400,11960,10920,11440,12480,12480,10920,10400,11960,13000,9880]
[0.2,15600,17680,15080,14560,15080,14560,13000,15080,16640,16120,16640,15600,15080,15080,15080,13520,16120,14040,16120,16120,14560,15080,15080,16120,14040,14560,17160,14560,15080,16120,14040,16120,16640,16120,16640,16640,13520,14040,15080,14040,15080,14040,16120,15600,15080,16120,14560,16120,15600,14560,13520,16120,15080,16120,14040,14560,16120,15080,14560,15600,16640,16120,14560,13520,14040,14560,12480,14560,13520,16640,14040,13000,15080,15080,15600,15080,17160,15600,14560,15080,13520,14040,14560,14040,13520,14560,14560,15080,16640,16120,16640,15600,16120,15600,15080,15080,15600,13520,14560,13520,16120,15080,15600,16640,15600,17160,15600,15600,14040,15600,14040,16120,14560,14560,16640,16640,15080,15080,13520,16640,15080,14560,14560,15080,15080,16120,15080,13520,16120,15080,16120,14040,11107.493310195481,11114.015484184782,12174.573666346145,11979.011917158394,18720,15600,15600,17680,19240,17160,15080,14040,15080,{"$f":"SUM(ER5+ES5)/2","v":16900},15600,18200,14040,16120,11960,14040,15080,13000,17160,16640,17160,15600,16120,15080,15080,15600,17160,17160,14040,16120,15080,13520,17160,15600,16640,16120,15600,15600,14560,16640,16120,16640,15600,14040,16120,15080,15600,17160,18200,14560,13520,17160,18720,13520]
[0.3,20280,23400,18720,18200,19240,18200,16120,18720,21320,20800,21320,19760,19240,19240,18720,17160,20280,17160,20800,20280,18200,19240,19240,20280,17680,18720,21840,18720,19240,20800,17680,20800,21840,20800,21320,21320,17160,17160,19240,17680,19240,17680,20800,19760,18720,20800,18720,20800,19760,17680,17160,20280,19240,20280,17680,18720,20800,19240,18720,20280,21840,20800,17680,17160,17680,18720,15080,18720,17160,21320,17680,16120,19240,19240,19760,18720,22880,19760,17680,18720,17160,17680,18200,17160,17160,18200,18200,18720,21320,20800,21320,19760,20800,20280,19240,18720,19760,17160,18720,17160,20800,19240,19760,21840,20280,21840,19760,19760,18200,19240,17160,20800,18200,17680,20800,21320,19240,19240,17160,21320,18720,18200,17680,19240,19240,20800,19240,17160,20280,19240,20280,17680,14913.018687704614,14759.797867884503,16565.707570041995,17417.864167534422,24440,19760,19760,22360,24960,21840,18720,17160,19240,21840,20280,23400,17680,20800,14560,17680,18720,15600,22360,21320,22360,19760,20280,18200,19240,20280,22360,21840,17680,20800,18720,16640,22360,20280,21840,20800,19760,19760,17680,21320,20280,20800,19760,17680,20800,18720,19760,21840,23920,18200,17160,21840,24440,17160]
[0.4,24960,29640,22880,22360,23400,22360,19760,22880,27560,26000,27560,24440,23920,23920,22880,20280,24960,21320,26000,24960,21840,23400,24440,24960,21840,22360,27040,22880,23920,26000,21320,26000,27560,26000,27560,27560,20280,21320,23400,21840,23920,21320,26000,24440,22880,26000,22360,26000,24440,21840,20800,24440,23920,24960,21840,22880,25480,23920,22880,24960,27560,26000,21840,20800,21840,22880,17680,22880,20800,26000,21840,19760,23920,23400,23920,22360,28600,23920,21840,22880,20800,21840,22360,20800,20800,21840,21840,23400,27560,26000,27560,24440,26000,24960,23920,22880,24440,20800,22880,20280,25480,23400,23920,26520,24440,27040,24960,24440,22360,23920,21320,26000,22880,21840,26000,26520,23400,23920,20800,26520,22360,21840,21320,23400,24440,25480,23920,20800,24440,23920,24960,21840,18718.544065213744,18405.580251584226,21040.968723562764,23633.763749402198,30160,24960,24960,28080,30680,28080,22880,20800,23920,27300,24960,29640,21320,26000,17160,21840,22360,19240,28080,26520,27560,24440,24960,22360,23400,25480,28080,27040,21840,25480,23400,19760,27560,24960,28080,26520,24440,24440,21840,26000,26000,26000,24440,21840,26000,22880,23920,27040,30680,22360,21320,28080,30160,20800]
["Median",30680,36400,28080,27560,28080,26520,23920,27560,33800,31720,34320,30160,29120,29120,28080,24440,30680,25480,31720,30160,26520,28600,29640,30160,26520,27560,33280,27560,29120,31720,25480,31720,33800,31720,33800,34320,24440,25480,28600,26520,29120,25480,31720,30160,27560,31720,27560,31720,29640,26000,25480,29640,28600,30160,26520,27560,31200,28600,27560,30680,33800,31720,26000,25480,26520,27560,21320,28600,24960,31720,26000,23400,29120,28080,29120,27040,35880,29640,26000,27560,25480,26000,26520,24960,25480,26520,26000,28080,33800,31720,34320,30160,31720,30160,29120,27560,29640,25480,27560,24440,31200,28600,28600,32240,29640,32760,30160,29640,27040,29120,25480,31720,27560,27040,31200,31720,28600,28600,25480,31720,27040,27040,25480,28600,29640,31200,28600,25480,29640,28600,30160,26520,23123.693468818175,22611.237288135591,27587.738621323944,29208.919040255398,36920,30680,30680,33800,36920,33800,28080,24960,29120,33540,30680,36400,25480,31720,20800,26000,27040,22880,34320,32240,33800,30160,30680,27560,28600,31720,34840,33280,26520,31200,28080,23920,33800,30680,34320,33800,30160,29640,26000,31720,31720,31720,29640,26000,31720,27560,29640,32760,37960,27560,26000,33800,36400,26000]
[0.6,36920,43680,33800,32760,33800,31720,28600,33280,41600,38480,42120,36400,34840,35360,33800,29640,36400,31200,37960,35880,31720,34320,35880,36400,32240,32760,39520,33280,35360,38480,30680,37960,41080,38480,41600,42120,29640,31200,34320,32240,35360,30680,38480,36400,33280,37960,32760,37960,35880,31200,30680,35880,34840,36400,31720,33800,38480,34320,33280,36920,41080,38480,31200,30680,31720,33280,25480,34840,29640,37960,31200,28600,34840,33800,34320,32240,43680,35360,31200,32760,30160,31200,31720,30160,30680,31720,30680,33800,41600,38480,42120,36400,38480,35880,35360,33280,35880,30680,33800,29640,36920,34840,34320,38480,35360,39520,36920,35880,32240,34840,31200,37960,33800,32760,36920,37960,34840,33800,30680,37960,31720,32760,30160,34320,35880,38480,34320,30680,35880,34840,36400,32240,28435.269621382737,27963.780467134482,37832.327554208816,38179.514505624626,43680,36400,36400,40040,43160,40040,33800,29640,35360,40560,36920,44200,30680,37960,24440,31720,31720,28080,41600,39000,40560,35880,36920,32240,34320,39000,41600,39520,32240,37440,33800,28600,40560,36400,41600,41600,36400,35360,31200,38480,37960,36920,35880,31200,37960,33280,35880,39000,46280,32760,31200,40040,43160,31200]
[0.7,44720,52000,40560,39520,40560,38480,34320,39520,50960,46280,51480,44200,42120,42640,40560,35360,43680,37960,45760,42640,37960,41080,43160,43680,39520,39520,46800,40040,42640,46800,36920,45760,49400,45760,50960,51480,35880,37960,41080,39520,42640,36920,46280,44200,40040,45760,39520,45760,43160,37440,37440,42640,41600,43680,38480,40560,46280,41080,39520,44720,49400,45760,37440,37440,38480,39520,31200,42120,35880,45760,36920,34840,41600,40560,40040,39000,53040,42640,36920,39520,36400,37440,38480,35880,37440,37960,36400,41080,50960,46280,51480,44200,45760,43160,42640,40040,43160,37440,40560,35880,44200,42120,40560,45760,42120,47320,43680,43160,39000,42120,37960,45760,40560,39000,43680,45240,41080,40560,37440,45240,37960,40040,36400,41080,43160,46280,41080,37440,42640,41600,43680,39520,38040.26276859815,37799.207211761241,41438.150320225133,41271.942635352942,50960,44200,43680,47320,49920,47320,40560,35360,42640,48880,44720,53040,36920,45760,29640,39000,37960,33800,49400,46280,48880,42640,43680,39000,41080,48360,50440,47320,39000,44720,40560,34320,48360,43680,49920,51480,44200,42640,37440,45760,46280,44200,42640,37440,46280,39520,43160,46280,55640,39000,38480,47320,50440,37440]
[0.8,55120,63440,49400,48360,49920,46280,42640,48880,62400,56160,63960,54080,50960,52000,49400,43680,52520,47320,55120,51480,46280,49920,52000,53560,49400,48360,56160,49400,52520,57200,45240,55640,60840,55120,62400,63960,43680,47320,49920,49400,52520,45240,56160,54080,48880,55120,48360,55640,52000,45760,46280,52000,50960,53560,46800,50440,56160,50440,48360,55120,60840,55120,45760,46280,46800,48360,38480,50440,44200,55640,44200,42640,49920,48880,48880,46800,65000,52000,44720,47840,43680,45240,46280,43680,46280,45760,44200,50440,62400,56160,63960,54080,55120,52520,52000,48880,52000,46280,50440,43680,53040,50960,48360,54600,50960,56680,53040,52000,47320,50960,47320,55120,49400,47320,52000,54600,49920,48880,45240,54600,46280,49920,44720,49920,52000,56160,50440,46280,52000,50960,53560,49400,41311.857182258107,41209.140233371247,45043.973086241451,44364.370765081243,60320,53560,53040,56680,58760,57200,49920,43160,52520,59800,55120,64480,45240,55640,36400,48360,46280,42120,59800,56160,58760,51480,52520,47320,48880,58760,60320,57200,48360,54080,49920,42120,58240,53560,60320,63440,54080,52000,45760,55120,55640,53040,52000,45760,56160,47840,52520,55640,67600,47840,47320,57200,60320,46280]
["Highest 10% above",72280,80600,63440,62400,63960,59280,55640,62920,80080,72280,82680,70200,64480,67080,63960,56680,67080,61880,70720,65520,59800,65000,66560,68640,65000,61880,70720,63960,68120,74360,58240,71240,78520,70720,80080,82680,56680,61880,64480,65000,68120,58240,72280,70200,62920,70720,61880,71240,66560,58240,60320,66560,65000,68640,60320,65520,72800,65000,61880,72280,78520,70720,58240,60320,60320,61880,50960,65520,56680,71240,55640,55120,63960,61880,61360,60320,85280,67080,56680,61360,55640,58240,59280,55120,60320,58240,55120,65000,80080,72280,82680,70200,70720,66040,67080,62920,66560,60320,65520,56680,66560,65520,61360,69680,63960,71760,68120,66040,60320,65520,61880,70720,62400,59800,66040,69680,63440,61360,58240,69680,58760,66040,57720,64480,66560,72800,65000,60320,66560,65000,68640,65000,44583.451595918064,44619.07325498126,48649.795852257768,47456.798894809552,74880,67080,67080,70720,72800,71240,65000,55120,68120,77480,71760,83200,58240,71240,47320,63440,58760,55120,75400,72280,74880,65000,66560,59280,62400,75920,76440,73320,62920,69160,64480,54080,74360,68120,76960,83200,70200,67080,58760,70200,71240,69160,67600,58240,72280,61360,68120,71240,85800,60840,59800,71240,75920,58760]
[10,220,240,210,210,220,210,190,220,230,220,230,220,210,220,220,200,220,200,230,220,210,220,210,220,210,210,230,210,220,220,210,230,230,220,230,230,200,200,220,210,220,210,220,220,220,230,210,230,220,210,200,220,210,220,210,210,220,210,210,220,230,220,210,200,210,210,180,220,200,230,200,190,220,210,220,220,230,220,200,210,200,200,200,200,200,210,210,220,230,220,230,220,220,220,220,220,220,200,210,200,230,210,220,240,220,240,220,220,200,220,200,230,210,210,230,230,210,210,190,230,220,200,210,220,210,220,210,200,220,210,220,210,{"$f":"(ED5-ED4)/10","v":380.55253775091313},364.57823836997187,439.11339036958526,543.88522503760271,250,220,210,240,260,230,210,200,220,494,416,572,210,230,170,200,220,180,230,230,240,220,230,210,210,220,230,240,210,230,210,200,240,220,230,220,220,220,210,230,220,230,220,200,230,210,220,240,240,210,200,230,250,190,{"$f":"(GJ5-GJ4)/10","v":0},0,0,0,0,0]
[{"$f":"A13+10","v":20},300,340,290,280,290,280,250,290,320,310,320,300,290,290,290,260,310,270,310,310,280,290,290,310,270,280,330,280,290,310,270,310,320,310,320,320,260,270,290,270,290,270,310,300,290,310,280,310,300,280,260,310,290,310,270,280,310,290,280,300,320,310,280,260,270,280,240,280,260,320,270,250,290,290,300,290,330,300,280,290,260,270,280,270,260,280,280,290,320,310,320,300,310,300,290,290,300,260,280,260,310,290,300,320,300,330,300,300,270,300,270,310,280,280,320,320,290,290,260,320,290,280,280,290,290,310,290,260,310,290,310,270,{"$f":"(ED6-ED5)/10","v":380.5525377509133},364.57823836997215,439.11339036958509,543.88522503760282,360,300,300,340,370,330,290,270,290,494,468,520,270,310,230,270,290,250,330,320,330,300,310,290,290,300,330,330,270,310,290,260,330,300,320,310,300,300,280,320,310,320,300,270,310,290,300,330,350,280,260,330,360,260,{"$f":"(GJ6-GJ5)/10","v":0},0,0,0,0,0]
[30,390,450,360,350,370,350,310,360,410,400,410,380,370,370,360,330,390,330,400,390,350,370,370,390,340,360,420,360,370,400,340,400,420,400,410,410,330,330,370,340,370,340,400,380,360,400,360,400,380,340,330,390,370,390,340,360,400,370,360,390,420,400,340,330,340,360,290,360,330,410,340,310,370,370,380,360,440,380,340,360,330,340,350,330,330,350,350,360,410,400,410,380,400,390,370,360,380,330,360,330,400,370,380,420,390,420,380,380,350,370,330,400,350,340,400,410,370,370,330,410,360,350,340,370,370,400,370,330,390,370,390,340,{"$f":"(ED7-ED6)/10","v":380.55253775091296},364.57823836997233,447.52611535207689,621.58995818677761,470,380,380,430,480,420,360,330,370,546,468,624,340,400,280,340,360,300,430,410,430,380,390,350,370,390,430,420,340,400,360,320,430,390,420,400,380,380,340,410,390,400,380,340,400,360,380,420,460,350,330,420,470,330,{"$f":"(GJ7-GJ6)/10","v":0},0,0,0,0,0]
[40,480,570,440,430,450,430,380,440,530,500,530,470,460,460,440,390,480,410,500,480,420,450,470,480,420,430,520,440,460,500,410,500,530,500,530,530,390,410,450,420,460,410,500,470,440,500,430,500,470,420,400,470,460,480,420,440,490,460,440,480,530,500,420,400,420,440,340,440,400,500,420,380,460,450,460,430,550,460,420,440,400,420,430,400,400,420,420,450,530,500,530,470,500,480,460,440,470,400,440,390,490,450,460,510,470,520,480,470,430,460,410,500,440,420,500,510,450,460,400,510,430,420,410,450,470,490,460,400,470,460,480,420,{"$f":"(ED8-ED7)/10","v":440.51494036044312},420.56570365513653,654.67698977611803,557.51552908531994,580,480,480,540,590,540,440,400,460,624,572,676,410,500,330,420,430,370,540,510,530,470,480,430,450,490,540,520,420,490,450,380,530,480,540,510,470,470,420,500,500,500,470,420,500,440,460,520,590,430,410,540,580,400,{"$f":"(GJ8-GJ7)/10","v":0},0,0,0,0,0]
[50,590,700,540,530,540,510,460,530,650,610,660,580,560,560,540,470,590,490,610,580,510,550,570,580,510,530,640,530,560,610,490,610,650,610,650,660,470,490,550,510,560,490,610,580,530,610,530,610,570,500,490,570,550,580,510,530,600,550,530,590,650,610,500,490,510,530,410,550,480,610,500,450,560,540,560,520,690,570,500,530,490,500,510,480,490,510,500,540,650,610,660,580,610,580,560,530,570,490,530,470,600,550,550,620,570,630,580,570,520,560,490,610,530,520,600,610,550,550,490,610,520,520,490,550,570,600,550,490,570,550,580,510,{"$f":"(ED9-ED8)/10","v":531.1576152564561},535.25431789988909,1024.4588932884872,897.05954653692277,710,590,590,650,710,650,540,480,560,702,624,780,490,610,400,500,520,440,660,620,650,580,590,530,550,610,670,640,510,600,540,460,650,590,660,650,580,570,500,610,610,610,570,500,610,530,570,630,730,530,500,650,700,500,{"$f":"(GJ9-GJ8)/10","v":0},0,0,0,0,0]
[60,710,840,650,630,650,610,550,640,800,740,810,700,670,680,650,570,700,600,730,690,610,660,690,700,620,630,760,640,680,740,590,730,790,740,800,810,570,600,660,620,680,590,740,700,640,730,630,730,690,600,590,690,670,700,610,650,740,660,640,710,790,740,600,590,610,640,490,670,570,730,600,550,670,650,660,620,840,680,600,630,580,600,610,580,590,610,590,650,800,740,810,700,740,690,680,640,690,590,650,570,710,670,660,740,680,760,710,690,620,670,600,730,650,630,710,730,670,650,590,730,610,630,580,660,690,740,660,590,690,670,700,620,{"$f":"(ED10-ED9)/10","v":960.49931472154128},983.5426744626759,360.58227660163175,309.24281297283159,840,700,700,770,830,770,650,570,680,832,780,884,590,730,470,610,610,540,800,750,780,690,710,620,660,750,800,760,620,720,650,550,780,700,800,800,700,680,600,740,730,710,690,600,730,640,690,750,890,630,600,770,830,600,{"$f":"(GJ10-GJ9)/10","v":0},0,0,0,0,0]
[70,860,1000,780,760,780,740,660,760,980,890,990,850,810,820,780,680,840,730,880,820,730,790,830,840,760,760,900,770,820,900,710,880,950,880,980,990,690,730,790,760,820,710,890,850,770,880,760,880,830,720,720,820,800,840,740,780,890,790,760,860,950,880,720,720,740,760,600,810,690,880,710,670,800,780,770,750,1020,820,710,760,700,720,740,690,720,730,700,790,980,890,990,850,880,830,820,770,830,720,780,690,850,810,780,880,810,910,840,830,750,810,730,880,780,750,840,870,790,780,720,870,730,770,700,790,830,890,790,720,820,800,840,760,{"$f":"(ED11-ED10)/10","v":327.15944136599575},340.9933021610006,360.58227660163175,309.24281297283017,980,850,840,910,960,910,780,680,820,1092,1040,1144,710,880,570,750,730,650,950,890,940,820,840,750,790,930,970,910,750,860,780,660,930,840,960,990,850,820,720,880,890,850,820,720,890,760,830,890,1070,750,740,910,970,720,{"$f":"(GJ11-GJ10)/10","v":0},0,0,0,0,0]
[80,1060,1220,950,930,960,890,820,940,1200,1080,1230,1040,980,1000,950,840,1010,910,1060,990,890,960,1000,1030,950,930,1080,950,1010,1100,870,1070,1170,1060,1200,1230,840,910,960,950,1010,870,1080,1040,940,1060,930,1070,1000,880,890,1000,980,1030,900,970,1080,970,930,1060,1170,1060,880,890,900,930,740,970,850,1070,850,820,960,940,940,900,1250,1000,860,920,840,870,890,840,890,880,850,970,1200,1080,1230,1040,1060,1010,1000,940,1000,890,970,840,1020,980,930,1050,980,1090,1020,1000,910,980,910,1060,950,910,1000,1050,960,940,870,1050,890,960,860,960,1000,1080,970,890,1000,980,1030,950,{"$f":"(ED12-ED11)/10","v":327.15944136599575},340.99330216100134,360.58227660163175,309.24281297283085,1160,1030,1020,1090,1130,1100,960,830,1010,1768,1664,1872,870,1070,700,930,890,810,1150,1080,1130,990,1010,910,940,1130,1160,1100,930,1040,960,810,1120,1030,1160,1220,1040,1000,880,1060,1070,1020,1000,880,1080,920,1010,1070,1300,920,910,1100,1160,890,{"$f":"(GJ12-GJ11)/10","v":0},0,0,0,0,0]
[" ",1390,1550,1220,1200,1230,1140,1070,1210,1540,1390,1590,1350,1240,1290,1230,1090,1290,1190,1360,1260,1150,1250,1280,1320,1250,1190,1360,1230,1310,1430,1120,1370,1510,1360,1540,1590,1090,1190,1240,1250,1310,1120,1390,1350,1210,1360,1190,1370,1280,1120,1160,1280,1250,1320,1160,1260,1400,1250,1190,1390,1510,1360,1120,1160,1160,1190,980,1260,1090,1370,1070,1060,1230,1190,1180,1160,1640,1290,1090,1180,1070,1120,1140,1060,1160,1120,1060,1250,1540,1390,1590,1350,1360,1270,1290,1210,1280,1160,1260,1090,1280,1260,1180,1340,1230,1380,1310,1270,1160,1260,1190,1360,1200,1150,1270,1340,1220,1180,1120,1340,1130,1270,1110,1240,1280,1400,1250,1160,1280,1250,1320,1250,null,null,null,null,1440,1290,1290,1360,1400,1370,1250,1060,1310,null,null,null,1120,1370,910,1220,1130,1060,1450,1390,1440,1250,1280,1140,1200,1460,1470,1410,1210,1330,1240,1040,1430,1310,1480,1600,1350,1290,1130,1350,1370,1330,1300,1120,1390,1180,1310,1370,1650,1170,1150,1370,1460,1130]
[10,11440,12480,10920,10920,11440,10920,9880,11440,11960,11440,11960,11440,10920,11440,11440,10400,11440,10400,11960,11440,10920,11440,10920,11440,10920,10920,11960,10920,11440,11440,10920,11960,11960,11440,11960,11960,10400,10400,11440,10920,11440,10920,11440,11440,11440,11960,10920,11960,11440,10920,10400,11440,10920,11440,10920,10920,11440,10920,10920,11440,11960,11440,10920,10400,10920,10920,9360,11440,10400,11960,10400,9880,11440,10920,11440,11440,11960,11440,10400,10920,10400,10400,10400,10400,10400,10920,10920,11440,11960,11440,11960,11440,11440,11440,11440,11440,11440,10400,10920,10400,11960,10920,11440,12480,11440,12480,11440,11440,10400,11440,10400,11960,10920,10920,11960,11960,10920,10920,9880,11960,11440,10400,10920,11440,10920,11440,10920,10400,11440,10920,11440,10920,{"$f":"ED4","v":7301.9679326863497},7468.233100485063,7783.4397626502923,6540.1596667823669,13000,11440,10920,12480,13520,11960,10920,10400,11440,{"$f":"SUM(ES22+ER22)/2","v":11960},11440,12480,10920,11960,8840,10400,11440,9360,11960,11960,12480,11440,11960,10920,10920,11440,11960,12480,10920,11960,10920,10400,12480,11440,11960,11440,11440,11440,10920,11960,11440,11960,11440,10400,11960,10920,11440,12480,12480,10920,10400,11960,13000,9880,{"$f":"GJ4","v":0},0,0,0,0,0]
[{"$f":"A22+1","v":11},11960,13000,11440,11440,11960,10920,10400,11440,12480,11960,11960,11960,11440,11960,11440,10920,11960,10920,12480,11960,11440,11960,11440,11960,10920,11440,12480,11440,11960,11960,11440,12480,12480,11960,12480,11960,10920,10920,11960,10920,11960,11440,11960,11960,11440,12480,11440,12480,11960,10920,10920,11960,11440,11960,10920,11440,11960,11440,11440,11960,12480,11960,10920,10920,10920,11440,9360,11960,10400,12480,10920,10400,11960,11440,11960,11960,12480,11960,10920,11440,10920,10920,10920,10920,10920,11440,11440,11440,12480,11960,11960,11960,11960,11960,11960,11440,11960,10920,11440,10920,12480,11440,11960,12480,11960,12480,11960,11960,10920,11960,10920,12480,11440,11440,12480,12480,11440,11440,10400,12480,11440,10920,11440,11960,11440,11960,11440,10920,11960,11440,11960,10920,{"$f":"ED22+ED$13","v":7682.5204704372627},7832.8113388550346,8222.5531530198768,7084.04489181997,14040,11960,11440,13000,14040,12480,11440,10920,11960,{"$f":"SUM(ES23+ER23)/2","v":12480},11960,13000,11440,12480,9360,10920,11960,9880,12480,12480,13000,11960,11960,11440,11440,11960,12480,13000,10920,12480,11440,10920,13000,11960,12480,11960,11960,11960,11440,12480,11960,12480,11960,10920,12480,11440,11960,12480,13000,10920,10920,12480,13520,10400,{"$f":"GJ22+GJ$13","v":0},0,0,0,0,0]
[12,12480,13520,11960,11440,12480,11440,10920,11960,13000,12480,12480,12480,11960,11960,11960,11440,12480,11440,12480,12480,11960,12480,11960,12480,11440,11960,13000,11960,11960,12480,11440,13000,13000,12480,13000,12480,11440,11440,12480,11440,11960,11440,12480,12480,11960,12480,11960,13000,12480,11440,10920,12480,11960,12480,11440,11960,12480,11960,11960,12480,13000,12480,11440,10920,11440,11960,9880,12480,10920,13000,11440,10920,12480,11960,11960,11960,13520,12480,11440,11960,11440,11440,11440,11440,10920,11960,11960,11960,13000,12480,12480,12480,12480,12480,11960,11960,12480,10920,11960,11440,12480,11960,12480,13000,12480,13000,12480,12480,11440,11960,11440,12480,11440,11960,13000,13000,11960,11960,10920,13000,11960,11440,11440,12480,11960,12480,11960,10920,12480,11960,12480,11440,8063.0730081881757,8197.3895772250071,8661.6665433894614,7627.930116857573,14560,12480,11960,13520,14560,13000,11960,11440,11960,13000,12480,13520,11440,13000,9880,11440,11960,10400,13000,13000,13520,11960,12480,11960,11960,12480,13000,13520,11440,13000,11960,10920,13520,12480,13000,11960,12480,12480,11960,13000,12480,12480,12480,11440,12480,11960,12480,13000,13520,11440,10920,13000,14040,10920,{"$f":"GJ23+GJ$13","v":0},0,0,0,0,0]
[13,13000,14040,12480,11960,12480,11960,10920,12480,13000,13000,13000,12480,12480,12480,12480,11960,13000,11960,13000,13000,11960,12480,12480,13000,11960,11960,13520,11960,12480,13000,11960,13000,13520,13000,13000,13000,11960,11960,12480,11960,12480,11960,13000,12480,12480,13000,11960,13000,12480,11960,11440,13000,12480,13000,11960,11960,13000,12480,11960,13000,13520,13000,11960,11440,11960,11960,10400,12480,11440,13000,11440,10920,12480,12480,12480,12480,14040,13000,11960,11960,11440,11960,11960,11440,11440,12480,11960,12480,13000,13000,13000,12480,13000,12480,12480,12480,12480,11440,11960,11960,13000,12480,13000,13520,13000,13520,12480,12480,11960,12480,11960,13000,11960,11960,13520,13520,12480,12480,10920,13520,12480,11960,11960,12480,12480,13000,12480,11440,13000,12480,13000,11960,8443.6255459390886,8561.9678155949787,9100.7799337590459,8171.8153418951761,15080,12480,12480,14040,15080,13520,12480,11960,12480,13520,13000,14040,11960,13000,10400,11960,12480,10920,13520,13520,13520,12480,13000,12480,11960,12480,13520,14040,11960,13520,12480,11440,14040,13000,13520,12480,12480,12480,11960,13000,13000,13000,12480,11960,13000,12480,12480,13520,14040,11960,11440,13520,14560,10920,{"$f":"GJ24+GJ$13","v":0},0,0,0,0,0]
[14,13520,14560,12480,12480,13000,12480,11440,12480,13520,13520,13520,13000,13000,13000,13000,11960,13520,11960,13520,13520,12480,13000,13000,13520,11960,12480,14040,12480,13000,13520,12480,13520,14040,13520,13520,13520,11960,11960,13000,11960,13000,12480,13520,13000,12480,13520,12480,13520,13000,12480,11960,13520,12480,13520,12480,12480,13000,13000,12480,13520,14040,13520,12480,11960,12480,12480,10400,13000,11960,13520,11960,11440,13000,12480,13000,13000,14560,13000,12480,12480,11960,11960,12480,11960,11960,12480,12480,13000,13520,13520,13520,13000,13520,13000,13000,12480,13000,11960,12480,11960,13520,12480,13000,14040,13520,14040,13000,13000,11960,13000,11960,13520,12480,12480,13520,13520,12480,12480,11440,13520,13000,12480,12480,13000,13000,13000,13000,11960,13520,12480,13520,11960,8824.1780836900016,8926.5460539649503,9539.8933241286304,8715.7005669327791,15600,13000,13000,14560,16120,14040,12480,11960,13000,13780,13000,14560,12480,13520,10400,11960,13000,10920,14040,13520,14040,13000,13520,12480,12480,13000,13520,14040,11960,13520,12480,11960,14560,13000,14040,13000,13000,13000,12480,13520,13520,13520,13000,11960,13520,12480,13000,14040,15080,12480,11960,14040,15080,11440,{"$f":"GJ25+GJ$13","v":0},0,0,0,0,0]
[15,13520,15080,13000,12480,13520,12480,11960,13000,14040,13520,14040,13520,13000,13520,13000,12480,14040,12480,14040,14040,13000,13520,13000,13520,12480,13000,14560,13000,13520,14040,12480,14040,14560,14040,14040,14040,12480,12480,13520,12480,13520,12480,13520,13520,13000,14040,13000,14040,13520,12480,11960,13520,13000,13520,12480,13000,13520,13000,13000,13520,14560,14040,12480,11960,12480,13000,10920,13000,11960,14040,12480,11440,13520,13000,13520,13000,14560,13520,12480,13000,11960,12480,12480,11960,11960,13000,13000,13000,14040,13520,14040,13520,14040,13520,13520,13000,13520,11960,13000,12480,14040,13000,13520,14560,13520,14560,13520,13520,12480,13520,12480,14040,12480,13000,14040,14040,13000,13000,11960,14040,13000,12480,12480,13520,13000,13520,13000,11960,13520,13000,13520,12480,{"$f":"ED26+ED$13","v":9204.7306214409145},9291.1242923349218,9979.0067144982149,9259.5857919703813,16120,13520,13520,15080,16640,14560,13000,12480,13520,14300,13520,15080,12480,14040,10920,12480,13000,11440,14560,14040,14560,13520,13520,13000,13000,13520,14040,14560,12480,14040,13000,11960,15080,13520,14560,13520,13520,13520,12480,14040,13520,14040,13520,12480,14040,13000,13520,14560,15600,12480,11960,14560,15600,11960,{"$f":"GJ26+GJ$13","v":0},0,0,0,0,0]
[16,14040,15600,13520,13000,13520,13000,11960,13520,14560,14040,14560,14040,13520,13520,13520,12480,14040,12480,14560,14040,13000,13520,13520,14040,13000,13000,15080,13000,13520,14040,13000,14560,15080,14040,14560,14560,12480,12480,13520,13000,13520,13000,14040,14040,13520,14560,13000,14560,14040,13000,12480,14040,13520,14040,13000,13000,14040,13520,13520,14040,15080,14040,13000,12480,13000,13520,11440,13520,12480,14560,13000,11960,13520,13520,14040,13520,15600,14040,13000,13520,12480,13000,13000,12480,12480,13000,13520,13520,14560,14040,14560,14040,14040,14040,13520,13520,14040,12480,13000,12480,14560,13520,14040,15080,14040,15080,14040,14040,13000,14040,12480,14560,13000,13000,14560,14560,13520,13520,12480,14560,13520,13000,13000,13520,13520,14040,13520,12480,14040,13520,14040,13000,9585.2831591918275,9655.7025307048934,10418.120104867799,9803.4710170079834,16640,14040,13520,15600,17160,15080,13520,13000,13520,14820,14040,15600,13000,14560,11440,13000,13520,11960,15080,14560,15080,14040,14040,13520,13520,14040,14560,15080,13000,14560,13520,12480,15080,14040,15080,14040,14040,14040,13000,14560,14040,14560,14040,13000,14560,13520,14040,15080,16120,13000,12480,15080,16120,11960,{"$f":"GJ27+GJ$13","v":0},0,0,0,0,0]
[17,14560,16120,13520,13520,14040,13520,12480,13520,15080,14560,15080,14040,14040,14040,14040,13000,14560,13000,15080,14560,13520,14040,14040,14560,13000,13520,15600,13520,14040,14560,13000,15080,15600,14560,15080,15080,13000,13000,14040,13000,14040,13000,14560,14040,14040,15080,13520,15080,14560,13000,13000,14560,14040,14560,13000,13520,14560,14040,13520,14560,15600,14560,13000,13000,13000,13520,11440,13520,12480,15080,13000,12480,14040,14040,14040,14040,16120,14040,13520,13520,12480,13000,13520,13000,13000,13520,13520,14040,15080,14560,15080,14040,14560,14560,14040,14040,14560,13000,13520,13000,15080,14040,14560,15600,14560,15600,14560,14040,13000,14040,13000,15080,13520,13520,15080,15080,13520,14040,12480,15080,14040,13520,13520,14040,14040,14560,14040,13000,14560,14040,14560,13000,9965.8356969427405,10020.280769074865,10857.233495237384,10347.356242045586,17160,14560,14040,16120,17680,15600,13520,13000,14040,15340,14560,16120,13000,15080,11440,13000,14040,11960,15600,15080,15600,14560,14560,13520,13520,14560,15600,15600,13000,15080,13520,12480,15600,14560,15600,14560,14040,14560,13520,15080,14560,15080,14560,13000,15080,13520,14040,15600,16640,13520,13000,15600,16640,12480,{"$f":"GJ28+GJ$13","v":0},0,0,0,0,0]
[18,15080,16640,14040,14040,14560,13520,12480,14040,15600,15080,15600,14560,14560,14560,14040,13000,15080,13000,15080,15080,14040,14560,14560,15080,13520,14040,16120,14040,14560,15080,13520,15600,16120,15080,15600,15600,13000,13000,14560,13520,14560,13520,15080,14560,14040,15080,14040,15600,15080,13520,13000,15080,14560,15080,13520,14040,15080,14560,14040,15080,16120,15080,13520,13000,13520,14040,11960,14040,13000,15600,13520,12480,14560,14040,14560,14040,16640,14560,13520,14040,13000,13520,13520,13000,13000,14040,14040,14040,15600,15080,15600,14560,15080,15080,14560,14040,15080,13000,14040,13000,15080,14040,15080,16120,15080,16120,14560,14560,13520,14560,13000,15080,13520,14040,15600,15600,14040,14560,13000,15600,14040,13520,13520,14560,14560,15080,14560,13000,15080,14560,15080,13520,10346.388234693653,10384.859007444837,11296.346885606968,10891.241467083188,17680,14560,14560,16640,18200,16120,14040,13520,14560,15860,15080,16640,13520,15600,11960,13520,14040,12480,16120,15600,16120,14560,15080,14040,14040,14560,16120,16120,13520,15600,14040,13000,16120,15080,16120,15080,14560,14560,13520,15600,15080,15600,15080,13520,15080,14040,14560,16120,17160,13520,13000,16120,17160,13000,{"$f":"GJ29+GJ$13","v":0},0,0,0,0,0]
[19,15600,17160,14560,14040,15080,14040,13000,14560,16120,15600,16120,15080,14560,15080,14560,13520,15600,13520,15600,15600,14040,15080,14560,15600,13520,14560,16640,14560,15080,15600,13520,16120,16120,15600,16120,16120,13520,13520,15080,13520,15080,13520,15600,15080,14560,15600,14560,16120,15080,14040,13520,15600,14560,15600,14040,14560,15600,14560,14560,15600,16120,15600,14040,13520,14040,14560,11960,14560,13520,16120,13520,12480,15080,14560,15080,14560,17160,15080,14040,14560,13520,14040,14040,13520,13520,14040,14560,14560,16120,15600,16120,15080,15600,15080,15080,14560,15080,13520,14560,13520,15600,14560,15080,16640,15600,16640,15080,15080,14040,15080,13520,15600,14040,14560,16120,16120,14560,14560,13000,16120,14560,14040,14040,15080,14560,15600,14560,13520,15600,14560,15600,13520,{"$f":"ED30+ED$13","v":10726.940772444566},10749.437245814808,11735.460275976553,11435.12669212079,18200,15080,15080,17160,18720,16640,14560,13520,15080,16120,15080,17160,13520,16120,11960,14040,14560,12480,16640,16120,16640,15080,15600,14560,14560,15080,16640,16640,13520,15600,14560,13000,16640,15600,16640,15600,15080,15080,14040,16120,15600,16120,15600,14040,15600,14560,15080,16640,17680,14040,13520,16640,17680,13000,{"$f":"GJ30+GJ$13","v":0},0,0,0,0,0]
[20,15600,17680,15080,14560,15080,14560,13000,15080,16640,16120,16640,15600,15080,15080,15080,13520,16120,14040,16120,16120,14560,15080,15080,16120,14040,14560,17160,14560,15080,16120,14040,16120,16640,16120,16640,16640,13520,14040,15080,14040,15080,14040,16120,15600,15080,16120,14560,16120,15600,14560,13520,16120,15080,16120,14040,14560,16120,15080,14560,15600,16640,16120,14560,13520,14040,14560,12480,14560,13520,16640,14040,13000,15080,15080,15600,15080,17160,15600,14560,15080,13520,14040,14560,14040,13520,14560,14560,15080,16640,16120,16640,15600,16120,15600,15080,15080,15600,13520,14560,13520,16120,15080,15600,16640,15600,17160,15600,15600,14040,15600,14040,16120,14560,14560,16640,16640,15080,15080,13520,16640,15080,14560,14560,15080,15080,16120,15080,13520,16120,15080,16120,14040,{"$f":"ED5+ED$14","v":11488.045847946394},11478.593722554753,12613.687056715729,12522.897142195996,18720,15600,15600,17680,19240,17160,15080,14040,15080,16900,15600,18200,14040,16120,11960,14040,15080,13000,17160,16640,17160,15600,16120,15080,15080,15600,17160,17160,14040,16120,15080,13520,17160,15600,16640,16120,15600,15600,14560,16640,16120,16640,15600,14040,16120,15080,15600,17160,18200,14560,13520,17160,18720,13520,{"$f":"GJ5+GJ$14","v":0},0,0,0,0,0]
[21,16120,18200,15080,15080,15600,15080,13520,15080,17160,16640,16640,16120,15600,15600,15600,14040,16640,14040,16640,16120,15080,15600,15600,16120,14560,15080,17160,15080,15600,16640,14560,16640,17160,16640,17160,16640,14040,14040,15600,14560,15600,14560,16640,16120,15080,16640,15080,16640,16120,14560,14040,16120,15600,16120,14560,15080,16120,15600,15080,16120,17160,16640,14560,14040,14560,15080,12480,15080,14040,17160,14560,13520,15600,15600,15600,15600,17680,16120,14560,15080,14040,14560,15080,14040,14040,15080,15080,15600,17160,16640,16640,16120,16640,16120,15600,15080,16120,14040,15080,14040,16640,15600,16120,17160,16120,17680,16120,16120,14560,15600,14040,16640,15080,14560,17160,17160,15600,15600,14040,17160,15080,14560,14560,15600,15600,16120,15600,14040,16120,15600,16120,14560,{"$f":"ED32+ED$14","v":11868.598385697307},11843.171960924725,13052.800447085314,13066.782367233598,19240,16120,15600,18200,19760,17680,15080,14560,15600,17160,16120,18200,14560,16640,12480,14560,15600,13000,17680,17160,17680,16120,16640,15080,15600,16120,17680,17680,14560,16640,15080,14040,17680,16120,17160,16640,16120,16120,14560,17160,16120,16640,16120,14560,16640,15080,15600,17160,18720,14560,14040,17680,19240,13520,{"$f":"GJ32+GJ$14","v":0},0,0,0,0,0]
[22,16640,18720,15600,15080,16120,15080,13520,15600,17680,17160,17160,16120,16120,16120,15600,14560,16640,14560,17160,16640,15080,16120,16120,16640,15080,15600,17680,15600,16120,17160,14560,17160,17680,17160,17680,17160,14560,14560,16120,15080,16120,14560,17160,16120,15600,17160,15600,17160,16640,15080,14560,16640,16120,16640,15080,15600,16640,16120,15600,16640,17680,17160,15080,14560,15080,15600,13000,15600,14560,17160,15080,13520,16120,15600,16120,15600,18720,16120,15080,15600,14040,15080,15080,14560,14560,15080,15600,15600,17680,17160,17160,16120,17160,16640,16120,15600,16640,14560,15600,14560,17160,16120,16640,17680,16640,18200,16640,16120,15080,16120,14560,17160,15080,15080,17160,17160,15600,16120,14040,17160,15600,15080,15080,16120,16120,16640,16120,14560,16640,16120,16640,15080,12249.15092344822,12207.750199294696,13491.913837454898,13610.6675922712,19760,16640,16120,18720,20280,18200,15600,14560,16120,17680,16640,18720,14560,17160,12480,15080,15600,13520,18200,17680,18200,16640,17160,15600,16120,16640,18200,18200,15080,17160,15600,14040,18200,16640,17680,17160,16120,16120,15080,17160,16640,17160,16640,15080,17160,15600,16120,17680,19240,15080,14560,18200,19760,14040,{"$f":"GJ33+GJ$14","v":0},0,0,0,0,0]
[23,17160,19240,16120,15600,16640,15600,14040,16120,18200,17160,17680,16640,16640,16640,16120,14560,17160,15080,17680,17160,15600,16640,16640,17160,15080,15600,18200,16120,16640,17160,15080,17680,18200,17680,18200,17680,14560,15080,16640,15080,16640,15080,17160,16640,16120,17680,15600,17680,17160,15600,14560,17160,16120,17160,15080,15600,17160,16120,16120,17160,18200,17680,15600,14560,15080,16120,13000,16120,14560,17680,15080,14040,16640,16120,16640,16120,19240,16640,15600,16120,14560,15080,15600,15080,14560,15600,15600,16120,18200,17160,17680,16640,17680,17160,16640,16120,17160,14560,15600,14560,17680,16120,16640,18200,17160,18720,16640,16640,15600,16640,15080,17680,15600,15600,17680,17680,16120,16640,14560,17680,16120,15600,15080,16640,16640,17160,16120,14560,17160,16120,17160,15080,12629.703461199133,12572.328437664668,13931.027227824483,14154.552817308802,20280,17160,16640,18720,20800,18200,16120,15080,16640,18200,17160,19240,15080,17680,13000,15080,16120,13520,18720,17680,18720,17160,17160,15600,16120,17160,18720,18720,15080,17680,16120,14560,18720,17160,18200,17680,16640,16640,15600,17680,17160,17680,17160,15080,17680,16120,16640,18200,19760,15600,15080,18200,20280,14560,{"$f":"GJ34+GJ$14","v":0},0,0,0,0,0]
[24,17680,19760,16640,16120,16640,16120,14560,16120,18200,17680,18200,17160,16640,17160,16640,15080,17680,15080,18200,17680,16120,16640,16640,17680,15600,16120,18720,16120,16640,17680,15600,18200,18720,17680,18200,18200,15080,15080,16640,15600,16640,15600,17680,17160,16640,18200,16120,18200,17160,15600,15080,17680,16640,17680,15600,16120,17680,16640,16120,17680,18720,17680,15600,15080,15600,16120,13520,16640,15080,18200,15600,14560,17160,16640,17160,16640,19760,17160,15600,16120,15080,15600,16120,15080,15080,16120,16120,16640,18200,17680,18200,17160,17680,17160,17160,16640,17160,15080,16120,15080,18200,16640,17160,18720,17680,18720,17160,17160,15600,17160,15080,18200,16120,15600,18200,18200,16640,17160,15080,18200,16120,15600,15600,16640,16640,17680,16640,15080,17680,16640,17680,15600,13010.255998950046,12936.90667603464,14370.140618194067,14698.438042346404,20800,17160,17160,19240,21840,18720,16120,15600,16640,18720,17680,19760,15600,18200,13000,15600,16640,14040,19240,18200,19240,17160,17680,16120,16640,17680,18720,19240,15600,18200,16120,14560,19240,17680,18720,17680,17160,17160,15600,18200,17680,18200,17680,15600,18200,16640,17160,18720,20280,16120,15080,18720,20800,14560,{"$f":"GJ35+GJ$14","v":0},0,0,0,0,0]
[25,18200,20280,16640,16640,17160,16120,14560,16640,18720,18200,18720,17680,17160,17160,17160,15080,18200,15600,18720,18200,16120,17160,17160,18200,16120,16640,19240,16640,17160,18200,15600,18720,19240,18200,18720,18720,15080,15600,17160,16120,17160,15600,18200,17680,16640,18720,16640,18720,17680,16120,15600,17680,17160,18200,16120,16640,18200,17160,16640,18200,19240,18200,16120,15600,16120,16640,13520,16640,15600,18720,16120,14560,17160,17160,17680,16640,20280,17680,16120,16640,15600,16120,16120,15600,15600,16640,16640,16640,18720,18200,18720,17680,18200,17680,17160,16640,17680,15600,16640,15080,18200,17160,17680,19240,17680,19240,17680,17680,16120,17160,15600,18720,16640,16120,18720,18720,17160,17680,15080,18720,16640,16120,16120,17160,17160,18200,17160,15600,17680,17160,18200,16120,{"$f":"ED36+ED$14","v":13390.808536700959},13301.484914404611,14809.254008563652,15242.323267384007,21840,17680,17680,19760,22360,19240,16640,15600,17160,18980,17680,20280,15600,18720,13520,16120,16640,14040,19760,18720,19760,17680,18200,16640,17160,18200,19240,19760,16120,18720,16640,15080,19760,18200,19240,18720,17680,17680,16120,18720,18200,18720,18200,16120,18200,16640,17680,19240,20800,16120,15600,19240,21320,15080,{"$f":"GJ36+GJ$14","v":0},0,0,0,0,0]
[26,18200,20800,17160,16640,17680,16640,15080,17160,19240,18720,19240,18200,17680,17680,17160,15600,18720,16120,19240,18720,16640,17680,17680,18200,16120,17160,19760,17160,17680,18720,16120,19240,19760,18720,19240,19240,15600,16120,17680,16120,17680,16120,18720,18200,17160,19240,17160,19240,18200,16640,15600,18200,17680,18200,16640,17160,18720,17680,17160,18200,19760,18720,16640,15600,16640,17160,14040,17160,15600,19240,16640,15080,17680,17160,17680,17160,20800,18200,16640,17160,15600,16120,16640,16120,15600,16640,16640,17160,19240,18720,19240,18200,18720,18200,17680,17160,18200,15600,17160,15600,18720,17680,18200,19760,18200,19760,18200,18200,16640,17680,16120,19240,16640,16640,19240,19240,17680,17680,15600,19240,17160,16640,16120,17680,17680,18720,17680,15600,18200,17680,18200,16120,13771.361074451872,13666.063152774583,15248.367398933236,15786.208492421609,21840,18200,17680,20280,22880,19760,17160,16120,17680,19500,18200,20800,16120,19240,13520,16120,17160,14560,20280,19240,20280,18200,18720,16640,17680,18200,19760,19760,16120,18720,17160,15600,20280,18200,19760,18720,18200,18200,16640,19240,18720,19240,18200,16120,18720,17160,17680,19760,21840,16640,16120,19760,21840,15600,{"$f":"GJ37+GJ$14","v":0},0,0,0,0,0]
[27,18720,21320,17680,17160,18200,17160,15080,17680,19760,19240,19760,18200,18200,18200,17680,16120,19240,16120,19240,18720,17160,18200,18200,18720,16640,17160,20280,17160,18200,19240,16640,19240,20280,19240,19760,19760,16120,16120,18200,16640,18200,16640,19240,18200,17680,19240,17160,19240,18720,16640,16120,18720,18200,18720,16640,17160,19240,18200,17680,18720,20280,19240,16640,16120,16640,17680,14040,17160,16120,19760,16640,15080,18200,17680,18200,17680,21320,18200,16640,17680,16120,16640,17160,16120,16120,17160,17160,17680,19760,19240,19760,18200,19240,18720,18200,17680,18720,16120,17160,16120,19240,17680,18720,20280,18720,20280,18720,18200,17160,18200,16120,19240,17160,16640,19760,19760,17680,18200,16120,19760,17680,17160,16640,18200,18200,19240,18200,16120,18720,18200,18720,16640,14151.913612202785,14030.641391144554,15687.480789302821,16330.093717459211,22880,18720,18200,20800,23400,20280,17680,16120,18200,20280,18720,21840,16640,19240,14040,16640,17680,15080,20800,19760,20800,18200,19240,17160,18200,18720,20280,20280,16640,19240,17680,15600,20800,18720,20280,19240,18200,18200,16640,19760,18720,19760,18720,16640,19240,17680,18200,20280,22360,17160,16120,20280,22880,15600,{"$f":"GJ38+GJ$14","v":0},0,0,0,0,0]
[28,19240,22360,18200,17680,18200,17680,15600,17680,20280,19760,20280,18720,18720,18720,18200,16120,19240,16640,19760,19240,17160,18200,18720,19240,17160,17680,20800,17680,18200,19760,16640,19760,20800,19760,20280,20280,16120,16640,18200,17160,18200,16640,19760,18720,17680,19760,17680,19760,19240,17160,16640,19240,18720,19240,17160,17680,19760,18200,17680,19240,20800,19760,17160,16640,17160,17680,14560,17680,16640,20280,17160,15600,18720,18200,18720,17680,21840,18720,17160,17680,16640,17160,17680,16640,16640,17680,17680,18200,20280,19760,20280,18720,19760,19240,18720,17680,19240,16640,17680,16120,19760,18200,18720,20800,19240,20800,18720,18720,17160,18720,16640,19760,17680,17160,20280,20280,18200,18720,16120,20280,17680,17160,17160,18200,18720,19760,18200,16640,19240,18720,19240,17160,14532.466149953698,14395.219629514526,16126.594179672406,16873.978942496815,23400,19240,18720,21320,23920,20800,17680,16640,18200,20800,19240,22360,16640,19760,14040,17160,17680,15080,21320,20280,20800,18720,19240,17160,18200,19240,20800,20800,17160,19760,18200,16120,21320,19240,20800,19760,18720,18720,17160,20280,19240,20280,19240,17160,19760,17680,18720,20800,22880,17680,16640,20800,22880,16120,{"$f":"GJ39+GJ$14","v":0},0,0,0,0,0]
[29,19760,22880,18200,18200,18720,17680,16120,18200,20800,20280,20800,19240,19240,19240,18200,16640,19760,17160,20280,19760,17680,18720,18720,19760,17160,18200,21320,18200,18720,20280,17160,20280,21320,20280,20800,20800,16640,17160,18720,17160,18720,17160,20280,19240,18200,20280,18200,20280,19240,17680,16640,19760,18720,19760,17680,18200,20280,18720,18200,19760,21320,20280,17680,16640,17680,18200,14560,18200,16640,20800,17680,16120,18720,18720,19240,18200,21840,19240,17680,18200,16640,17680,17680,16640,16640,17680,17680,18720,20800,20280,20800,19240,20280,19760,19240,18200,19240,16640,18200,16640,20280,18720,19240,21320,19760,21320,19240,19240,17680,19240,17160,20280,18200,17680,20800,20800,18720,18720,16640,20800,18200,17680,17160,18720,18720,20280,18720,16640,19760,18720,19760,17160,{"$f":"ED40+ED$14","v":14913.018687704611},14759.797867884497,16565.707570041992,17417.864167534419,23920,19760,19240,21840,24440,21320,18200,17160,18720,21320,19760,22880,17160,20280,14560,17160,18200,15600,21840,20800,21840,19240,19760,17680,18720,19760,21320,21320,17160,20280,18200,16120,21840,19760,21320,20280,19240,19240,17680,20800,19760,20280,19760,17160,20280,18200,19240,21320,23400,17680,17160,21320,23920,16640,{"$f":"GJ40+GJ$14","v":0},0,0,0,0,0]
[30,20280,23400,18720,18200,19240,18200,16120,18720,21320,20800,21320,19760,19240,19240,18720,17160,20280,17160,20800,20280,18200,19240,19240,20280,17680,18720,21840,18720,19240,20800,17680,20800,21840,20800,21320,21320,17160,17160,19240,17680,19240,17680,20800,19760,18720,20800,18720,20800,19760,17680,17160,20280,19240,20280,17680,18720,20800,19240,18720,20280,21840,20800,17680,17160,17680,18720,15080,18720,17160,21320,17680,16120,19240,19240,19760,18720,22880,19760,17680,18720,17160,17680,18200,17160,17160,18200,18200,18720,21320,20800,21320,19760,20800,20280,19240,18720,19760,17160,18720,17160,20800,19240,19760,21840,20280,21840,19760,19760,18200,19240,17160,20800,18200,17680,20800,21320,19240,19240,17160,21320,18720,18200,17680,19240,19240,20800,19240,17160,20280,19240,20280,17680,{"$f":"ED$6+ED$15","v":15293.571225455527},15124.376106254475,17013.233685394072,18039.4541257212,24440,19760,19760,22360,24960,21840,18720,17160,19240,21840,20280,23400,17680,20800,14560,17680,18720,15600,22360,21320,22360,19760,20280,18200,19240,20280,22360,21840,17680,20800,18720,16640,22360,20280,21840,20800,19760,19760,17680,21320,20280,20800,19760,17680,20800,18720,19760,21840,23920,18200,17160,21840,24440,17160,{"$f":"GJ$6+GJ$15","v":0},0,0,0,0,0]
[31,20800,23920,19240,18720,19760,18720,16640,19240,21840,21320,21840,20280,19760,19760,19240,17160,20800,17680,21320,20800,18200,19760,19760,20800,18200,18720,22360,18720,19760,21320,17680,21320,22360,21320,21840,21840,17160,17680,19760,18200,19760,17680,21320,20280,19240,21320,18720,21320,20280,18200,17680,20280,19760,20800,18200,18720,20800,19760,19240,20800,22360,21320,18200,17680,18200,19240,15080,19240,17680,21320,18200,16640,19760,19760,19760,19240,23400,20280,18200,19240,17680,18200,18720,17680,17680,18720,18720,19240,21840,21320,21840,20280,21320,20800,19760,19240,20280,17680,18720,17160,21320,19760,20280,22360,20800,22360,20280,20280,18720,19760,17680,21320,18720,18200,21320,21840,19760,19760,17680,21840,18720,18200,18200,19760,19760,20800,19760,17680,20280,19760,20800,18200,{"$f":"ED42+ED$15","v":15674.12376320644},15488.954344624446,17460.759800746149,18661.044083907978,24960,20280,20280,22880,25480,22360,19240,17680,19760,22360,20800,23920,17680,21320,15080,18200,18720,16120,22880,21840,22880,20280,20800,18720,19760,20800,22880,22360,18200,21320,19240,17160,22880,20800,22360,21320,20280,20280,18200,21840,20800,21320,20280,18200,21320,19240,20280,22360,24960,18720,17680,22360,24960,17680,{"$f":"GJ42+GJ$15","v":0},0,0,0,0,0]
[32,21320,24440,19760,19240,19760,18720,17160,19240,22880,21840,22360,20800,20280,20280,19760,17680,21320,18200,21840,21320,18720,20280,20280,21320,18720,19240,22880,19240,20280,21320,18200,21840,22880,21840,22880,22360,17680,18200,20280,18720,20280,18200,21840,20800,19240,21840,19240,21840,20800,18720,17680,20800,20280,21320,18720,19240,21320,20280,19240,21320,22880,21840,18720,17680,18720,19240,15600,19240,17680,21840,18720,17160,20280,19760,20280,19240,23920,20800,18720,19240,17680,18720,18720,17680,17680,18720,18720,19760,22880,21840,22360,20800,21840,20800,20280,19240,20800,17680,19240,17680,21840,19760,20280,22360,20800,22880,20800,20280,18720,20280,18200,21840,19240,18720,21840,22360,20280,20280,17680,22360,19240,18720,18200,20280,20280,21320,20280,17680,20800,20280,21320,18720,16054.676300957353,15853.532582994418,17908.285916098226,19282.634042094756,25480,20800,20800,23400,26000,22880,19240,18200,20280,22620,20800,24440,18200,21840,15080,18720,19240,16640,23400,22360,22880,20800,21320,18720,20280,21320,23400,22880,18200,21840,19760,17160,23400,21320,23400,21840,20800,20800,18720,21840,21320,21840,20800,18200,21840,19760,20280,22880,25480,19240,18200,22880,25480,17680,{"$f":"GJ43+GJ$15","v":0},0,0,0,0,0]
[33,21840,24960,19760,19760,20280,19240,17160,19760,23400,22360,22880,21320,20800,20800,20280,18200,21840,18200,22360,21840,19240,20280,20800,21320,18720,19760,23400,19760,20800,21840,18720,22360,23400,22360,23400,22880,18200,18200,20280,18720,20800,18720,22360,21320,19760,22360,19760,22360,21320,19240,18200,21320,20280,21320,18720,19760,21840,20280,19760,21840,23400,22360,19240,18200,18720,19760,16120,19760,18200,22360,19240,17160,20800,20280,20800,19760,24440,20800,18720,19760,18200,18720,19240,18200,18200,19240,19240,20280,23400,22360,22880,21320,22360,21320,20800,19760,21320,18200,19760,18200,21840,20280,20800,22880,21320,23400,21320,20800,19240,20800,18200,22360,19760,19240,22360,22880,20280,20800,18200,22880,19760,19240,18720,20280,20800,21840,20280,18200,21320,20280,21320,18720,16435.228838708266,16218.110821364389,18355.812031450303,19904.224000281534,26000,21320,21320,24440,26520,23400,19760,18200,20800,23140,21320,24960,18720,22360,15600,18720,19760,16640,23920,22880,23400,21320,21840,19760,20280,21840,23920,23400,18720,22360,19760,17680,23920,21320,23920,22360,21320,20800,19240,22360,21840,22360,21320,18720,22360,19760,20800,23400,26000,19240,18200,23400,26000,18200,{"$f":"GJ44+GJ$15","v":0},0,0,0,0,0]
[34,22360,25480,20280,19760,20800,19760,17680,20280,23920,22880,23920,21320,21320,21320,20280,18200,22360,18720,22880,21840,19760,20800,21320,21840,19240,19760,23920,20280,20800,22360,18720,22880,23920,22880,23920,23920,18200,18720,20800,19240,20800,18720,22880,21320,20280,22880,19760,22880,21840,19240,18720,21840,20800,21840,19240,20280,22360,20800,20280,22360,23920,22880,19240,18720,19240,20280,16120,20280,18720,22880,19760,17680,21320,20800,21320,20280,24960,21320,19240,20280,18720,19240,19760,18720,18720,19760,19760,20280,23920,22880,23920,21320,22880,21840,21320,20280,21840,18720,20280,18200,22360,20800,21320,23400,21840,23920,21840,21320,19760,21320,18720,22880,19760,19760,22880,23400,20800,21320,18720,23400,20280,19760,19240,20800,21320,22360,20800,18720,21840,20800,21840,19240,16815.781376459177,16582.689059734363,18803.33814680238,20525.813958468312,26520,21840,21320,24960,27560,23920,20280,18720,20800,23660,21840,25480,18720,22880,15600,19240,20280,17160,24440,23400,23920,21320,22360,19760,20800,22360,24440,23920,19240,22360,20280,17680,24440,21840,24440,23400,21320,21320,19240,22880,22360,22880,21840,19240,22880,20280,21320,23920,26520,19760,18720,23920,26520,18720,{"$f":"GJ45+GJ$15","v":0},0,0,0,0,0]
[35,22360,26520,20800,20280,21320,20280,18200,20800,24440,23400,24440,21840,21840,21840,20800,18720,22880,19240,23400,22360,19760,21320,21840,22360,19760,20280,24440,20280,21320,22880,19240,23400,24440,23400,24440,24440,18720,19240,21320,19760,21320,19240,23400,21840,20800,23400,20280,23400,22360,19760,18720,22360,21320,22360,19760,20280,22880,21320,20800,22360,24440,23400,19760,18720,19760,20800,16640,20800,18720,23400,19760,17680,21320,21320,21840,20800,25480,21840,19760,20800,19240,19760,20280,19240,18720,20280,20280,20800,24440,23400,24440,21840,23400,22360,21840,20800,22360,18720,20280,18720,22880,21320,21840,23920,22360,24440,22360,21840,20280,21840,19240,23400,20280,20280,23400,23920,21320,21840,18720,23920,20280,19760,19240,21320,21840,22880,21320,18720,22360,21320,22360,19760,{"$f":"ED46+ED$15","v":17196.333914210089},16947.267298104336,19250.864262154457,21147.40391665509,27040,22360,21840,25480,28080,24440,20800,19240,21320,24180,22360,26000,19240,23400,16120,19760,20280,17160,25480,23920,24960,21840,22880,20280,21320,22880,24960,24440,19760,22880,20800,18200,24960,22360,24960,23920,21840,21840,19760,23400,22880,23400,21840,19760,23400,20800,21840,24440,27040,20280,19240,24440,27040,18720,{"$f":"GJ46+GJ$15","v":0},0,0,0,0,0]
[36,22880,27040,21320,20800,21840,20280,18200,20800,24960,23920,24960,22360,21840,21840,21320,19240,23400,19240,23920,22880,20280,21840,22360,22880,20280,20800,24960,20800,21840,23400,19760,23920,24960,23920,24960,24960,19240,19240,21840,20280,21840,19760,23920,22360,21320,23920,20800,23920,22880,20280,19240,22880,21840,22880,20280,20800,23400,21840,20800,22880,24960,23920,20280,19240,20280,20800,16640,21320,19240,23920,20280,18200,21840,21840,22360,20800,26000,22360,20280,20800,19760,20280,20280,19240,19240,20280,20280,21320,24960,23920,24960,22360,23920,22880,21840,21320,22880,19240,20800,19240,23400,21840,22360,24440,22880,24960,22880,22360,20280,22360,19240,23920,20800,20280,23920,24440,21840,22360,19240,24440,20800,20280,19760,21840,22360,23400,21840,19240,22880,21840,22880,20280,17576.886451961,17311.845536474309,19698.390377506534,21768.993874841868,27560,22880,22880,26000,28600,25480,21320,19240,21840,24960,22880,27040,19760,23920,16120,20280,20800,17680,26000,24440,25480,22360,23400,20800,21840,23400,25480,24960,20280,23400,21320,18720,25480,22880,25480,24440,22360,22360,20280,23920,23400,23920,22360,19760,23920,21320,22360,24440,28080,20800,19760,25480,27560,19240,{"$f":"GJ47+GJ$15","v":0},0,0,0,0,0]
[37,23400,27560,21840,21320,21840,20800,18720,21320,25480,24440,25480,22880,22360,22360,21840,19240,23920,19760,24440,23400,20800,22360,22880,23400,20280,21320,25480,21320,22360,23920,19760,24440,25480,24440,25480,25480,19240,19760,22360,20280,22360,19760,24440,22880,21320,24440,21320,24440,23400,20800,19760,23400,22360,23400,20800,21320,23920,22360,21320,23400,25480,24440,20800,19760,20800,21320,17160,21840,19760,24440,20280,18720,22360,22360,22360,21320,27040,22880,20280,21320,19760,20280,20800,19760,19760,20800,20800,21840,25480,24440,25480,22880,24440,23400,22360,21320,23400,19760,21320,19240,23920,22360,22880,24960,23400,25480,23400,22880,20800,22360,19760,24440,21320,20800,24440,24960,22360,22360,19760,24960,21320,20800,20280,22360,22880,23920,22360,19760,23400,22360,23400,20280,17957.438989711911,17676.423774844283,20145.916492858611,22390.583833028646,28080,23400,23400,26000,29120,26000,21840,19760,22360,25480,23400,27560,19760,24440,16640,20280,21320,18200,26520,24960,26000,22880,23400,21320,22360,23920,26000,25480,20280,23920,21840,18720,26000,23400,26000,24960,22880,22880,20280,24440,23920,24440,22880,20280,24440,21840,22880,24960,28600,21320,20280,26000,28080,19760,{"$f":"GJ48+GJ$15","v":0},0,0,0,0,0]
[38,23920,28080,22360,21840,22360,21320,19240,21840,26000,24960,26000,23400,22880,22880,22360,19760,24440,20280,24960,23920,21320,22880,23400,23920,20800,21840,26000,21840,22880,24960,20280,24960,26520,24960,26000,26000,19760,20280,22880,20800,22880,20280,24960,23400,21840,24960,21840,24960,23400,20800,20280,23400,22880,23920,20800,21840,24440,22880,21840,23920,26520,24960,20800,20280,20800,21840,17160,21840,19760,24960,20800,18720,22880,22360,22880,21840,27560,23400,20800,21840,20280,20800,21320,20280,20280,21320,21320,22360,26000,24960,26000,23400,24960,23920,22880,21840,23400,20280,21840,19760,24440,22360,22880,25480,23920,26000,23920,23400,21320,22880,20280,24960,21840,21320,24960,25480,22880,22880,20280,25480,21840,21320,20280,22880,23400,24440,22880,20280,23400,22880,23920,20800,18337.991527462822,18041.002013214256,20593.442608210687,23012.173791215424,29120,23920,23400,27040,29640,26520,21840,20280,22880,26000,23920,28080,20280,24960,16640,20800,21840,18200,27040,25480,26520,23400,23920,21840,22360,24440,27040,26000,20800,24440,22360,19240,26520,23920,26520,25480,23400,23400,20800,24960,24440,24960,23400,20800,24960,21840,23400,26000,29120,21320,20280,26520,29120,20280,{"$f":"GJ49+GJ$15","v":0},0,0,0,0,0]
[39,24440,28600,22360,21840,22880,21840,19240,22360,26520,25480,26520,23920,23400,23400,22360,20280,24960,20800,25480,24440,21320,23400,23920,24440,21320,22360,26520,22360,23400,25480,20800,25480,27040,25480,26520,26520,20280,20800,22880,21320,23400,20800,25480,23920,22360,25480,22360,25480,23920,21320,20280,23920,23400,24440,21320,22360,24960,23400,22360,24440,27040,25480,21320,20280,21320,22360,17680,22360,20280,25480,21320,19240,23400,22880,23400,22360,28080,23920,21320,22360,20800,21320,21840,20280,20280,21840,21320,22880,26520,25480,26520,23920,25480,24440,23400,22360,23920,20280,22360,20280,24960,22880,23400,26000,23920,26520,24440,23920,21840,23400,20800,25480,22360,21320,25480,26000,22880,23400,20800,26000,21840,21840,20800,22880,23920,24960,23400,20280,23920,23400,24440,21320,{"$f":"ED50+ED$15","v":18718.544065213733},18405.58025158423,21040.968723562764,23633.763749402202,29640,24440,23920,27040,30160,27040,22360,20280,23400,26520,24440,28600,20800,25480,17160,21320,21840,18720,27560,26000,27040,23920,24960,22360,22880,24960,27560,26520,21320,24960,22880,19760,27040,24440,27560,26000,23920,23920,21320,25480,24960,25480,23920,21320,25480,22360,23920,26520,30160,21840,20800,27040,29640,20800,{"$f":"GJ50+GJ$15","v":0},0,0,0,0,0]
[40,24960,29640,22880,22360,23400,22360,19760,22880,27560,26000,27560,24440,23920,23920,22880,20280,24960,21320,26000,24960,21840,23400,24440,24960,21840,22360,27040,22880,23920,26000,21320,26000,27560,26000,27560,27560,20280,21320,23400,21840,23920,21320,26000,24440,22880,26000,22360,26000,24440,21840,20800,24440,23920,24960,21840,22880,25480,23920,22880,24960,27560,26000,21840,20800,21840,22880,17680,22880,20800,26000,21840,19760,23920,23400,23920,22360,28600,23920,21840,22880,20800,21840,22360,20800,20800,21840,21840,23400,27560,26000,27560,24440,26000,24960,23920,22880,24440,20800,22880,20280,25480,23400,23920,26520,24440,27040,24960,24440,22360,23920,21320,26000,22880,21840,26000,26520,23400,23920,20800,26520,22360,21840,21320,23400,24440,25480,23920,20800,24440,23920,24960,21840,{"$f":"ED7+ED$16","v":19159.059005574189},18826.145955239364,21695.645713338883,24191.27927848752,30160,24960,24960,28080,30680,28080,22880,20800,23920,27300,24960,29640,21320,26000,17160,21840,22360,19240,28080,26520,27560,24440,24960,22360,23400,25480,28080,27040,21840,25480,23400,19760,27560,24960,28080,26520,24440,24440,21840,26000,26000,26000,24440,21840,26000,22880,23920,27040,30680,22360,21320,28080,30160,20800,{"$f":"GJ7+GJ$16","v":0},0,0,0,0,0]
[41,25480,30160,23400,22880,23920,22360,20280,23400,28080,26520,28080,24960,24440,24440,23400,20800,25480,21320,26520,25480,22360,23920,24960,25480,22360,22880,28080,23400,24440,26520,21320,26520,28080,26520,28080,28080,20800,21320,23920,22360,24440,21320,26520,24960,23400,26520,22880,26520,24960,22360,21320,24960,24440,25480,22360,22880,26000,23920,23400,25480,28080,26520,22360,21320,22360,23400,18200,23400,20800,26520,22360,19760,24440,23920,24440,22880,29640,24440,21840,23400,21320,21840,22360,21320,21320,22360,22360,23400,28080,26520,28080,24960,26520,25480,24440,23400,24960,21320,22880,20800,26000,23920,24440,27040,25480,27560,25480,24960,22360,24440,21320,26520,23400,22360,26520,27040,23920,24440,21320,27040,22880,22360,21840,23920,24960,26000,23920,21320,24960,24440,25480,22360,{"$f":"ED52+ED$16","v":19599.573945934633},19246.711658894499,22350.322703115002,24748.794807572842,30680,25480,24960,28600,31200,28080,23400,21320,24440,27820,25480,30160,21320,26520,17680,22360,22880,19240,29120,27040,28080,24960,25480,23400,23920,26000,28600,28080,22360,26000,23400,20280,28080,25480,28600,27560,24960,24960,22360,26520,26520,26520,24960,21840,26520,23400,24440,27560,31720,22880,21840,28080,30680,21320,{"$f":"GJ52+GJ$16","v":0},0,0,0,0,0]
[42,26000,30680,23920,23400,24440,22880,20280,23400,28600,27040,28600,25480,24960,24960,23920,21320,26000,21840,27040,26000,22880,24440,25480,26000,22880,23400,28600,23400,24960,27040,21840,27040,28600,27040,28600,28600,21320,21840,24440,22880,24960,21840,27040,25480,23920,27040,23400,27040,25480,22360,21840,25480,24440,26000,22880,23400,26520,24440,23400,26000,28600,27040,22360,21840,22880,23400,18720,24440,21320,27040,22880,20280,24960,24440,24960,23400,30160,24960,22360,23920,21840,22360,22880,21840,21840,22880,22880,23920,28600,27040,28600,25480,27040,26000,24960,23920,25480,21840,23400,21320,26520,24440,24960,28080,25480,28080,26000,25480,22880,24960,21840,27040,23400,22880,27040,27560,24440,24960,21840,27560,23400,22880,21840,24440,25480,26520,24440,21840,25480,24440,26000,22880,20040.088886295078,19667.277362549634,23004.999692891121,25306.310336658164,31200,26000,25480,29120,32240,29120,23920,21840,24960,28340,26000,30680,21840,27040,18200,22360,23400,19760,29640,27560,28600,25480,26000,23920,24440,26520,29120,28600,22360,26520,23920,20800,28600,26000,29120,28080,25480,24960,22360,27040,27040,27040,25480,22360,27040,23920,24960,28080,32240,23400,21840,29120,31200,21840,{"$f":"GJ53+GJ$16","v":0},0,0,0,0,0]
[{"$f":"A54+1","v":43},26520,31200,24440,23920,24960,23400,20800,23920,29120,27560,29120,26000,25480,25480,24440,21840,26520,22360,27560,26520,23400,24960,26000,26520,22880,23920,29120,23920,25480,27560,22360,27560,29120,27560,29120,29120,21840,22360,24960,22880,25480,22360,27560,26000,23920,27560,23920,27560,26000,22880,22360,26000,24960,26520,22880,23920,27040,24960,23920,26520,29120,27560,22880,22360,22880,23920,19240,24960,21840,27560,23400,20800,25480,24960,25480,23920,31200,25480,22880,23920,21840,22880,23400,21840,22360,23400,22880,24440,29120,27560,29120,26000,27560,26520,25480,23920,26000,22360,23920,21840,27040,24960,25480,28600,26000,28600,26520,26000,23400,25480,22360,27560,23920,23400,27560,28080,24960,25480,22360,28080,23920,23400,22360,24960,26000,27040,24960,22360,26000,24960,26520,22880,20480.603826655522,20087.843066204769,23659.676682667239,25863.825865743485,31720,26520,26520,29640,32240,29640,24440,21840,25480,28860,26520,31200,22360,27560,18200,22880,23920,20280,30160,28080,29120,26520,27040,23920,24960,27560,30160,29120,22880,27040,24440,21320,29120,26520,29640,28600,26000,25480,22880,28080,27560,27560,26000,22880,27560,24440,25480,28600,32760,23920,22360,29640,31720,22360,{"$f":"GJ54+GJ$16","v":0},0,0,0,0,0]
[44,27040,32240,24960,24440,25480,23920,21320,24440,29640,28080,30160,26520,26000,26000,24960,21840,27040,22880,28080,27040,23400,25480,26520,27040,23400,24440,29640,24440,26000,28080,22880,28080,29640,28080,29640,30160,21840,22880,25480,23400,26000,22880,28080,26520,24440,28080,24440,28080,26520,23400,22360,26520,25480,27040,23400,24440,28080,25480,24440,27040,29640,28080,23400,22360,23400,24440,19240,25480,22360,28080,23400,21320,25480,25480,26000,24440,31720,26000,23400,24440,22360,23400,23920,22360,22360,23920,23400,24960,29640,28080,30160,26520,28080,27040,26000,24440,26520,22360,24440,21840,27560,25480,26000,29120,26520,29120,27040,26520,23920,26000,22880,28080,24440,23920,27560,28600,25480,25480,22880,28600,23920,23920,22880,25480,26520,28080,25480,22360,26520,25480,27040,23400,20921.118767015967,20508.408769859903,24314.353672443358,26421.341394828807,32760,27040,27040,30160,32760,30160,24960,22360,26000,29640,27040,32240,22880,28080,18720,23400,23920,20800,30680,28600,30160,27040,27560,24440,25480,28080,30680,29640,23400,27560,24960,21320,30160,27040,30680,29120,26520,26000,23400,28600,28080,28080,26520,23400,28080,24440,26000,29120,33800,24440,22880,30160,32240,22880,{"$f":"GJ55+GJ$16","v":0},0,0,0,0,0]
[45,27560,32760,25480,24960,26000,24440,21840,24960,30680,28600,30680,27040,26520,26520,25480,22360,27560,23400,28600,27560,23920,26000,27040,27560,23920,24960,30160,24960,26520,28600,23400,28600,30680,28600,30680,30680,22360,23400,26000,23920,26520,23400,28600,27040,24960,28600,24960,28600,27040,23920,22880,27040,26000,27560,23920,24960,28600,26000,24960,27560,30680,28600,23920,22880,23920,24960,19760,26000,22880,28600,23920,21320,26000,25480,26520,24960,32240,26520,23920,24960,22880,23920,24440,22880,22880,24440,23920,25480,30680,28600,30680,27040,28600,27560,26520,24960,27040,22880,24960,22360,28080,26000,26520,29640,27040,30160,27560,27040,24440,26520,23400,28600,24960,24440,28600,29120,26000,26520,23400,29120,24440,24440,23400,26000,27040,28600,26000,22880,27040,26000,27560,23920,{"$f":"ED56+ED$16","v":21361.633707376412},20928.974473515038,24969.030662219477,26978.856923914129,33280,27560,27560,30680,33800,30680,25480,22880,26520,30160,27560,32760,23400,28600,18720,23920,24440,20800,31200,29120,30680,27560,28080,24960,26000,28600,31200,30160,23920,28080,25480,21840,30680,27560,31200,30160,27040,26520,23920,29120,28600,28600,27040,23920,28600,24960,26520,29640,34320,24960,23400,30680,33280,22880,{"$f":"GJ56+GJ$16","v":0},0,0,0,0,0]
[46,28600,33280,26000,25480,26000,24960,21840,25480,31200,29120,31200,27560,27040,27040,26000,22880,28080,23920,29120,28080,24440,26520,27560,28080,24440,25480,30680,25480,27040,29120,23920,29120,31200,29120,31200,31200,22880,23920,26520,24440,27040,23920,29120,27560,25480,29120,25480,29120,27560,24440,23400,27560,26520,28080,24440,25480,29120,26520,25480,28600,31200,29120,24440,23400,24440,25480,20280,26520,22880,29640,24440,21840,27040,26000,27040,25480,33280,27040,23920,25480,23400,24440,24960,23400,23400,24440,24440,26000,31200,29120,31200,27560,29120,28080,27040,25480,27560,23400,25480,22880,28600,26520,27040,30160,27560,30680,28080,27560,24960,27040,23920,29120,25480,24960,29120,29640,26520,26520,23400,29640,24960,24960,23400,26520,27560,29120,26520,23400,27560,26520,28080,24440,21802.148647736856,21349.540177170173,25623.707651995595,27536.372452999451,33800,28080,28080,31200,34320,31200,26000,22880,27040,30680,28080,33280,23920,29120,19240,24440,24960,21320,32240,29640,31200,28080,28600,25480,26520,29120,31720,30680,24440,29120,26000,22360,31200,28080,31720,30680,27560,27040,24440,29640,29120,29120,27560,23920,29120,25480,27040,30160,34840,25480,23920,31200,33800,23400,{"$f":"GJ57+GJ$16","v":0},0,0,0,0,0]
[47,29120,34320,26520,26000,26520,24960,22360,26000,31720,29640,32240,28080,27560,27560,26520,23400,29120,24440,30160,28600,24960,27040,28080,28600,24960,26000,31200,26000,27560,29640,23920,29640,31720,30160,31720,32240,23400,24440,27040,24960,27560,23920,29640,28080,26000,30160,26000,29640,28080,24960,23920,28080,27040,28600,24960,26000,29640,27040,26000,29120,31720,30160,24960,23920,24960,26000,20280,27040,23400,30160,24960,22360,27040,26520,27560,26000,33800,27560,24440,26000,23920,24440,25480,23920,23920,24960,24960,26520,31720,29640,32240,28080,30160,28600,27560,26000,28080,23920,26000,23400,29120,27040,27040,30680,28080,31200,28600,28080,25480,27560,24440,30160,26000,25480,29640,30160,27040,27040,23920,30160,25480,25480,23920,27040,28080,29640,27040,23920,28080,27040,28600,24960,22242.663588097301,21770.105880825307,26278.384641771714,28093.887982084772,34840,29120,28600,31720,34840,31720,26520,23400,27560,31720,29120,34320,23920,29640,19760,24960,25480,21840,32760,30680,31720,28600,29120,26000,27040,29640,32240,31200,24960,29640,26520,22880,31720,28600,32240,31200,28080,27560,24960,30160,29640,29640,28080,24440,29640,26000,27560,30680,35880,26000,24440,31720,34320,23920,{"$f":"GJ58+GJ$16","v":0},0,0,0,0,0]
[48,29640,34840,27040,26520,27040,25480,22880,26520,32760,30680,32760,28600,28080,28080,27040,23920,29640,24960,30680,29120,25480,27560,28600,29120,25480,26520,31720,26520,28080,30680,24440,30680,32240,30680,32760,32760,23920,24960,27560,25480,28080,24440,30680,28600,26520,30680,26520,30680,28600,25480,24440,28600,27560,29120,25480,26520,30160,27560,26520,29640,32240,30680,25480,24440,25480,26520,20800,27560,23920,30680,25480,22880,28080,27040,28080,26000,34320,28080,24960,26520,24440,24960,26000,23920,24440,25480,24960,27040,32760,30680,32760,28600,30680,29120,28080,26520,28600,24440,26520,23920,30160,27560,27560,31200,28600,31720,29120,28600,26000,28080,24960,30680,26520,26000,30160,30680,27560,27560,24440,30680,26000,26000,24440,27560,28600,30160,27560,24440,28600,27560,29120,25480,22683.178528457745,22190.671584480442,26933.061631547833,28651.403511170094,35360,29640,29120,32760,35360,32240,27040,23920,28080,32240,29640,34840,24440,30680,19760,25480,26000,22360,33280,31200,32240,29120,29640,26520,27560,30160,33280,31720,25480,30160,27040,22880,32240,29120,33280,32240,28600,28600,24960,30680,30160,30160,28600,24960,30160,26520,28600,31200,36920,26520,24960,32240,34840,24440,{"$f":"GJ59+GJ$16","v":0},0,0,0,0,0]
[49,30160,35360,27560,27040,27560,26000,23400,27040,33280,31200,33800,29120,28600,28600,27560,23920,30160,25480,31200,29640,26000,28080,29120,29640,26000,27040,32760,27040,28600,31200,24960,31200,33280,31200,33280,33800,24440,25480,28080,26000,28600,24960,31200,29120,27040,31200,27040,31200,29120,25480,24960,29120,28080,29640,26000,27040,30680,28080,27040,30160,33280,31200,25480,24960,26000,27040,21320,28600,24440,31200,26000,23400,28600,27560,28080,26520,35360,29120,25480,27040,24960,25480,26000,24440,24960,26000,25480,27560,33280,31200,33800,29120,31200,29640,28600,27040,29120,24960,27040,24440,30680,28080,28080,31720,29120,32240,29640,29120,26520,28600,25480,31200,27040,26520,30680,31200,28080,28080,24960,31200,26520,26520,24960,28080,29120,30680,28080,24960,29120,28080,29640,26000,{"$f":"ED60+ED$16","v":23123.69346881819},22611.237288135577,27587.738621323952,29208.919040255416,35880,30160,29640,33280,36400,33280,27560,24440,28600,33020,30160,35880,24960,31200,20280,26000,26520,22880,33800,31720,33280,29640,30160,27040,28080,31200,33800,32760,26000,30680,27560,23400,33280,30160,33800,32760,29120,29120,25480,31200,30680,30680,29120,25480,31200,27040,29120,31720,37440,27040,24960,33280,35360,25480,{"$f":"GJ60+GJ$16","v":0},0,0,0,0,0]
[50,30680,36400,28080,27560,28080,26520,23920,27560,33800,31720,34320,30160,29120,29120,28080,24440,30680,25480,31720,30160,26520,28600,29640,30160,26520,27560,33280,27560,29120,31720,25480,31720,33800,31720,33800,34320,24440,25480,28600,26520,29120,25480,31720,30160,27560,31720,27560,31720,29640,26000,25480,29640,28600,30160,26520,27560,31200,28600,27560,30680,33800,31720,26000,25480,26520,27560,21320,28600,24960,31720,26000,23400,29120,28080,29120,27040,35880,29640,26000,27560,25480,26000,26520,24960,25480,26520,26000,28080,33800,31720,34320,30160,31720,30160,29120,27560,29640,25480,27560,24440,31200,28600,28600,32240,29640,32760,30160,29640,27040,29120,25480,31720,27560,27040,31200,31720,28600,28600,25480,31720,27040,27040,25480,28600,29640,31200,28600,25480,29640,28600,30160,26520,{"$f":"ED8+ED$17","v":23654.851084074631},23146.491606035481,28612.197514612431,30105.97858679232,36920,30680,30680,33800,36920,33800,28080,24960,29120,33540,30680,36400,25480,31720,20800,26000,27040,22880,34320,32240,33800,30160,30680,27560,28600,31720,34840,33280,26520,31200,28080,23920,33800,30680,34320,33800,30160,29640,26000,31720,31720,31720,29640,26000,31720,27560,29640,32760,37960,27560,26000,33800,36400,26000,{"$f":"GJ8+GJ$17","v":0},0,0,0,0,0]
[51,31200,36920,28600,28080,28600,27040,23920,28080,34840,32240,34840,30680,29640,29640,28600,24960,31200,26000,32240,30680,26520,29120,30160,30680,27040,28080,33800,28080,29640,32240,26000,32240,34320,32240,34840,34840,24960,26000,29120,27040,29640,26000,32240,30680,28080,32240,28080,32240,30160,26520,26000,30160,29640,30680,27040,28080,32240,29120,28080,31200,34320,32240,26520,26000,27040,28080,21840,29120,25480,32240,26520,23920,29640,28600,29640,27560,36400,29640,26520,28080,25480,26520,27040,25480,26000,27040,26520,28600,34840,32240,34840,30680,32240,30680,29640,28080,30160,26000,28080,24960,31720,29120,29120,32760,30680,33800,30680,30160,27560,29640,26000,32240,28080,27560,31720,32240,29640,29120,26000,32240,27560,27560,26000,29120,30160,32240,29120,26000,30160,29640,30680,27040,{"$f":"ED62+ED$17","v":24186.008699331087},23681.74592393537,29636.656407900919,31003.038133329243,37440,31200,31200,34320,37440,34320,28600,25480,29640,34320,31200,37440,26000,32240,20800,26520,27560,23400,35360,32760,34320,30680,31200,28080,29120,32240,35360,33800,27040,31720,28600,24440,34320,31200,35360,34320,30680,30160,26520,32240,32240,31720,30160,26520,32240,28080,30160,33280,39000,28080,26520,34320,36920,26000,{"$f":"GJ62+GJ$17","v":0},0,0,0,0,0]
[52,31720,37440,29120,28600,29120,27560,24440,28600,35360,32760,35880,31200,30160,30680,29120,25480,31720,26520,32760,31200,27040,29640,30680,31720,27560,28600,34320,28600,30160,32760,26520,32760,34840,32760,35360,35880,25480,26520,29640,27560,30160,26520,32760,31200,28600,32760,28600,32760,31200,27040,26520,30680,30160,31720,27560,28600,32760,29640,28600,31720,34840,32760,27040,26520,27560,28600,22360,30160,26000,32760,27040,24440,30160,29120,29640,28080,36920,30680,27040,28600,26000,27040,27560,26000,26520,27560,27040,29120,35360,32760,35880,31200,32760,31200,30680,28600,31200,26520,28600,25480,32240,29640,29640,33280,31200,34320,31720,30680,28080,30160,26520,32760,28600,28600,32240,33280,30160,29640,26000,33280,27560,28080,26520,29640,30680,32760,29640,26520,30680,30160,31720,27560,24717.166314587543,24217.00024183526,30661.115301189406,31900.097679866165,37960,31720,31720,35360,37960,34840,29120,26000,30160,34840,31720,37960,26520,32760,21320,27040,28080,23920,35880,33280,34840,31200,31720,28600,29640,32760,35880,34320,27560,32240,29120,24960,34840,31720,35880,34840,31200,30680,27040,33280,32760,32240,31200,27040,32760,28600,30680,33800,39520,28600,26520,34840,37440,26520,{"$f":"GJ63+GJ$17","v":0},0,0,0,0,0]
[53,32240,38480,29640,29120,29640,28080,24960,29120,36400,33800,36400,31720,30680,31200,29640,26000,32240,27040,33280,31720,27560,30160,31200,32240,28080,29120,34840,29120,30680,33800,27040,33280,35880,33800,36400,36400,26000,27040,30160,28080,30680,27040,33800,31720,29120,33280,29120,33280,31720,27560,27040,31200,30680,32240,28080,29120,33280,30160,29120,32240,35880,33800,27560,27040,28080,29120,22880,30680,26000,33800,27560,24960,30680,29640,30680,28600,37440,31200,27560,29120,26520,27560,28080,26520,27040,28080,27560,29640,36400,33800,36400,31720,33800,31720,31200,29120,31720,27040,29120,26000,32760,30680,30160,33800,31720,34840,32240,31200,28080,30680,27040,33280,29640,28600,32760,33800,30680,30160,27040,33800,28080,28600,26520,30160,31200,33280,30160,27040,31200,30680,32240,28080,25248.323929843998,24752.254559735149,31685.574194477893,32797.157226403091,39000,32240,32240,35880,38480,35360,29640,26520,30680,35620,32760,38480,27040,33280,21840,27560,28080,24440,36400,34320,35880,31720,32240,29120,30160,33800,36920,34840,28080,32760,29640,24960,35360,32240,36400,35880,31720,31200,27560,33800,33280,33280,31720,27560,33280,29120,31200,34320,40560,29120,27560,35360,37960,27040,{"$f":"GJ64+GJ$17","v":0},0,0,0,0,0]
[54,33280,39000,30160,29640,30680,28600,25480,29640,36920,34320,37440,32240,31200,31720,30160,26520,32760,28080,34320,32240,28080,30680,32240,32760,28600,29640,35880,29640,31720,34320,27560,34320,36400,34320,36920,37440,26520,28080,30680,28600,31720,27560,34320,32240,29640,34320,29640,34320,32240,28080,27560,32240,31200,32760,28600,29640,33800,30680,29640,33280,36400,34320,28080,27560,28600,29640,22880,31200,26520,34320,28080,25480,31200,30160,31200,29120,38480,31720,28080,29640,27040,28080,28600,27040,27560,28600,28080,30160,36920,34320,37440,32240,34320,32240,31720,29640,32240,27560,29640,26520,33280,31200,30680,34840,32240,35360,32760,32240,29120,31200,28080,34320,30160,29120,33280,34320,31200,30680,27560,34320,28600,29120,27040,30680,32240,33800,30680,27560,32240,31200,32760,28600,25779.481545100454,25287.508877635039,32710.03308776638,33694.216772940017,40040,32760,32760,36400,39000,35880,30160,27040,31720,36400,33280,39520,27560,34320,21840,28080,28600,24960,37440,34840,36400,32240,33280,29640,30680,34320,37440,35880,28600,33800,30160,25480,36400,32760,37440,36400,32240,31720,28080,34320,33800,33800,32240,28080,34320,29640,31720,34840,41080,29640,27560,35880,39000,28080,{"$f":"GJ65+GJ$17","v":0},0,0,0,0,0]
[55,33800,40040,30680,30160,31200,29120,26000,30160,37960,34840,37960,32760,32240,32240,30680,27040,33280,28600,34840,32760,28600,31200,32760,33280,29640,30160,36400,30160,32240,34840,28080,34840,36920,34840,37960,37960,27040,28600,31200,29640,32240,28080,34840,32760,30160,34840,30160,34840,32760,28600,28080,32760,31720,33280,29120,30680,34840,31720,30160,33800,36920,34840,28600,28080,29120,30160,23400,31720,27040,34840,28600,26000,31720,30680,31720,29640,39000,32240,28600,30160,27560,28600,29120,27560,28080,29120,28080,30680,37960,34840,37960,32760,34840,33280,32240,30160,32760,28080,30680,27040,33800,31720,31200,35360,32760,35880,33280,32760,29640,31720,28600,34840,30680,29640,33800,34840,31720,31200,28080,34840,29120,29640,27560,31200,32760,34840,31720,28080,32760,31720,33280,29640,{"$f":"ED66+ED$17","v":26310.63916035691},25822.763195534928,33734.491981054867,34591.276319476943,40560,33280,33280,36920,39520,36400,30680,27040,32240,36920,33800,40040,28080,34840,22360,29120,29120,25480,37960,35360,36920,32760,33800,30160,31720,35360,37960,36400,29120,34320,30680,26000,36920,33280,37960,37440,32760,32240,28600,34840,34840,34320,32760,28600,34840,30160,32240,35360,42120,30160,28600,36400,39520,28080,{"$f":"GJ66+GJ$17","v":0},0,0,0,0,0]
[56,34320,40560,31200,30680,31720,29640,26520,30680,38480,35360,39000,33800,32760,32760,31200,27560,33800,29120,35360,33800,29120,31720,33280,33800,30160,30680,36920,30680,32760,35880,28600,35360,37960,35360,38480,39000,27560,29120,31720,30160,32760,28600,35360,33800,30680,35360,30680,35360,33280,29120,28600,33280,32240,33800,29640,31200,35360,32240,30680,34320,37960,35360,29120,28600,29640,30680,23920,32760,27560,35360,29120,26520,32240,31200,32240,30160,40040,32760,29120,30680,28080,29120,29640,28080,28600,29640,28600,31200,38480,35360,39000,33800,35360,33800,32760,30680,33280,28600,31200,27560,34840,32240,31720,35880,33280,36920,34320,33280,30160,32760,29120,35360,31200,30680,34320,35360,32240,31720,28600,35360,29640,30160,28080,31720,33280,35360,32240,28600,33280,32240,33800,30160,26841.796775613366,26358.017513434817,34758.950874343354,35488.335866013869,41080,34320,34320,37440,40560,37440,31200,27560,32760,37700,34320,41080,28600,35360,22880,29640,30160,26000,38480,36400,37440,33800,34320,30680,32240,35880,39000,36920,29640,34840,31200,26520,37440,34320,38480,37960,33800,32760,29120,35360,35360,34840,33280,29120,35360,30680,33280,36400,42640,30680,29120,37440,40040,28600,{"$f":"GJ67+GJ$17","v":0},0,0,0,0,0]
[57,34840,41080,31720,31200,32240,30160,27040,31200,39520,36400,40040,34320,33280,33280,31720,28080,34840,29640,35880,34320,29640,32240,33800,34840,30680,31200,37440,31200,33280,36400,29120,35880,38480,36400,39520,40040,28080,29640,32240,30680,33280,29120,36400,34320,31200,35880,31200,35880,33800,29640,29120,33800,32760,34840,30160,31720,36400,32760,31200,34840,38480,36400,29640,29120,30160,31200,24440,33280,28080,35880,29640,27040,32760,31720,32760,30680,40560,33280,29640,31200,28600,29640,30160,28600,29120,30160,29120,32240,39520,36400,40040,34320,36400,34320,33280,31200,33800,29120,31720,28080,35360,32760,32240,36400,33800,37440,34840,33800,30680,33280,29640,35880,31720,31200,34840,35880,32760,32240,29120,35880,30160,30680,28600,32240,33800,36400,32760,29120,33800,32760,34840,30680,27372.954390869822,26893.271831334707,35783.409767631842,36385.395412550795,41600,34840,34840,37960,41080,37960,31720,28080,33280,38220,34840,41600,29120,35880,23400,30160,30680,26520,39520,36920,38480,34320,34840,31200,32760,36400,39520,37440,30160,35360,32240,27040,38480,34840,39520,39000,34320,33800,29640,36400,35880,35360,33800,29640,35880,31200,33800,36920,43680,31200,29640,37960,40560,29120,{"$f":"GJ68+GJ$17","v":0},0,0,0,0,0]
[58,35880,42120,32240,31720,32760,30680,27560,31720,40040,36920,40560,34840,33800,34320,32240,28600,35360,30160,36920,34840,30160,33280,34320,35360,31200,31720,38480,32240,33800,36920,29640,36920,39520,36920,40040,40560,28600,30160,32760,31200,33800,29640,36920,34840,31720,36920,31720,36920,34840,30160,29640,34320,33800,35360,30680,32240,36920,33280,31720,35880,39520,36920,30160,29640,30680,31720,24960,33800,28600,36920,30160,27560,33280,32240,33280,31200,41600,34320,30160,31720,29120,30160,30680,29120,29640,30680,29640,32760,40040,36920,40560,34840,36920,34840,34320,31720,34840,29640,32240,28600,35880,33280,33280,37440,34320,37960,35360,34320,31200,33800,30160,36920,32240,31720,35360,36400,33280,32760,29640,36400,30680,31200,29120,32760,34320,36920,33280,29640,34320,33800,35360,31200,27904.112006126277,27428.526149234596,36807.868660920329,37282.454959087721,42120,35360,35360,39000,41600,38480,32240,28600,33800,39260,35880,42640,29640,36920,23400,30680,31200,27040,40040,37440,39000,34840,35360,31720,33280,37440,40560,38480,30680,35880,32760,27560,39000,35360,40040,40040,34840,34320,30160,36920,36920,35880,34840,30160,36920,31720,34320,37440,44200,31720,30160,38480,41600,30160,{"$f":"GJ69+GJ$17","v":0},0,0,0,0,0]
[59,36400,42640,33280,32240,33280,31200,28080,32240,41080,37440,41600,35360,34320,34840,32760,29120,35880,30680,37440,35360,31200,33800,34840,35880,31720,32240,39000,32760,34840,37960,30160,37440,40040,37440,41080,41600,29120,30680,33800,31720,34840,30160,37440,35360,32760,37440,32240,37440,35360,30680,30160,35360,34320,35880,31200,32760,37440,33800,32240,36400,40040,37440,30680,30160,31200,32240,24960,34320,29120,37440,30680,28080,34320,32760,33800,31720,42640,34840,30680,32240,29640,30680,31200,29640,30160,31200,30160,33280,41080,37440,41600,35360,37440,35360,34840,32760,35360,30160,32760,29120,36400,34320,33800,37960,34840,39000,35880,35360,31720,34320,30680,37440,33280,32240,36400,37440,33800,33280,30160,37440,31200,31720,29640,33800,34840,37440,33800,30160,35360,34320,35880,31720,{"$f":"ED70+ED$17","v":28435.269621382733},27963.780467134486,37832.327554208816,38179.514505624647,42640,35880,35880,39520,42120,39520,33280,29120,34840,39780,36400,43160,30160,37440,23920,31200,31200,27560,40560,37960,40040,35360,36400,31720,33800,38480,41080,39000,31200,36920,33280,28080,40040,35880,40560,40560,35360,34840,30680,37440,37440,36400,35360,30680,37440,32760,34840,37960,45240,32240,30680,39520,42640,30680,{"$f":"GJ70+GJ$17","v":0},0,0,0,0,0]
[60,36920,43680,33800,32760,33800,31720,28600,33280,41600,38480,42120,36400,34840,35360,33800,29640,36400,31200,37960,35880,31720,34320,35880,36400,32240,32760,39520,33280,35360,38480,30680,37960,41080,38480,41600,42120,29640,31200,34320,32240,35360,30680,38480,36400,33280,37960,32760,37960,35880,31200,30680,35880,34840,36400,31720,33800,38480,34320,33280,36920,41080,38480,31200,30680,31720,33280,25480,34840,29640,37960,31200,28600,34840,33800,34320,32240,43680,35360,31200,32760,30160,31200,31720,30160,30680,31720,30680,33800,41600,38480,42120,36400,38480,35880,35360,33280,35880,30680,33800,29640,36920,34840,34320,38480,35360,39520,36920,35880,32240,34840,31200,37960,33800,32760,36920,37960,34840,33800,30680,37960,31720,32760,30160,34320,35880,38480,34320,30680,35880,34840,36400,32240,{"$f":"ED9+ED$18","v":29395.768936104279},28947.323141597157,38192.909830810444,38488.757318597454,43680,36400,36400,40040,43160,40040,33800,29640,35360,40560,36920,44200,30680,37960,24440,31720,31720,28080,41600,39000,40560,35880,36920,32240,34320,39000,41600,39520,32240,37440,33800,28600,40560,36400,41600,41600,36400,35360,31200,38480,37960,36920,35880,31200,37960,33280,35880,39000,46280,32760,31200,40040,43160,31200,{"$f":"GJ9+GJ$18","v":0},0,0,0,0,0]
[61,37960,44200,34320,33800,34320,32760,29120,33800,42640,39000,43160,36920,35880,35880,34320,30160,37440,31720,39000,36920,32240,34840,36400,37440,33280,33280,40560,33800,35880,39000,31200,39000,41600,39000,42640,43160,30160,31720,34840,33280,35880,31200,39000,36920,33800,39000,33280,39000,36400,31720,31200,36400,35360,37440,32240,34320,39000,34840,33800,37960,41600,39000,31720,31200,32240,33800,26000,35360,30160,39000,31720,29120,35360,34320,34840,33280,44200,35880,31720,33800,30680,31720,32240,30160,31200,32240,31200,34320,42640,39000,43160,36920,39000,36920,35880,33800,36400,31200,34320,30160,37960,35360,34840,39000,36400,40040,37440,36400,32760,35360,31720,39000,34320,33280,37440,38480,35360,34320,31200,38480,32240,33280,31200,34840,36400,39000,34840,31200,36400,35360,37440,33280,{"$f":"ED72+ED$18","v":30356.268250825822},29930.865816059832,38553.492107412079,38798.000131570283,44200,37440,37440,41080,43680,40560,34320,30160,35880,41600,37960,45240,31200,39000,24960,32240,32760,28600,42120,39520,41600,36400,37440,33280,34840,40040,42120,40560,32760,37960,34320,29120,41080,37440,42120,42640,36920,36400,31720,39000,39000,37440,36400,31720,39000,33800,36400,39520,46800,33280,32240,40560,43680,31720,{"$f":"GJ72+GJ$18","v":0},0,0,0,0,0]
[62,38480,45240,34840,34320,35360,33280,29640,34320,43160,40040,44200,37960,36400,36920,34840,30680,37960,32760,39520,37440,32760,35360,36920,37960,33800,34320,41080,34320,36920,40040,31720,39520,42640,39520,43160,44200,30680,32760,35360,33800,36920,31720,40040,37960,34320,39520,34320,39520,37440,32760,31720,36920,35880,37960,33280,34840,40040,35880,34320,38480,42640,39520,32760,31720,33280,34320,26520,35880,30680,39520,32240,29640,35880,34840,35360,33800,45240,36400,32240,34320,31200,32240,33280,31200,31720,32760,31720,34840,43160,40040,44200,37960,39520,37440,36920,34320,37440,31720,34840,30680,38480,35880,35360,40040,36920,41080,37960,36920,33280,36400,32760,39520,34840,33800,37960,39520,35880,35360,31720,39520,32760,33800,31720,35360,36920,40040,35880,31720,36920,35880,37960,33800,31316.767565547365,30914.408490522506,38914.074384013715,39107.242944543112,44720,37960,38480,41600,44200,41600,34840,30680,36920,42120,38480,45760,31720,39520,25480,32760,33280,29120,42640,40040,42120,37440,37960,34320,35360,40560,43160,41080,33280,38480,35360,29640,42120,37960,43160,43680,37960,36920,32240,39520,39520,38480,36920,32240,39520,34320,36920,40040,47840,33800,32760,41600,44720,32240,{"$f":"GJ73+GJ$18","v":0},0,0,0,0,0]
[63,39000,45760,35360,34840,35880,33800,30160,34840,44200,40560,44720,38480,36920,37440,35360,31200,38480,33280,40040,37960,33280,36400,37960,38480,34320,34840,41600,35360,37440,40560,32240,40040,43160,40560,44200,44720,31200,33280,35880,34320,37440,32240,40560,38480,34840,40040,34840,40040,37960,33280,32240,37440,36920,38480,33800,35880,40560,36400,34840,39000,43160,40560,33280,32240,33800,34840,27040,36920,31200,40040,32760,30160,36400,35880,35880,34320,46280,37440,32760,34840,31720,32760,33800,31720,32240,33280,32240,35880,44200,40560,44720,38480,40560,37960,37440,34840,37960,32240,35880,31200,39000,36920,35880,40560,37440,41600,39000,37960,34320,36920,33280,40040,35880,34320,38480,40040,36400,35880,32760,40040,33800,34320,32240,35880,37960,40560,36400,32240,37440,36920,38480,34320,32277.266880268908,31897.951164985181,39274.65666061535,39416.48575751594,45240,39000,39000,42120,45240,42120,35880,31200,37440,43160,39520,46800,32240,40040,26000,33800,33800,29640,43680,41080,43160,37960,39000,34840,36400,41600,44200,42120,33800,39520,35880,30160,42640,38480,43680,44200,38480,37440,32760,40560,40560,39000,37440,32760,40560,34840,37960,41080,48880,34320,33280,42120,45240,32760,{"$f":"GJ74+GJ$18","v":0},0,0,0,0,0]
[64,40040,46800,36400,35360,36400,34320,30680,35360,45240,41080,45760,39000,37440,37960,35880,31720,39520,33800,41080,38480,33800,36920,38480,39520,35360,35360,42640,35880,37960,41600,33280,41080,44200,41080,45240,45760,31720,33800,36920,35360,37960,33280,41080,39000,35880,41080,35360,41080,38480,33800,33280,38480,37440,39520,34320,36400,41600,36920,35880,40040,44200,41080,33800,33280,34320,35880,27560,37440,31720,41080,33280,30680,37440,36400,36400,34840,47320,37960,33280,35360,32240,33280,34320,32240,33280,33800,32760,36400,45240,41080,45760,39000,41080,39000,37960,35880,38480,33280,36400,31720,40040,37440,36400,41080,37960,42640,39520,38480,34840,37440,33800,41080,36400,34840,39000,40560,36920,36400,33280,40560,34320,35360,32760,36920,38480,41600,36920,33280,38480,37440,39520,35360,33237.76619499045,32881.49383944786,39635.238937216986,39725.728570488769,46280,39520,39520,42640,45760,43160,36400,31720,37960,43680,40040,47320,33280,41080,26520,34320,34320,30160,44200,41600,43680,38480,39520,35360,36920,42640,45240,42640,34320,40040,36400,30680,43160,39520,44720,45240,39000,37960,33800,41080,41080,40040,38480,33800,41080,35360,38480,41600,49920,35360,34320,43160,45760,33280,{"$f":"GJ75+GJ$18","v":0},0,0,0,0,0]
[65,40560,47840,36920,36400,36920,34840,31200,36400,45760,42120,46800,40040,38480,39000,36920,32240,40040,34320,41600,39520,34320,37440,39000,40040,35880,35880,43160,36400,39000,42120,33800,41600,44720,41600,45760,46800,32240,34320,37440,35880,39000,33800,42120,40040,36400,41600,35880,41600,39520,34320,33800,39000,38480,40040,34840,36920,42120,37960,36400,40560,44720,41600,34320,33800,34840,36400,28080,38480,32760,41600,34320,31200,37960,36920,36920,35360,48360,39000,33800,35880,32760,33800,34840,32760,33800,34320,33280,36920,45760,42120,46800,40040,41600,39520,39000,36400,39520,33800,36920,32240,40560,37960,36920,42120,38480,43160,40040,39000,35360,38480,34320,41600,36920,35880,40040,41600,37440,36920,33800,41600,34840,35880,33280,37440,39000,42120,37960,33800,39000,38480,40040,35880,{"$f":"ED76+ED$18","v":34198.265509711993},33865.036513910534,39995.821213818621,40034.971383461598,46800,40040,40040,43680,46280,43680,36920,32760,39000,44460,40560,48360,33800,41600,27040,34840,34840,30680,45240,42640,44720,39520,40040,35880,37440,43160,45760,43160,35360,41080,36920,31200,44200,40040,45240,46280,40040,39000,34320,41600,42120,40560,39000,34320,42120,36400,39000,42120,50440,35880,34840,43680,46800,34320,{"$f":"GJ76+GJ$18","v":0},0,0,0,0,0]
[66,41600,48360,37440,36920,37960,35360,31720,36920,46800,42640,47840,40560,39000,39520,37440,32760,40560,35360,42640,40040,35360,38480,40040,40560,36400,36920,43680,37440,39520,43160,34320,42640,45760,42640,46800,47840,32760,35360,37960,36400,39520,34320,42640,40560,36920,42640,36920,42640,40040,34840,34320,40040,39000,40560,35880,37960,43160,38480,36920,41600,45760,42640,34840,34320,35880,36920,28600,39000,33280,42640,34840,32240,38480,37440,37440,35880,49400,39520,34320,36920,33800,34840,35880,33280,34320,35360,34320,37960,46800,42640,47840,40560,42640,40040,39520,36920,40040,34320,37960,32760,41080,39000,37440,42640,39520,43680,41080,40040,35880,39000,35360,42640,37440,35880,40560,42120,38480,37440,34320,42120,35360,36400,33800,37960,40040,43160,38480,34320,40040,39000,40560,36400,35158.764824433536,34848.579188373209,40356.403490420256,40344.214196434426,47840,41080,41080,44720,47320,44720,37960,33280,39520,45500,41600,49400,34320,42640,27560,35880,35360,31200,46280,43160,45240,40040,40560,36400,37960,44200,46800,44200,35880,41600,37960,31720,44720,40560,46280,47320,40560,39520,34840,42640,42640,41080,39520,34840,42640,36920,40040,43160,51480,36400,35360,44720,47320,34840,{"$f":"GJ77+GJ$18","v":0},0,0,0,0,0]
[67,42120,49400,38480,37440,38480,36400,32760,37440,47840,43680,48880,41600,39520,40560,37960,33800,41600,35880,43160,40560,35880,39000,40560,41600,37440,37440,44720,37960,40560,44200,34840,43160,46800,43160,47840,48880,33800,35880,39000,37440,40560,34840,43680,41600,37960,43160,37440,43160,40560,35360,34840,40560,39520,41600,36400,38480,43680,39000,37440,42120,46800,43160,35360,34840,36400,37440,29120,39520,33800,43160,35360,32760,39520,38480,37960,36920,50440,40040,35360,37440,34320,35360,36400,33800,34840,35880,34840,38480,47840,43680,48880,41600,43160,41080,40560,37960,40560,34840,38480,33800,42120,39520,38480,43160,40040,44720,41600,40560,36920,40040,35880,43160,38480,36920,41600,43160,39000,38480,35360,43160,35880,37440,34840,39000,40560,43680,39000,34840,40560,39520,41600,37440,36119.264139155079,35832.121862835884,40716.985767021892,40653.457009407255,48360,42120,41600,45240,47840,45240,38480,33800,40560,46540,42640,50440,34840,43160,28080,36400,35880,32240,46800,44200,46280,40560,41600,36920,38480,45240,47840,44720,36920,42120,38480,32240,45760,41600,47320,48360,41600,40560,35360,43160,43680,41600,40560,35360,43680,37440,40560,43680,52520,37440,36400,45240,48360,35360,{"$f":"GJ78+GJ$18","v":0},0,0,0,0,0]
[68,43160,50440,39000,37960,39520,36920,33280,38480,48880,44200,49400,42120,40560,41080,39000,34320,42120,36400,44200,41600,36400,39520,41600,42120,37960,37960,45240,38480,41080,44720,35880,44200,47320,44200,48880,49400,34320,36400,39520,37960,41080,35880,44200,42120,38480,44200,37960,44200,41600,36400,35880,41080,40560,42120,36920,39000,44720,40040,38480,43160,47320,44200,36400,35880,36920,38480,30160,40560,34320,44200,35880,33280,40040,39000,39000,37440,50960,41080,35880,37960,34840,35880,36920,34320,35880,36400,35360,39520,48880,44200,49400,42120,44200,41600,41080,38480,41600,35880,39000,34320,42640,40560,39000,44200,40560,45240,42120,41600,37440,40560,36400,44200,39000,37440,42120,43680,39520,38480,35880,43680,36400,37960,35360,39520,41600,44720,40040,35880,41080,40560,42120,37960,37079.763453876621,36815.664537298559,41077.568043623527,40962.699822380084,49400,42640,42120,46280,48360,45760,39000,34320,41080,47060,43160,50960,35880,44200,28600,37440,36920,32760,47840,44720,46800,41080,42120,37440,39520,46280,48880,45760,37440,43160,39000,33280,46280,42120,47840,49400,42120,41080,36400,44200,44200,42640,41080,36400,44200,37960,41600,44720,53560,37960,36920,45760,48880,36400,{"$f":"GJ79+GJ$18","v":0},0,0,0,0,0]
[69,43680,51480,39520,39000,40040,37440,33800,39000,49920,45240,50440,43160,41080,42120,39520,34840,42640,37440,44720,42120,36920,40560,42120,43160,39000,39000,46280,39520,42120,45760,36400,44720,48360,44720,49920,50440,34840,37440,40560,39000,42120,36400,45240,43160,39000,44720,39000,44720,42120,36920,36400,42120,41080,43160,37440,40040,45240,40560,39000,43680,48360,44720,36920,36400,37440,39000,30680,41600,35360,44720,36400,34320,41080,39520,39520,37960,52000,41600,36400,39000,35360,36400,37440,35360,36400,36920,35880,40040,49920,45240,50440,43160,44720,42640,42120,39000,42120,36400,40040,34840,43680,41080,39520,44720,41600,46280,43160,42120,37960,41080,37440,44720,39520,38480,42640,44720,40560,39520,36400,44720,37440,39000,35880,40560,42120,45240,40560,36400,42120,41080,43160,39000,{"$f":"ED80+ED$18","v":38040.262768598164},37799.207211761233,41438.150320225162,41271.942635352912,50440,43160,43160,46800,49400,46800,40040,34840,42120,48100,44200,52000,36400,44720,29120,37960,37440,33280,48880,45760,47840,42120,43160,37960,40560,47320,49400,46280,37960,43680,40040,33800,47320,43160,48880,50440,43160,42120,36920,44720,45240,43160,42120,36920,45240,39000,42120,45240,54600,38480,37440,46800,49920,36920,{"$f":"GJ80+GJ$18","v":0},0,0,0,0,0]
[70,44720,52000,40560,39520,40560,38480,34320,39520,50960,46280,51480,44200,42120,42640,40560,35360,43680,37960,45760,42640,37960,41080,43160,43680,39520,39520,46800,40040,42640,46800,36920,45760,49400,45760,50960,51480,35880,37960,41080,39520,42640,36920,46280,44200,40040,45760,39520,45760,43160,37440,37440,42640,41600,43680,38480,40560,46280,41080,39520,44720,49400,45760,37440,37440,38480,39520,31200,42120,35880,45760,36920,34840,41600,40560,40040,39000,53040,42640,36920,39520,36400,37440,38480,35880,37440,37960,36400,41080,50960,46280,51480,44200,45760,43160,42640,40040,43160,37440,40560,35880,44200,42120,40560,45760,42120,47320,43680,43160,39000,42120,37960,45760,40560,39000,43680,45240,41080,40560,37440,45240,37960,40040,36400,41080,43160,46280,41080,37440,42640,41600,43680,39520,{"$f":"ED10+ED$19","v":38367.422209964148},38140.200513922238,41798.732596826769,41581.18544832577,50960,44200,43680,47320,49920,47320,40560,35360,42640,48880,44720,53040,36920,45760,29640,39000,37960,33800,49400,46280,48880,42640,43680,39000,41080,48360,50440,47320,39000,44720,40560,34320,48360,43680,49920,51480,44200,42640,37440,45760,46280,44200,42640,37440,46280,39520,43160,46280,55640,39000,38480,47320,50440,37440,{"$f":"GJ10+GJ$19","v":0},0,0,0,0,0]
[71,45760,53040,41080,40560,41600,39000,35360,40560,51480,47320,52520,44720,42640,43680,41080,36400,44200,39000,46800,43680,38480,42120,43680,44720,40560,40560,47840,41080,43680,47320,37960,46280,50440,46800,51480,52520,36400,39000,41600,40560,43680,37960,47320,44720,40560,46800,40560,46280,43680,38480,37960,43680,42640,44720,39000,41600,47320,42120,40560,45760,50440,46800,38480,37960,39000,40560,31720,43160,36400,46280,37440,35360,42640,41080,41080,39520,54080,43160,37960,40040,36920,37960,39000,36400,37960,38480,37440,41600,51480,47320,52520,44720,46800,44200,43680,40560,43680,37960,41600,36400,44720,42640,41080,46280,43160,47840,44720,43680,39520,42640,39000,46800,41080,39520,44200,46280,42120,41080,37960,46280,38480,40560,37440,41600,43680,47320,42120,37960,43680,42640,44720,40560,{"$f":"ED82+ED$19","v":38694.581651330147},38481.193816083236,42159.314873428404,41890.428261298599,52000,44720,44720,48360,50960,48360,41600,35880,43680,49920,45760,54080,37960,46280,30160,39520,39000,34840,50440,47320,49920,43680,44200,39520,42120,48880,50960,48360,39520,45760,41600,35360,48880,44720,50440,52520,44720,43680,37960,46800,46800,45240,43680,38480,46800,40560,43680,46800,56680,40040,39000,48360,51480,38480,{"$f":"GJ82+GJ$19","v":0},0,0,0,0,0]
[72,46280,54080,42120,41080,42120,39520,35880,41080,52520,47840,53560,45760,43160,44200,42120,36920,45240,39520,47320,44200,39520,42640,44720,45760,41600,41080,48880,41600,44720,48360,38480,47320,51480,47320,52520,53560,36920,39520,42640,41600,44720,38480,47840,45760,41600,47320,41080,47320,44720,39000,39000,44200,43160,45760,40040,42120,47840,42640,41080,46280,51480,47320,39000,39000,40040,41080,32240,43680,37440,47320,38480,35880,43160,42120,42120,40040,55120,44200,38480,41080,37440,39000,40040,37440,39000,39000,37960,42640,52520,47840,53560,45760,47320,44720,44200,41600,44720,39000,42120,36920,45760,43680,42120,47320,43680,48880,45760,44720,40040,43680,39520,47320,42120,40040,45240,46800,42640,41600,39000,46800,39520,41600,37960,42640,44720,47840,42640,39000,44200,43160,45760,41600,39021.741092696146,38822.187118244234,42519.897150030039,42199.671074271428,52520,45760,45240,49400,51480,48880,42640,36920,44720,50960,46800,55120,38480,47320,30680,40560,39520,35360,51480,48360,50440,44200,45240,40040,42640,49920,52000,49400,40560,46280,42120,35880,49920,45760,51480,53040,45760,44200,39000,47320,47840,45760,44200,39000,47840,41080,44720,47840,57720,40560,40040,48880,52000,39000,{"$f":"GJ83+GJ$19","v":0},0,0,0,0,0]
[73,47320,55120,42640,42120,43160,40560,36920,42120,53560,48880,55120,46800,44200,45240,42640,37960,46280,40560,48360,45240,40040,43680,45240,46280,42120,42120,49400,42640,45240,49400,39520,48360,52520,48360,53560,55120,37960,40560,43680,42120,45240,39520,48880,46800,42120,48360,42120,48360,45240,39520,39520,45240,44200,46280,40560,43160,48880,43680,42120,47320,52520,48360,39520,39520,40560,42120,33280,44200,37960,48360,39000,36920,43680,42640,42640,41080,56680,45240,39000,41600,37960,39520,40560,37960,39520,40040,38480,43680,53560,48880,55120,46800,48360,45760,45240,42120,45240,39520,43160,37960,46280,44200,42640,48360,44720,49400,46280,45240,41080,44720,40560,48360,43160,41080,45760,47840,43680,42640,39520,47840,40040,42640,39000,43680,45240,48880,43680,39520,45240,44200,46280,42120,39348.900534062144,39163.180420405231,42880.479426631675,42508.913887244256,53560,46280,45760,49920,52520,49920,43160,37440,45240,52000,47840,56160,39520,48360,31200,41080,40040,36400,52520,49400,51480,45240,46280,41080,43160,50960,53040,49920,41080,47320,43160,36400,50960,46280,52520,54600,46800,45240,39520,48360,48880,46800,45240,40040,48880,42120,45760,48880,58760,41600,40560,49920,53040,40040,{"$f":"GJ84+GJ$19","v":0},0,0,0,0,0]
[74,48360,56160,43680,42640,44200,41080,37440,43160,54600,49920,56160,47320,45240,46280,43680,38480,46800,41600,49400,46280,41080,44200,46280,47320,43160,42640,50440,43680,46280,50440,40040,49400,53560,49400,54600,56160,38480,41600,44200,43160,46280,40040,49920,47320,43160,49400,42640,49400,46280,40560,40560,45760,45240,47320,41600,44200,49920,44720,42640,48360,53560,49400,40560,40560,41600,42640,33800,45240,39000,49400,39520,37440,44720,43680,43160,41600,57720,46280,40040,42640,39000,40040,41600,38480,40560,40560,39520,44200,54600,49920,56160,47320,49400,46280,46280,43160,46280,40560,44200,38480,47320,45240,43160,48880,45240,50440,47320,46280,41600,45760,41600,49400,43680,42120,46800,48880,44200,43160,40560,48880,41080,43160,39520,44200,46280,49920,44720,40560,45760,45240,47320,43160,39676.059975428143,39504.173722566229,43241.06170323331,42818.156700217085,54080,47320,46800,50960,53040,50960,44200,38480,46280,52780,48360,57200,40040,49400,31720,42120,41080,36920,53040,49920,52520,45760,46800,42120,44200,52000,53560,50960,42120,48360,44200,37440,52000,47320,53560,55640,47320,46280,40560,49400,49400,47840,45760,40560,49920,42640,46800,49400,59800,42120,41600,50960,54080,40560,{"$f":"GJ85+GJ$19","v":0},0,0,0,0,0]
[{"$f":"A86+1","v":75},49400,57200,44720,43680,44720,42120,38480,43680,56160,50960,57200,48360,45760,46800,44720,39520,47840,42120,49920,46800,41600,45240,47320,48360,44200,43680,51480,44200,47320,51480,41080,50440,54600,50440,56160,57200,39520,42120,45240,44200,47320,41080,50960,48360,43680,49920,43680,50440,47320,41080,41080,46800,46280,48360,42120,45240,50960,45240,43680,49400,54600,50440,41080,41080,42120,43680,34320,46280,39520,50440,40560,38480,45760,44200,43680,42640,58760,46800,41080,43160,39520,41080,42120,39520,41080,41600,40040,45240,56160,50960,57200,48360,50440,47320,46800,43680,47320,41080,45240,39520,48360,46280,44200,49920,46280,51480,48360,46800,42640,46280,42120,49920,44720,42640,47320,49400,45240,44200,41080,49400,41600,44200,40560,45240,47320,50960,45240,41080,46800,46280,48360,44200,{"$f":"ED86+ED$19","v":40003.219416794142},39845.167024727227,43601.643979834946,43127.399513189914,55120,48360,47840,52000,54080,52000,45240,39000,47320,{"$f":"SUM(ES87+ER87)/2","v":53820},49400,58240,41080,50440,32760,43160,41600,37960,54080,50960,53560,46800,47840,43160,44720,53040,54600,52000,43160,48880,44720,37960,53040,48360,54600,56680,48360,46800,41080,49920,50440,48360,46800,41080,50960,43680,47320,50440,61360,43160,42640,52000,55120,41600,{"$f":"GJ86+GJ$19","v":0},0,0,0,0,0]
[76,50440,58240,45240,44720,45760,42640,39000,44720,57200,52000,58240,49400,46800,47840,45240,40040,48880,43160,50960,47840,42640,46280,47840,49400,45240,44200,52520,45240,48360,52520,41600,50960,55640,50960,57200,58240,40040,43160,46280,45240,48360,41600,52000,49400,44720,50960,44200,50960,48360,42120,42120,47840,47320,49400,43160,46280,52000,46280,44720,50440,55640,50960,42120,42120,43160,44720,35360,47320,40040,51480,41080,39000,46280,45240,44720,43160,60320,47840,41600,44200,40560,42120,43160,40040,42120,42120,40560,46280,57200,52000,58240,49400,50960,48360,47840,44720,48360,42120,46280,40040,48880,47320,44720,50960,46800,52520,48880,47840,43160,47320,43160,50960,45240,43680,48360,50440,45760,45240,42120,50440,42640,45240,41080,46280,47840,52000,46280,42120,47840,47320,49400,45240,40330.37885816014,40186.160326888225,43962.226256436581,43436.642326162742,56160,49400,48880,52520,55120,53040,45760,39520,48360,54860,50440,59280,41600,50960,33280,44200,42640,38480,55120,52000,54600,47840,48880,44200,45760,54080,56160,53040,44200,49920,45760,38480,54080,49400,55640,58240,49400,47840,42120,50960,51480,49400,47840,42120,52000,44200,48360,51480,62400,44200,43680,53040,56160,42120,{"$f":"GJ87+GJ$19","v":0},0,0,0,0,0]
[77,51480,59280,46280,45760,46800,43680,40040,45760,58240,53040,59800,50440,47840,48880,46280,41080,49400,44200,52000,48880,43680,47320,48880,50440,46280,45240,53040,46280,49400,53560,42640,52000,56680,52000,58240,59800,41080,44200,46800,46280,49400,42640,53040,50440,45760,52000,45240,52000,48880,43160,43160,48880,47840,50440,44200,47320,52520,47320,45240,51480,56680,52000,43160,43160,44200,45240,35880,47840,41080,52520,42120,40040,47320,45760,45760,44200,61360,48880,42640,45240,41080,42640,43680,41080,43160,43160,41600,47320,58240,53040,59800,50440,52000,49400,48880,45760,48880,43160,47320,41080,49920,47840,45760,52000,47840,53560,49920,48880,44200,48360,44200,52000,46280,44200,49400,51480,46800,45760,42640,51480,43160,46280,42120,46800,48880,52520,47320,43160,48880,47840,50440,46280,40657.538299526139,40527.153629049222,44322.808533038216,43745.885139135571,57200,50440,49400,53560,55640,53560,46800,40560,49400,56160,51480,60840,42640,52000,33800,44720,43160,39520,56160,53040,55640,48360,49400,44720,46280,55120,56680,53560,44720,50960,46800,39520,55120,50440,56680,59280,50440,48880,42640,52000,52520,50440,48880,43160,53040,45240,49400,52520,63960,44720,44200,53560,57200,43160,{"$f":"GJ88+GJ$19","v":0},0,0,0,0,0]
[78,52520,60840,47320,46280,47840,44720,40560,46800,59800,54080,60840,51480,48880,49920,47320,42120,50440,45240,53040,49400,44200,48360,49920,51480,47320,46280,54080,47320,50440,54600,43680,53040,57720,53040,59800,60840,42120,45240,47840,47320,50440,43680,54080,51480,46800,53040,46280,53040,49920,43680,44200,49920,48880,51480,44720,48360,54080,48360,46280,52520,57720,53040,43680,44200,44720,46280,36920,48880,42120,53040,42640,40560,48360,46800,46800,45240,62400,49920,43160,46280,42120,43680,44720,41600,44200,44200,42640,48360,59800,54080,60840,51480,53040,50440,49920,46800,49920,44200,48360,42120,50960,48880,46800,53040,48880,54600,50960,49920,45240,48880,45240,53040,47320,45240,49920,52520,47840,46800,43680,52520,44200,47320,43160,47840,49920,54080,48360,44200,49920,48880,51480,47320,40984.697740892138,40868.14693121022,44683.390809639852,44055.1279521084,58240,50960,50440,54600,56680,54600,47840,41600,50440,57460,53040,61880,43680,53040,34840,45760,44200,40560,57720,54080,56680,49400,50440,45240,47320,56680,57720,55120,45760,52000,47840,40560,55640,51480,57720,60840,51480,49920,43680,53040,53560,51480,49920,43680,54080,46280,50440,53560,65000,45760,45240,54600,58760,44200,{"$f":"GJ89+GJ$19","v":0},0,0,0,0,0]
[79,53560,61880,48360,47320,48880,45240,41600,47840,60840,55120,62400,52520,49920,50960,48360,42640,51480,46280,54080,50440,45240,48880,50960,52520,48360,47320,55120,48360,51480,56160,44720,54080,59280,54080,60840,62400,42640,46280,48880,48360,51480,44720,55120,52520,47840,54080,47320,54080,50960,44720,44720,50960,49920,52520,45760,49400,55120,49400,47320,53560,59280,54080,44720,44720,45760,47320,37440,49920,43160,54600,43160,41600,48880,47840,47840,46280,63440,50960,44200,46800,42640,44200,45760,42640,44720,44720,43160,49400,60840,55120,62400,52520,54080,50960,50960,47840,50960,44720,49400,42640,52000,49920,47320,54080,49920,55640,52000,50960,46280,50440,46280,54080,48360,46280,50960,53560,48880,47840,44200,53560,45240,48360,43680,48880,50960,55120,49400,44720,50960,49920,52520,48360,{"$f":"ED90+ED$19","v":41311.857182258136},41209.140233371218,45043.973086241487,44364.370765081228,59280,52000,52000,55640,57720,56160,48880,42120,51480,58760,54080,63440,44720,54080,35360,46800,45240,41080,58240,55120,57720,50440,51480,46800,48360,57720,58760,56160,46800,53040,48880,41080,57200,52520,58760,62400,52520,50960,44720,54080,54600,52000,50960,44720,55120,46800,51480,54600,66560,46800,46280,56160,59280,44720,{"$f":"GJ90+GJ$19","v":0},0,0,0,0,0]
[80,55120,63440,49400,48360,49920,46280,42640,48880,62400,56160,63960,54080,50960,52000,49400,43680,52520,47320,55120,51480,46280,49920,52000,53560,49400,48360,56160,49400,52520,57200,45240,55640,60840,55120,62400,63960,43680,47320,49920,49400,52520,45240,56160,54080,48880,55120,48360,55640,52000,45760,46280,52000,50960,53560,46800,50440,56160,50440,48360,55120,60840,55120,45760,46280,46800,48360,38480,50440,44200,55640,44200,42640,49920,48880,48880,46800,65000,52000,44720,47840,43680,45240,46280,43680,46280,45760,44200,50440,62400,56160,63960,54080,55120,52520,52000,48880,52000,46280,50440,43680,53040,50960,48360,54600,50960,56680,53040,52000,47320,50960,47320,55120,49400,47320,52000,54600,49920,48880,45240,54600,46280,49920,44720,49920,52000,56160,50440,46280,52000,50960,53560,49400,{"$f":"ED11+ED$20","v":41639.016623624106},41550.133535532252,45404.555362843079,44673.613578054072,60320,53560,53040,56680,58760,57200,49920,43160,52520,59800,55120,64480,45240,55640,36400,48360,46280,42120,59800,56160,58760,51480,52520,47320,48880,58760,60320,57200,48360,54080,49920,42120,58240,53560,60320,63440,54080,52000,45760,55120,55640,53040,52000,45760,56160,47840,52520,55640,67600,47840,47320,57200,60320,46280,{"$f":"GJ11+GJ$20","v":0},0,0,0,0,0]
[81,56160,64480,50440,49400,50960,47320,43680,49920,63440,57720,65520,55120,52000,53040,50440,44720,53560,48360,56160,52520,47320,51480,53040,54600,50440,49400,57200,50440,53560,58760,46280,56680,61880,56680,63440,65520,44720,48360,50960,50440,53560,46280,57720,55120,49920,56160,49400,56680,53560,46800,47320,53040,52000,54600,47840,51480,57200,52000,49400,56160,61880,56680,46800,47320,47840,49400,39520,50960,45240,56680,45240,43680,50960,49920,49920,48360,66560,53040,45760,48880,44720,46280,47320,44200,47320,46800,44720,51480,63440,57720,65520,55120,56680,53040,53040,49920,53560,47320,51480,44720,54080,52000,49400,56160,52000,57720,54080,53040,48880,52520,48360,56160,50440,48360,53040,55640,50960,49400,46280,55640,46800,50960,45760,50960,53040,57200,52000,47320,53040,52000,54600,50440,{"$f":"ED92+ED$20","v":41966.176064990104},41891.126837693257,45765.137639444714,44982.8563910269,61360,54600,54080,57720,59800,57720,51480,44200,53560,61100,56160,66040,46280,56680,37440,49400,47320,43160,60840,57720,60320,52520,53560,47840,49920,60320,61360,58240,49400,55120,50960,42640,59800,54600,61360,65000,55120,53040,46800,56160,57200,54080,53040,46800,57200,48880,54080,56680,69160,48880,48360,57720,61880,46800,{"$f":"GJ92+GJ$20","v":0},0,0,0,0,0]
[82,57720,66040,51480,50960,52000,48360,44720,50960,65000,58760,67080,56160,53040,54600,51480,45760,54600,49400,57720,53560,48360,52520,54080,55640,52000,50440,58760,51480,55120,59800,47320,57720,63440,57720,65000,67080,45760,49400,52000,52000,55120,47320,58760,56160,50960,57720,50440,57720,54600,47840,48360,54080,53040,55640,48880,53040,58760,53040,50440,57720,63440,57720,47840,48360,48880,50440,40560,52520,45760,57720,46280,44720,52000,50960,50440,48880,68120,54080,46800,49920,45240,47320,48360,45240,48360,47840,45760,52520,65000,58760,67080,56160,57720,54600,54600,50960,54600,48360,53040,45760,55120,53560,50440,57200,53040,59280,55640,54080,49400,53560,49400,57720,51480,49920,54080,56680,52000,50440,47320,56680,48360,52520,47320,52000,54080,58760,53040,48360,54080,53040,55640,52000,42293.335506356103,42232.120139854262,46125.71991604635,45292.099203999729,62920,55640,55640,59280,60840,59280,52520,44720,55120,62660,57720,67600,47320,57720,37960,50440,48360,44200,61880,58760,61360,53560,54600,48880,50960,61880,62920,59800,50440,56680,52000,44200,60840,55640,62920,66560,56160,54080,47840,57200,58240,55120,54600,47840,58760,49920,55120,58240,70200,49920,49400,59280,62920,47840,{"$f":"GJ93+GJ$20","v":0},0,0,0,0,0]
[83,58760,67600,52520,52000,53040,49400,45760,52000,66560,60320,68640,57720,54080,55640,53040,46800,56160,50960,58760,54600,49400,53560,55120,57200,53040,51480,59800,53040,56160,61360,48880,59280,65000,58760,66560,68640,46800,50960,53560,53040,56160,48880,60320,57720,52000,58760,51480,59280,55640,48880,49400,55120,54600,57200,49920,54080,60320,54080,51480,58760,65000,58760,48880,49400,49920,51480,41080,53560,46800,59280,47320,45760,53560,52000,51480,50440,69680,55640,47840,51480,46280,48360,49400,46280,49400,48880,46800,53560,66560,60320,68640,57720,58760,55120,55640,52000,55640,49400,54080,46800,56160,54600,51480,58240,54080,60320,56680,55120,50960,54600,50960,58760,52520,50960,55120,58240,53040,51480,48360,58240,49400,53560,48360,53560,55120,60320,54080,49400,55120,54600,57200,53040,42620.494947722102,42573.113442015267,46486.302192647985,45601.342016972558,63960,56680,56680,60320,61880,60320,53560,45760,56160,63960,58760,69160,48880,59280,39000,52000,49400,45240,62920,60320,62920,54600,55640,50960,52000,62920,64480,60840,51480,57720,53040,44720,62400,57200,64480,68120,57720,55640,48880,58760,59280,56680,56160,48880,59800,50960,56160,59280,71760,50960,50960,60320,63960,48880,{"$f":"GJ94+GJ$20","v":0},0,0,0,0,0]
[84,60320,69160,54080,53040,54600,50960,46800,53040,68120,61880,70200,59280,55120,56680,54080,48360,57200,52000,60320,56160,50960,54600,56680,58240,54080,53040,60840,54080,57720,62920,49920,60840,66560,60320,68120,70200,48360,52000,54600,54080,57720,49920,61880,59280,53560,60320,53040,60840,56680,49920,50960,56680,55640,58240,51480,55120,61360,55120,52520,60320,66560,60320,49920,50960,51480,52520,42640,55120,48360,60840,48360,46800,54600,53040,52520,51480,71240,56680,48880,52520,47320,49920,50960,47320,50960,49920,47840,55120,68120,61880,70200,59280,60320,56680,56680,53560,56680,50960,55120,48360,57720,55640,52520,59800,55120,61880,58240,56160,51480,55640,52000,60320,53560,52000,56680,59280,54080,52520,49400,59280,50440,55120,49400,54600,56680,61360,55120,50960,56680,55640,58240,54080,42947.6543890881,42914.106744176272,46846.88446924962,45910.584829945386,65000,57720,57720,61880,63440,61360,55120,46800,57720,65260,60320,70200,49920,60840,40040,53040,50440,46280,64480,61880,64480,55640,56680,52000,53040,65000,66040,62400,52520,59280,54600,45760,63440,58240,66040,70200,59280,56680,49920,60320,60840,57720,57720,49920,61360,52520,57720,60840,73320,52000,52000,61360,65520,50440,{"$f":"GJ95+GJ$20","v":0},0,0,0,0,0]
[85,62400,70720,55120,54600,55640,52000,48360,54600,70200,63440,72280,60320,56160,58240,55120,49400,58760,53560,61880,57200,52000,56160,58240,59800,55640,54080,62400,55640,58760,64480,50960,61880,68640,61880,70200,72280,49400,53560,56160,55640,58760,50960,63440,60320,54600,61880,54080,61880,58240,50960,52000,58240,56680,59800,52520,56680,63440,56680,53560,62400,68640,61880,50960,52000,52520,53560,43680,56680,49400,61880,49400,47840,55640,54080,54080,52520,72800,58240,49920,53560,48360,50960,52000,48880,52000,51480,48880,56160,70200,63440,72280,60320,61880,58240,58240,54600,58240,52000,56680,49400,58760,57200,53560,61360,56160,62920,59280,57720,53040,57200,53560,61880,54600,52520,57720,60840,55640,54080,50440,60840,51480,56680,50440,56160,58240,63440,56680,52000,58240,56680,59800,55640,{"$f":"ED96+ED$20","v":43274.813830454099},43255.100046337277,47207.466745851256,46219.827642918215,66560,58760,58760,62920,65000,62920,56160,48360,58760,67340,62400,72280,50960,61880,41080,54600,51480,47840,66040,63440,65520,56680,58240,53040,54600,66560,67600,63960,54080,60320,55640,47320,65000,59800,67600,71760,60320,58240,51480,61360,61880,59800,59280,50960,62920,53560,59280,61880,75400,53040,53040,62920,67080,51480,{"$f":"GJ96+GJ$20","v":0},0,0,0,0,0]
[86,63960,72280,56680,55640,57200,53040,49400,56160,71760,65000,73840,62400,57720,59800,56680,50440,59800,54600,63440,58760,53560,57720,59280,61360,57200,55120,63960,56680,60320,66560,52520,63960,70200,63440,71760,73840,50960,54600,57200,57200,60320,52520,65000,62400,56160,63440,55120,63960,59800,52520,53560,59280,57720,61360,54080,58240,65000,58240,55120,63960,70200,63440,52520,53560,54080,55120,44720,58760,50440,63440,50960,49400,57200,55640,55120,53560,75400,59800,50960,55120,49400,52520,53040,49920,53560,52520,50440,57720,71760,65000,73840,62400,63440,59280,59800,56160,59800,53560,58240,50960,59800,58760,55120,62920,57720,64480,60840,59280,54080,58760,54600,63440,56160,53560,59280,62400,56680,55120,52000,62400,52520,58240,52000,57200,59280,65000,58240,53560,59280,57720,61360,57200,43601.973271820098,43596.093348498282,47568.049022452891,46529.070455891044,67600,60320,59800,64480,66040,64480,57720,49400,60320,69160,63960,74360,52520,63960,42120,56160,52520,48880,67600,65000,67600,58240,59800,54080,55640,68120,69160,65520,55640,61880,57200,48360,66560,61360,69680,73840,62400,59800,52520,62920,63960,60840,60840,52000,64480,55120,60840,63960,76960,54600,54080,64480,68640,52520,{"$f":"GJ97+GJ$20","v":0},0,0,0,0,0]
[87,66040,74360,58240,57200,58240,54600,50960,57720,73840,66560,75920,63960,59280,61360,58240,52000,61880,56160,65000,59800,54600,59280,60840,62920,58760,56680,65000,58240,62400,68120,53560,65520,72280,65000,73840,75920,52000,56160,58760,58760,62400,53560,66560,63960,57720,65000,56680,65520,61360,53560,54600,61360,59280,62920,55120,59800,66560,59800,56680,66040,72280,65000,53560,54600,55120,56680,46280,60840,52000,65520,52000,50440,58760,57200,56680,55120,78000,61360,52520,56160,50960,53560,54600,50960,54600,53560,51480,59280,73840,66560,75920,63960,65000,60840,61360,57720,61360,54600,59800,52000,61360,60320,56680,64480,59280,66040,62400,60840,55640,60320,56160,65000,57720,54600,60320,63960,58240,56680,53560,63960,54080,59800,53040,58760,60840,66560,59800,54600,61360,59280,62920,58760,43929.132713186096,43937.086650659287,47928.631299054527,46838.313268863873,69680,61880,61360,66040,67600,66560,59280,50440,62400,70980,65520,76440,53560,65520,43160,57720,54080,50440,69680,66560,69160,59800,60840,55640,56680,70200,70720,67600,57200,63960,58760,49920,68640,62920,71240,75400,63960,61360,54080,65000,65520,62400,62400,53560,66560,56160,62400,65520,79040,55640,55120,66560,70200,54080,{"$f":"GJ98+GJ$20","v":0},0,0,0,0,0]
[88,68120,75920,59800,58760,60320,55640,52520,59280,75400,68640,78000,66040,60840,63440,59800,53560,63440,57720,66560,61880,56160,60840,62400,65000,60840,58240,67080,60320,63960,70200,55120,67600,73840,67080,75400,78000,53560,57720,60840,60840,63960,55120,68640,66040,59280,66560,58240,67600,62920,55120,56680,62920,61360,65000,56680,61880,68640,61360,58240,68120,73840,67080,55120,56680,56680,58240,47840,61880,53560,67080,53560,52000,60320,58760,58240,56680,80600,63440,53560,57720,52000,55120,55640,52520,56680,55120,52520,61360,75400,68640,78000,66040,67080,62400,63440,59280,62920,56680,61880,53560,62920,61880,57720,66040,60840,68120,63960,62400,57200,61880,57720,66560,59280,56680,62400,65520,59800,57720,54600,65520,55120,61880,54600,60840,62400,68640,61360,56680,62920,61360,65000,60840,44256.292154552095,44278.079952820292,48289.213575656162,47147.556081836701,71240,63440,62920,67080,69680,67600,61360,52000,63960,73060,67600,78520,55120,67600,44200,59280,55640,52000,71240,68120,70720,60840,62920,56160,58760,71760,72800,69160,58760,65520,60320,50960,70200,64480,73320,78000,66040,63440,55120,66560,67080,64480,63960,55120,68120,57720,64480,67080,80600,57200,56680,67600,72280,55640,{"$f":"GJ99+GJ$20","v":0},0,0,0,0,0]
[89,69680,78000,61360,60320,61880,57720,54080,60840,78000,70200,80080,68120,62920,65000,61880,55120,65000,59800,68640,63440,57720,62920,64480,66560,62400,59800,68640,62400,66040,72280,56680,69160,76440,68640,78000,80080,55120,59800,62400,62400,66040,56680,70200,68120,60840,68640,59800,69160,64480,56680,58240,64480,62920,66560,58240,63440,70720,62920,59800,69680,76440,68640,56680,58240,58240,59800,49400,63960,55120,69160,54600,53560,61880,60320,59280,58240,82680,65000,55120,59800,53560,56680,57720,54080,58240,56680,54080,63440,78000,70200,80080,68120,68640,63960,65000,60840,64480,58240,63440,55120,64480,63440,59280,67600,62400,69680,66040,63960,58760,63960,59800,68640,60840,58240,63960,67600,61360,59800,56680,67600,56680,63960,56160,62400,64480,70720,62920,58240,64480,62920,66560,62400,{"$f":"ED100+ED$20","v":44583.451595918094},44619.073254981296,48649.795852257797,47456.79889480953,72800,65000,65000,68640,71240,69160,62920,53560,66040,75140,69680,80600,56680,69160,45760,61360,56680,53560,73840,70200,72800,63440,64480,57720,60320,73840,74360,71240,60840,67600,62400,52520,72280,66560,74880,80600,68120,65000,56680,68640,69160,66560,65520,56680,70200,59280,66040,69160,83200,58760,58240,69160,73840,56680,{"$f":"GJ100+GJ$20","v":0},0,0,0,0,0]
[90,72280,80600,63440,62400,63960,59280,55640,62920,80080,72280,82680,70200,64480,67080,63960,56680,67080,61880,70720,65520,59800,65000,66560,68640,65000,61880,70720,63960,68120,74360,58240,71240,78520,70720,80080,82680,56680,61880,64480,65000,68120,58240,72280,70200,62920,70720,61880,71240,66560,58240,60320,66560,65000,68640,60320,65520,72800,65000,61880,72280,78520,70720,58240,60320,60320,61880,50960,65520,56680,71240,55640,55120,63960,61880,61360,60320,85280,67080,56680,61360,55640,58240,59280,55120,60320,58240,55120,65000,80080,72280,82680,70200,70720,66040,67080,62920,66560,60320,65520,56680,66560,65520,61360,69680,63960,71760,68120,66040,60320,65520,61880,70720,62400,59800,66040,69680,63440,61360,58240,69680,58760,66040,57720,64480,66560,72800,65000,60320,66560,65000,68640,65000,{"$f":"ED12","v":44583.451595918064},44619.07325498126,48649.795852257768,47456.798894809552,74880,67080,67080,70720,72800,71240,65000,55120,68120,77480,71760,83200,58240,71240,47320,63440,58760,55120,75400,72280,74880,65000,66560,59280,62400,75920,76440,73320,62920,69160,64480,54080,74360,68120,76960,83200,70200,67080,58760,70200,71240,69160,67600,58240,72280,61360,68120,71240,85800,60840,59800,71240,75920,58760,{"$f":"GJ12","v":0},0,0,0,0,0]
[]
["Mean (Estimate)",{"$f":"SUM(B22:B102)/81","v":33697.283950617282},{"$f":"SUM(C22:C102)/81","v":38916.543209876545},30596.543209876545,30012.345679012345,30949.629629629631,29049.382716049382,26378.765432098764,30204.938271604937,37407.9012345679,34583.209876543209,37953.580246913582,32959.01234567901,31572.345679012345,32079.506172839505,30635.061728395063,27245.432098765432,32946.172839506173,28786.172839506173,34294.320987654319,32445.432098765432,28908.14814814815,31219.259259259259,32175.802469135804,33087.407407407409,29845.432098765432,29980.246913580246,35347.160493827163,30384.691358024691,32162.962962962964,34846.419753086418,28208.395061728395,34371.358024691355,36913.580246913582,34294.320987654319,37407.9012345679,37953.580246913582,27264.691358024691,28786.172839506173,31135.802469135804,29845.432098765432,32162.962962962964,28208.395061728395,34583.209876543209,32959.01234567901,30269.135802469136,34294.320987654319,29980.246913580246,34371.358024691355,32426.172839506173,28600,28246.913580246914,32368.395061728395,31482.469135802468,33087.407407407409,29049.382716049382,30724.938271604937,34461.234567901236,31296.296296296296,30057.283950617282,33697.283950617282,36913.580246913582,34294.320987654319,28600,28246.913580246914,29049.382716049382,{"$f":"SUM(BO22:BO102)/81","v":30057.283950617282},23958.518518518518,31373.333333333332,27348.14814814815,34435.555555555555,28208.395061728395,26320.987654320987,31366.913580246914,30558.024691358023,30853.333333333332,29601.481481481482,39314.567901234564,32150.123456790123,28291.85185185185,29973.827160493827,27405.925925925927,28445.925925925927,29081.481481481482,27360.987654320987,28246.913580246914,28863.209876543209,28131.358024691359,30949.629629629631,37407.9012345679,34583.209876543209,37953.580246913582,32959.01234567901,34294.320987654319,32567.407407407409,32079.506172839505,30269.135802469136,32426.172839506173,28246.913580246914,30724.938271604937,27264.691358024691,33273.580246913582,31476.04938271605,30846.913580246914,34621.728395061727,32034.567901234568,35437.037037037036,32939.753086419754,32240,29357.530864197532,31764.938271604937,28786.172839506173,34294.320987654319,30352.592592592591,29428.14814814815,33145.185185185182,34255.8024691358,31078.024691358023,30705.679012345678,28002.962962962964,34255.8024691358,29132.839506172841,30147.160493827159,28047.9012345679,31135.802469135804,32175.802469135804,34461.234567901236,31296.296296296296,28246.913580246914,32368.395061728395,{"$f":"SUM(EA22:EA102)/81","v":31482.469135802468},33087.407407407409,29845.432098765432,25621.569836231571,25414.973219338543,29181.387820832206,29543.39415889504,38531.358024691355,32971.851851851854,32740.740740740741,35931.358024691355,38280.98765432099,35713.08641975309,30801.975308641977,27226.172839506173,32162.962962962964,36570.123456790127,33684.444444444445,39455.8024691358,28208.395061728395,34371.358024691355,22886.419753086418,29370.370370370369,29216.296296296296,25871.604938271605,36984.1975308642,34974.814814814818,36496.296296296299,32214.320987654322,32959.01234567901,29659.259259259259,30840.493827160495,35302.222222222219,37208.888888888891,35732.345679012345,29376.790123456791,33742.222222222219,30769.876543209877,26353.086419753086,36322.962962962964,33087.407407407409,37093.333333333336,37497.777777777781,32959.01234567901,32214.320987654322,28600,34390.617283950618,34262.222222222219,33581.728395061727,32458.271604938273,28497.283950617282,34551.111111111109,30038.024691358023,32400.493827160495,34974.814814814818,41092.839506172837,29697.777777777777,28760.493827160495,35713.08641975309,38364.444444444445,28182.716049382718,0,0,0,{"$f":"SUM(GM22:GM102)/81","v":0},0,0]

{"sheet":"Income - Own","index":24,"n_rows":101,"n_cols":186,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["Users Own Income Estimates by Decile"]
["Decile","AberdeenCity","Aberdeenshire","Angus","ArgyllBute","Clackmannanshire","DumfriesGalloway","DundeeCity","EastAyrshire","EastDunbartonshire","EastLothian","EastRenfrewshire","Edinburgh","EileanSiar","Falkirk","Fife","GlasgowCity","Highland","Inverclyde","Midlothian","Moray","NorthAyrshire","NorthLanarkshire","OrkneyIslands","PerthKinross","Renfrewshire","ScottishBorders","ShetlandIslands","SouthAyrshire","SouthLanarkshire","Stirling","WestDunbartonshire","WestLothian","1-Aberdeen City & Shire SDPA-Aberdeen HMA","1-Aberdeen City & Shire SDPA-Rural HMA ","1-Glasgow & the Clyde Valley SDPA-East Dunbartonshire Council HMA","1-Glasgow & the Clyde Valley SDPA-East Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Glasgow City Council HMA","1-Glasgow & the Clyde Valley SDPA-Inverclyde Council HMA","1-Glasgow & the Clyde Valley SDPA-North Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-Renfrewshire Council HMA","1-Glasgow & the Clyde Valley SDPA-South Lanarkshire Council HMA","1-Glasgow & the Clyde Valley SDPA-West Dunbartonshire Council HMA","1-SESPlan SDPA-East Lothian Council HMA","1-SESPlan SDPA-Edinburgh City Council HMA","1-SESPlan SDPA-Mid and East Fife HMA","1-SESPlan SDPA-Midlothian Council HMA","1-SESPlan SDPA-Scottish Borders Council","1-SESPlan SDPA-West Lothian Council HMA","1-TayPlan SDPA-Cupar & North West Fife HMA","1-TayPlan SDPA-East Angus HMA","1-TayPlan SDPA-Greater Dundee HMA","1-TayPlan SDPA-Greater Perth HMA","1-TayPlan SDPA-Highland Perthshire HMA","1-TayPlan SDPA-Kinross HMA","1-TayPlan SDPA-North Angus HMA","1-TayPlan SDPA-St Andrews and North East Fife HMA","1-TayPlan SDPA-Strathearn HMA","1-TayPlan SDPA-Strathmore & Glens HMA","1-TayPlan SDPA-West Angus HMA","2-Aberdeen City Council-Aberdeen HMA","2-Aberdeenshire Council-Aberdeen HMA","2-Aberdeenshire Council-Rural HMA ","2-Angus Council-East Angus HMA","2-Angus Council-Greater Dundee HMA","2-Angus Council-North Angus HMA","2-Angus Council-West Angus HMA","2-Arygll & Bute Council-Bute HMA","2-Arygll & Bute Council-Coll & Tiree HMA","2-Arygll & Bute Council-Cowal HMA","2-Arygll & Bute Council-Helensborough & Lomond  HMA","2-Arygll & Bute Council-Islay, Jura & Colonsay HMA","2-Arygll & Bute Council-Kintyre HMA","2-Arygll & Bute Council-Lorn & Inner Isles HMA","2-Arygll & Bute Council-Mid Argyll HMA","2-Arygll & Bute Council-Mull & Iona HMA","2-Clackmannanshire Council-Alloa HMA","2-Clackmannanshire Council-Dollar HMA","2-Clackmannanshire Council-Hillsfoot HMA","2-Dumfries & Galloway Council-Annan HMA","2-Dumfries & Galloway Council-Dumfries HMA","2-Dumfries & Galloway Council-Eskdale HMA","2-Dumfries & Galloway Council-Mid Galloway HMA","2-Dumfries & Galloway Council-Stewarty HMA","2-Dumfries & Galloway Council-Stranraer HMA","2-Dundee City Council-Greater Dundee HMA","2-East Ayrshire Council -Cummnock HMA","2-East Ayrshire Council -Doon Valley HMA","2-East Ayrshire Council -Kilmarnock & Loudoun HMA","2-East Dunbartonshire Council-East Dunbartonshire Council HMA","2-East Lothian Council -East Lothian Council HMA","2-East Renfrewshire Council-East Renfrewshire Council HMA","2-Edinburgh City Council-Edinburgh City Council HMA","2-Eilean Siar Council-Rural HMA","2-Eilean Siar Council-Stornoway HMA","2-Falkirk Council-Falkirk HMA","2-Fife Council (South)-Mid and East Fife HMA","2-Fife Council North-Cupar & North West Fife HMA","2-Fife Council North-Greater Dundee HMA","2-Fife Council North-St Andrews and North East Fife HMA","2-Glasgow City Council-Glasgow City Council HMA","2-Highland Council-Badenoch & Strathspey HMA","2-Highland Council-Caithness HMA","2-Highland Council-East Ross HMA","2-Highland Council-Inverness HMA","2-Highland Council-Lochaber HMA","2-Highland Council-Mid Ross HMA","2-Highland Council-Nairn HMA","2-Highland Council-Skye & Lochalsh HMA","2-Highland Council-Sutherland HMA","2-Highland Council-West Ross HMA","2-Inverclyde Council-Inverclyde Council HMA","2-Midlothian Council-Midlothian Council HMA","2-Moray Council-Buckie HMA","2-Moray Council-Cairngorms National Park HMA","2-Moray Council-Elgin HMA","2-Moray Council-Forres HMA","2-Moray Council-Keith HMA","2-Moray Council-Speyside HMA","2-North Ayrshire Council-Arran HMA","2-North Ayrshire Council-Garnock Valley HMA","2-North Ayrshire Council-Irvine/  Kilwinning HMA","2-North Ayrshire Council-North Coast HMA","2-North Ayrshire Council-Three Towns HMA","2-North Lanarkshire Council -North Lanarkshire Council HMA","2-Orkney Council-Orkney Island HMA","2-Perth & Kinross Council -Strathearn HMA","2-Perth & Kinross Council -Strathmore & Glens HMA","2-Perth & Kinross Council-Greater Dundee HMA","2-Perth & Kinross Council-Greater Perth HMA","2-Perth & Kinross Council-Highland Perthshire HMA","2-Perth & Kinross Council-Kinross HMA","2-Renfrewshire Council-Renfrewshire Council HMA","2-Scottish Borders Council-Berwickshire HMA","2-Scottish Borders Council-Central Borders HMA","2-Scottish Borders Council-Northern HMA","2-Scottish Borders Council-Sourthern HMA","2-Shetland Council-Central Mainland HMA","2-Shetland Council-Lerwick & Bressay  HMA","2-Shetland Council-North Isles, Whalsay & Skerries  HMA","2-Shetland Council-North Mainland  HMA","2-Shetland Council-South Mainland  HMA","2-Shetland Council-West Mainland HMA","2-South Ayrshire Council-Ayr HMA","2-South Ayrshire Council-Girvan & South Carrick HMA","2-South Lanarkshire Council-South Lanarkshire Council HMA","2-Stirling Council-National Park HMA","2-Stirling Council-Stirling Core HMA","2-Stirling Council-Stirling Rural HMA","2-West Dunbartonshire Council-West Dunbartonshire Council HMA","2-West Lothian Council-West Lothian Council HMA","4-Dundee City Centre MAA Sub Area","4-Dundee City East MAA Sub Area","4-Dundee City North MAA Sub Area","4-Dundee City West MAA Sub Area","4-Greater Perth Sub Area","4-South Angus HMA Sub Area","4-St Andrews & North East Fife Sub Area","5-CNP Aberdeenshire","5-CNP Highland","5-CNP Moray","5-LLTNP Argyll & Bute","5-LLTNP Stirling","5-LLTNP West Dunbartonshire","Polmont & Rural South","Falkirk","Denny & Bonnybridge","Bo'ness","Grangemouth","Stenhousemuir Larbert & Rural North","ELC01","ELC03","ELC02","CEC","FC01","FC02","MC01","MC02","MC03","SBC04","SBC01","SBC03","SBC02","WLC02","WLC01","WLC03"]
["Lowest 10% below"]
[0.2]
[0.3]
[0.4]
["Median"]
[0.6]
[0.7]
[0.8]
["Highest 10% above"]
[10]
[{"$f":"A12+10","v":20}]
[30]
[40]
[50]
[60]
[70]
[80]
[]
[10]
[{"$f":"A21+1","v":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]
[{"$f":"A53+1","v":43}]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[{"$f":"A85+1","v":75}]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]

{"sheet":"HoTOC","index":25,"n_rows":162,"n_cols":34,"rows_kept":162,"cut":false,"hidden":false,"merged":[[127,0,128,0],[127,1,128,1],[127,2,128,2],[127,3,128,3]]}
["Existing Need - HoTOC "]
[]
[null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","Average"]
["Aberdeen City",null,0,0,0,0,0,{"$f":"AVERAGE(C4:G4)","v":0}]
["Aberdeenshire",null,0,0,0,0,0,0]
["Angus",null,0,0,0,0,0,0]
["Argyll & Bute",null,0,0,0,0,0,0]
["Clackmannanshire",null,0,0,0,0,0,0]
["Dumfries & Galloway",null,0,0,0,0,0,0]
["Dundee City",null,0,0,0,0,0,0]
["East Ayrshire",null,0,0,0,0,0,0]
["East Dunbartonshire",null,75.42092846004013,69.922955039545499,70.580556248189282,69.405880792412376,66.594090608304811,70.384882229698405]
["East Lothian",null,242.06544540221103,213.72196614423322,195.27024077410482,184.14444261042064,166.47008939026526,200.33443686424698]
["East Renfrewshire",null,0,0,0,0,0,0]
["Edinburgh",null,703.08565333333308,747.7299303743531,496.50657661120243,474.5717241178005,459.11565339515835,576.20190756636953]
["Eilean Siar",null,0,0,0,0,0,0]
["Falkirk",null,0,0,0,0,0,0]
["Fife",null,0,0,0,0,0,0]
["Glasgow City",null,0,0,0,0,0,0]
["Highland",null,0,0,0,0,0,0]
["Inverclyde",null,0,0,0,0,0,0]
["Midlothian",null,284.36383651215783,260.10095024965341,238.41357146504478,222.89460797534377,205.91131086896246,242.33685541423247]
["Moray",null,0,0,0,0,0,0]
["North Ayrshire",null,0,0,0,0,0,0]
["North Lanarkshire",null,0,0,0,0,0,0]
["Orkney",null,0,0,0,0,0,0]
["Perth & Kinross",null,0,0,0,0,0,0]
["Renfrewshire",null,0,0,0,0,0,0]
["Scottish Borders",null,0,0,0,0,0,0]
["Shetland",null,0,0,0,0,0,0]
["South Ayrshire",null,0,0,0,0,0,0]
["South Lanarkshire",null,0,0,0,0,0,0]
["Stirling",null,0,0,0,0,0,0]
["West Dunbartonshire",null,0,0,0,0,0,0]
["West Lothian",null,0,0,0,0,0,0]
["Scotland",null,1304.9358637077421,1291.4758018077853,1000.7709450985413,951.01665549597726,898.09114426269082,1089.2580820745475]
[]
[]
["Backlog in Temporary Accommodation"]
[]
[null,"Average 31st March 2012 to 2014","Reduce Over 5 years"]
["Aberdeen City",362,{"$f":"ROUND(B42/5,0)","v":72}]
["Aberdeenshire",456,{"$f":"ROUND(B43/5,0)","v":91}]
["Angus",129,26]
["Argyll & Bute",152,30]
["Clackmannanshire",125,25]
["Dumfries & Galloway",275,55]
["Dundee City",289,58]
["East Ayrshire",57,11]
["East Dunbartonshire",186,37]
["East Lothian",261,52]
["East Renfrewshire",43,9]
["Edinburgh",734,147]
["Eilean Siar",83,17]
["Falkirk",292,58]
["Fife",624,125]
["Glasgow City",1875,375]
["Highland",593,119]
["Inverclyde",95,19]
["Midlothian",536,107]
["Moray",157,31]
["North Ayrshire",225,45]
["North Lanarkshire",449,90]
["Orkney",51,10]
["Perth & Kinross",408,82]
["Renfrewshire",221,44]
["Scottish Borders",104,21]
["Shetland",115,23]
["South Ayrshire",392,78]
["South Lanarkshire",604,121]
["Stirling",224,45]
["West Dunbartonshire",272,54]
["West Lothian",349,70]
["Scotland",10737,2147]
[]
["Target New Build Per Year (Completions)","2013/14","2014/15","2015/16","2016/17","2017/18","Sum",null,"Existing Need"]
["Aberdeen City",{"$f":"C4+$C42","v":72},{"$f":"D4+$C42","v":72},{"$f":"E4+$C42","v":72},{"$f":"F4+$C42","v":72},{"$f":"G4+$C42","v":72},{"$f":"SUM(B77:F77)","v":360},{"$f":"AVERAGE(B77:G77)","v":120},{"$f":"H77/H$109","v":3.7079861048373519E-2}]
["Aberdeenshire",{"$f":"C5+$C43","v":91},91,91,91,91,{"$f":"SUM(B78:F78)","v":455},{"$f":"AVERAGE(B78:F78)","v":91},{"$f":"H78/H$109","v":2.8118894628349919E-2}]
["Angus",26,26,26,26,26,130,26,8.0339698938142624E-3]
["Argyll & Bute",30,30,30,30,30,150,30,9.2699652620933798E-3]
["Clackmannanshire",25,25,25,25,25,125,25,7.7249710517444826E-3]
["Dumfries & Galloway",55,55,55,55,55,275,55,1.6994936313837861E-2]
["Dundee City",58,58,58,58,58,290,58,1.79219328400472E-2]
["East Ayrshire",11,11,11,11,11,55,11,3.3989872627675725E-3]
["East Dunbartonshire",112.42092846004013,106.9229550395455,107.58055624818928,106.40588079241238,103.59409060830481,536.92441114849203,107.38488222969841,3.3181804264776432E-2]
["East Lothian",294.06544540221103,265.72196614423319,247.27024077410482,236.14444261042064,218.47008939026526,1261.6721843212349,252.33443686424698,7.7971048805382151E-2]
["East Renfrewshire",9,9,9,9,9,45,9,2.7809895786280138E-3]
["Edinburgh",850.08565333333308,894.7299303743531,643.50657661120249,621.5717241178005,606.11565339515835,3616.0095378318474,723.20190756636953,0.22346855202066376]
["Eilean Siar",17,17,17,17,17,85,17,5.2529803151862486E-3]
["Falkirk",58,58,58,58,58,290,58,1.79219328400472E-2]
["Fife",125,125,125,125,125,625,125,3.8624855258722411E-2]
["Glasgow City",375,375,375,375,375,1875,375,0.11587456577616724]
["Highland",119,119,119,119,119,595,119,3.6770862206303739E-2]
["Inverclyde",{"$f":"C21+$C59","v":19},19,19,19,19,95,19,5.8709779993258073E-3]
["Midlothian",391.36383651215783,367.10095024965341,345.41357146504481,329.89460797534377,312.91131086896246,1746.6842770711623,349.33685541423245,0.10794468381529575]
["Moray",31,31,31,31,31,155,31,9.5789641041631596E-3]
["North Ayrshire",45,45,45,45,45,225,45,1.390494789314007E-2]
["North Lanarkshire",90,90,90,90,90,450,90,2.7809895786280139E-2]
["Orkney",10,10,10,10,10,50,10,3.0899884206977931E-3]
["Perth & Kinross",82,82,82,82,82,410,82,2.5337905049721905E-2]
["Renfrewshire",44,44,44,44,44,220,44,1.359594905107029E-2]
["Scottish Borders",21,21,21,21,21,105,21,6.488975683465366E-3]
["Shetland",23,23,23,23,23,115,23,7.1069733676049239E-3]
["South Ayrshire",78,78,78,78,78,390,78,2.4101909681442785E-2]
["South Lanarkshire",121,121,121,121,121,605,121,3.7388859890443299E-2]
["Stirling",45,45,45,45,45,225,45,1.390494789314007E-2]
["West Dunbartonshire",54,54,54,54,54,270,54,1.6685937471768084E-2]
["West Lothian",70,70,70,70,70,350,70,2.1629918944884551E-2]
["Scotland",{"$f":"SUM(B77:B108)","v":3451.9358637077421},{"$f":"SUM(C77:C108)","v":3438.4758018077855},{"$f":"SUM(D77:D108)","v":3147.7709450985412},{"$f":"SUM(E77:E108)","v":3098.0166554959774},{"$f":"SUM(F77:F108)","v":3045.0911442626907},16181.290410372738,3236.2580820745475,1]
[]
[]
["Target New Build Per Year (Completions)","Aberdeen City","Aberdeenshire","Angus","Argyll & Bute","Clackmannanshire","Dumfries & Galloway","Dundee City","East Ayrshire","East Dunbartonshire","East Lothian","East Renfrewshire","Edinburgh","Eilean Siar","Falkirk","Fife","Glasgow City","Highland","Inverclyde","Midlothian","Moray","North Ayrshire","North Lanarkshire","Orkney","Perth & Kinross","Renfrewshire","Scottish Borders","Shetland","South Ayrshire","South Lanarkshire","Stirling","West Dunbartonshire","West Lothian","Scotland"]
["2013/14",72,91,26,30,25,55,58,11,112.42092846004013,294.06544540221103,9,850.08565333333308,17,58,125,375,119,19,391.36383651215783,31,45,90,10,82,44,21,23,78,121,45,54,70,3451.9358637077421]
["2014/15",72,91,26,30,25,55,58,11,106.9229550395455,265.72196614423319,9,894.7299303743531,17,58,125,375,119,19,367.10095024965341,31,45,90,10,82,44,21,23,78,121,45,54,70,3438.4758018077855]
["2015/16",72,91,26,30,25,55,58,11,107.58055624818928,247.27024077410482,9,643.50657661120249,17,58,125,375,119,19,345.41357146504481,31,45,90,10,82,44,21,23,78,121,45,54,70,3147.7709450985412]
["2016/17",72,91,26,30,25,55,58,11,106.40588079241238,236.14444261042064,9,621.5717241178005,17,58,125,375,119,19,329.89460797534377,31,45,90,10,82,44,21,23,78,121,45,54,70,3098.0166554959774]
["2017/18",72,91,26,30,25,55,58,11,103.59409060830481,218.47008939026526,9,606.11565339515835,17,58,125,375,119,19,312.91131086896246,31,45,90,10,82,44,21,23,78,121,45,54,70,3045.0911442626907]
["Sum",360,455,130,150,125,275,290,55,536.92441114849203,1261.6721843212349,45,3616.0095378318474,85,290,625,1875,595,95,1746.6842770711623,155,225,450,50,410,220,105,115,390,605,225,270,350,16181.290410372738]
[{"$f":"A1","v":"Existing Need - HoTOC "},0,0,0,0,0,0,0,0,70.384882229698405,200.33443686424698,0,576.20190756636953,0,0,0,0,0,0,242.33685541423247,0,0,0,0,0,0,0,0,0,0,0,0,0,1089.2580820745475]
["Existing Need",786.70212765957444,624.78723404255322,200.17730496453902,187.41134751773049,198.75886524822695,327.3758865248227,554.29078014184392,248.04964539007094,305.56737588652481,512.05673758865248,131.59574468085106,1923.2624113475176,84.858156028368796,363.72340425531917,939.78723404255322,3856.3829787234044,839.78723404255322,303.90070921985819,543.40425531914889,254.96453900709218,479.57446808510639,1358.2269503546099,37.092198581560282,229.89361702127661,431.20567375886526,128.97163120567376,129.11347517730496,378.12056737588654,1054.7163120567375,336.45390070921985,416.02836879432624,778.75886524822704,18933]
[]
[]
[]
[]
[]
[]
[]
["HoTOC (Existing Need) Components","Concealed and Overcrowded HH From the Census (2011) Uprated to the (SHS 2013-2015) Estimates","Total Households In Temporary Acommodation at Q12018 (HLN1)","HoTOC Total "]
[]
["Scotland",8000,10933,{"$f":"B130+C130","v":18933}]
["Aberdeen City",361.7021276595745,425,786.70212765957444]
["Aberdeenshire",229.78723404255319,395,624.78723404255322]
["Angus",75.177304964539005,125,200.17730496453902]
["Argyll & Bute",62.411347517730498,125,187.41134751773049]
["Clackmannanshire",73.758865248226954,125,198.75886524822695]
["Dumfries & Galloway",167.3758865248227,160,327.3758865248227]
["Dundee City",299.29078014184398,255,554.29078014184392]
["East Ayrshire",173.04964539007094,75,248.04964539007094]
["East Dunbartonshire",120.56737588652483,185,305.56737588652481]
["East Lothian",112.05673758865248,400,512.05673758865248]
["East Renfrewshire",76.59574468085107,55,131.59574468085106]
["Edinburgh, City of",543.26241134751774,1380,1923.2624113475176]
["Eilean Siar",19.858156028368796,65,84.858156028368796]
["Falkirk",178.72340425531917,185,363.72340425531917]
["Fife",429.78723404255322,510,939.78723404255322]
["Glasgow City",1706.3829787234042,2150,3856.3829787234044]
["Highland",229.78723404255319,610,839.78723404255322]
["Inverclyde",253.90070921985816,50,303.90070921985819]
["Midlothian",123.40425531914894,420,543.40425531914889]
["Moray",104.9645390070922,150,254.96453900709218]
["North Ayrshire",259.57446808510639,220,479.57446808510639,null,null," "]
["North Lanarkshire",848.22695035460993,510,1358.2269503546099]
["Orkney Islands",7.0921985815602842,30,37.092198581560282]
["Perth & Kinross",114.8936170212766,115,229.89361702127661]
["Renfrewshire",231.20567375886526,200,431.20567375886526]
["Scottish Borders",43.971631205673759,85,128.97163120567376]
["Shetland Islands",24.113475177304966,105,129.11347517730496]
["South Ayrshire",163.12056737588654,215,378.12056737588654]
["South Lanarkshire",439.71631205673759,615,1054.7163120567375]
["Stirling",96.453900709219866,240,336.45390070921985]
["West Dunbartonshire",156.02836879432624,260,416.02836879432624]
["West Lothian",273.75886524822698,505,778.75886524822704]

{"sheet":"Temporary Accommodation","index":26,"n_rows":46,"n_cols":36,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["Not Updated as there will be a new Backlog Need Calculation including Temp Accomm, Overcrowding & Concealed and BTS."]
["Total Households In Temporary Accommodation - 10 Year Trend"]
[null,null,null,"Scotland","Aberdeen City","Aberdeenshire","Angus","Argyll & Bute","Clackmannanshire","Dumfries & Galloway","Dundee City","East Ayrshire","East Dunbartonshire","East Lothian","East Renfrewshire","Edinburgh","Eilean Siar","Falkirk","Fife","Glasgow City","Highland","Inverclyde","Midlothian","Moray","North Ayrshire","North Lanarkshire","Orkney","Perth & Kinross","Renfrewshire","Scottish Borders","Shetland","South Ayrshire","South Lanarkshire","Stirling","West Dunbartonshire","West Lothian"]
["YEAR",2002,"as at 31 March",4153,32,74,35,41,55,103,101,16,64,69,9,358,7,57,216,1507,89,34,21,30,132,204,21,27,130,35,59,137,246,72,34,138]
[null,null,"as at 30 June",4420,33,79,30,54,48,119,103,29,70,84,12,379,6,83,211,1524,100,44,171,33,100,196,36,34,142,39,54,123,238,74,51,121]
[null,null,"as at 30 September",4704,41,85,37,78,44,115,100,43,72,68,16,386,12,77,233,1700,109,64,54,25,142,216,33,32,158,54,57,142,245,67,69,130]
[null,null,"as at 31 December",5047,71,94,54,85,54,133,106,55,73,84,11,393,15,131,267,1681,118,60,60,33,168,269,36,51,106,2,63,135,307,71,89,172]
[null,2003,"as at 31 March",5403,80,101,43,118,72,154,131,44,84,86,18,397,15,149,282,1725,145,80,84,36,117,290,35,52,143,6,69,122,316,88,112,209]
[null,null,"as at 30 June",5539,82,107,39,106,78,180,130,50,95,97,23,451,16,133,291,1704,173,87,42,37,128,312,36,50,164,33,76,137,341,69,137,135]
[null,null,"as at 30 September",5994,78,129,44,108,87,181,114,51,80,107,27,474,18,127,322,2007,216,85,39,48,140,309,41,68,170,35,70,165,320,75,131,128]
[null,null,"as at 31 December",6175,62,122,46,122,93,197,120,35,94,100,24,470,24,145,327,2060,185,90,33,54,151,312,35,70,162,33,72,149,322,80,149,237]
[null,2004,"as at 31 March",6445,76,144,53,144,101,188,121,51,112,111,24,510,20,156,352,2024,227,99,14,56,162,317,38,95,185,32,83,159,345,88,158,200]
[null,null,"as at 30 June",6646,79,147,38,152,99,190,151,53,103,155,23,496,29,162,370,1988,259,105,63,46,158,353,48,103,177,34,83,167,337,92,179,207]
[null,null,"as at 30 September",6915,76,154,65,180,111,214,158,61,100,162,29,507,28,162,361,2128,213,120,59,53,154,320,44,130,180,34,90,174,355,102,172,219]
[null,null,"as at 31 December",6952,86,140,55,166,114,202,168,46,111,173,24,461,36,167,349,2183,223,108,88,50,150,359,43,141,161,32,94,168,338,105,180,231]
[null,2005,"as at 31 March",7301,93,164,76,163,114,250,171,71,116,187,31,525,41,175,330,2084,327,97,154,64,146,338,48,142,186,40,96,172,337,113,242,208]
[null,null,"as at 30 June",7342,108,174,107,162,110,247,203,67,101,149,28,502,36,208,326,2218,315,76,89,73,153,247,47,130,162,37,94,193,407,126,234,213]
[null,null,"as at 30 September",7682,109,185,144,193,121,248,213,78,110,177,25,549,40,203,336,2189,279,88,116,72,159,375,48,119,164,35,98,191,405,117,248,248]
[null,null,"as at 31 December",7499,111,187,143,177,113,246,210,70,123,156,22,524,38,191,354,2018,272,89,119,61,166,359,55,143,184,34,94,210,404,132,246,248]
[null,2006,"as at 31 March",7985,122,194,138,199,108,238,198,100,116,188,25,557,48,192,369,2168,316,97,131,101,172,368,60,181,167,46,119,212,432,139,215,269]
[null,null,"as at 30 June",7888,149,200,89,182,109,242,163,119,113,184,29,563,39,215,366,2155,330,87,153,85,161,388,52,171,167,46,113,219,367,140,213,279]
[null,null,"as at 30 September",8111,144,226,102,202,119,238,186,89,116,216,42,608,46,218,378,2126,359,85,185,100,179,419,58,174,141,60,113,217,315,157,207,286]
[null,null,"as at 31 December",8089,122,213,105,200,110,253,168,92,143,175,35,559,50,215,376,2112,372,102,204,79,174,418,57,204,162,77,102,206,319,137,246,302]
[null,2007,"as at 31 March",8577,143,246,103,212,134,262,154,99,122,192,31,595,61,233,430,2094,368,113,310,118,184,437,56,207,166,86,108,234,365,143,245,326]
[null,null,"as at 30 June",8523,146,273,127,213,136,263,155,87,130,180,30,613,50,273,452,1951,413,85,225,115,184,430,51,206,202,91,99,244,387,166,240,306]
[null,null,"as at 30 September",8401,159,248,151,193,128,240,150,82,132,188,33,673,45,264,382,1882,437,73,167,149,188,417,46,207,192,92,103,249,368,181,237,345]
[null,null,"as at 31 December",8633,165,267,124,189,116,250,147,90,155,203,29,684,46,301,422,1959,410,77,160,149,214,434,40,228,177,110,98,233,376,189,240,351]
[null,2008,"as at 31 March",9535,192,292,136,174,104,277,156,107,149,207,38,691,52,334,406,2561,454,91,195,159,246,418,55,267,186,120,73,224,383,187,252,349]
[null,null,"as at 30 June",9749,196,316,144,193,113,284,154,106,149,204,35,715,52,380,419,2511,489,87,290,145,249,444,41,277,201,115,59,220,415,216,255,275]
[null,null,"as at 30 September",9817,210,342,114,198,99,303,155,91,157,225,32,714,53,383,414,2328,544,93,317,160,253,472,40,251,210,87,72,248,412,227,254,359]
[null,null,"as at 31 December",9536,219,355,117,188,99,281,157,118,148,237,32,687,59,422,415,2040,568,92,296,163,244,447,32,260,218,101,69,247,400,223,236,366]
[null,2009,"as at 31 March",10053,216,337,148,181,111,263,185,123,154,261,35,685,59,509,449,2150,612,99,308,184,226,462,31,302,230,89,62,260,436,252,264,370]
[null,null,"as at 30 June",10206,247,341,140,174,118,284,178,124,167,265,32,684,71,464,441,2204,645,90,348,187,210,474,32,289,235,88,71,262,467,241,263,370]
[null,null,"as at 30 September",10343,239,353,113,181,127,296,179,106,176,248,35,693,64,406,449,2186,635,103,382,250,228,505,26,326,241,90,72,251,489,264,261,369]
[null,null,"as at 31 December",10278,258,389,136,173,111,317,179,76,187,268,29,628,64,386,480,2201,645,85,408,229,206,479,32,286,231,91,70,244,467,288,271,364]
[null,2010,"as at 31 March",10729,313,433,134,180,89,307,176,93,179,272,39,661,66,312,483,2214,697,102,464,242,219,503,41,322,208,86,75,266,592,300,276,385]
[null,null,"as at 30 June",11103,352,445,132,172,101,325,202,75,191,275,37,700,69,330,548,2218,768,110,503,225,231,497,61,383,206,82,60,252,591,326,253,383]
[null,null,"as at 30 September",11264,373,459,111,157,105,379,326,75,177,268,42,726,68,329,521,2232,784,104,513,220,224,502,26,387,206,78,74,248,633,287,266,364]
[null,null,"as at 31 December",11095,352,441,122,154,110,255,344,75,151,249,40,656,70,325,563,2212,852,104,509,195,214,507,59,404,194,79,81,246,608,277,267,380]
[null,2011,"as at 31 March",11254,391,451,115,155,123,254,319,69,187,258,35,750,80,296,567,2217,799,98,554,152,230,472,50,396,208,89,97,260,666,299,295,322]
[null,null,"as at 30 June",11159,380,469,121,165,111,249,312,69,178,267,38,757,79,288,664,2210,669,88,510,161,236,475,42,409,214,85,98,257,619,267,284,388]
[null,null,"as at 30 September",11060,371,456,143,163,125,297,328,67,174,273,31,748,78,298,642,2054,663,92,543,140,214,464,43,407,219,86,101,274,648,284,291,343]
[null,null,"as at 31 December",10685,384,461,126,159,125,285,312,59,166,255,35,716,75,300,647,1943,575,81,521,133,227,473,27,399,214,89,106,274,620,262,307,329]
[null,2012,"as at 31 March",10750,401,456,122,156,133,283,311,57,181,266,45,752,82,311,671,1915,575,91,489,139,232,485,49,411,207,91,117,276,628,210,276,332]
[null,null,"as at 30 June",10466,397,433,136,145,139,260,311,51,187,269,39,781,77,293,578,1861,552,85,531,130,236,447,53,427,214,84,122,283,552,212,277,304]
[null,null,"as at 30 September"]

{"sheet":"Rent Data","index":27,"n_rows":64,"n_cols":40,"rows_kept":64,"cut":false,"hidden":false,"merged":[[23,0,24,0],[44,0,45,0],[44,1,45,1],[2,0,3,0],[2,2,2,6],[23,2,23,6],[44,2,44,6],[2,1,3,1],[23,1,24,1]]}
["Private Rents by Bedroom Size - 2016 (Year to End September)"]
["Scottish LHA Rates by Bedroom Size -  Report for April 2016 to March 2017 (effective from April 2016)"]
["Two Bedroom","Count of Rents","Rent per calendar month"]
[null,null,"Mean","Lower Quartile 25%","Median 50% percentile","Upper Quartile 75% ","30% Percentile LHA",null,"Aberdeen City","Aberdeenshire","Angus","Argyll & Bute","Clackmannanshire","Dumfries & Galloway","Dundee City","East Ayrshire","East Dunbartonshire","East Lothian","East Renfrewshire","Edinburgh City","Eilean Siar","Falkirk","Fife","Glasgow City","Highland","Inverclyde","Midlothian","Moray","North Ayrshire","North Lanarkshire","Orkney Islands","Perth & Kinross","Renfrewshire","Scottish Borders","Shetland Islands","South Ayrshire","South Lanarkshire","Stirling","West Dunbartonshire","West Lothian"]
["Aberdeen & Shire",1271,675,750,754.39,800,648.96,{"$f":"E4","v":"Median 50% percentile"},{"$f":"E5","v":754.39},{"$f":"E5","v":754.39},{"$f":"E9","v":545.96},{"$f":"E6","v":524.75},{"$f":"E12","v":529.72},{"$f":"E8","v":446.89},{"$f":"E9","v":545.96},{"$f":"E7","v":463.38},{"$f":"E10","v":635.52},{"$f":"E15","v":830.97},{"$f":"E13","v":695.92},{"$f":"E15","v":830.97},{"$f":"E14","v":560.95000000000005},{"$f":"E12","v":529.72},{"$f":"E11","v":510.77},{"$f":"E13","v":695.92},{"$f":"E14","v":560.95000000000005},{"$f":"E18","v":493.93},{"$f":"E15","v":830.97},{"$f":"E14","v":560.95000000000005},{"$f":"E7","v":463.38},{"$f":"E16","v":475.8},{"$f":"E14","v":560.95000000000005},{"$f":"E17","v":539.95000000000005},{"$f":"E18","v":493.93},{"$f":"E19","v":452.23},{"$f":"E14","v":560.95000000000005},{"$f":"E7","v":463.38},{"$f":"E20","v":500.05},{"$f":"E12","v":529.72},{"$f":"E21","v":498.22},{"$f":"E22","v":577.79999999999995}]
["Argyll and Bute",173,460,500,524.75,575,414.24,{"$f":"G4","v":"30% Percentile LHA"},{"$f":"G5","v":648.96},{"$f":"G5","v":648.96},{"$f":"G9","v":415.4},{"$f":"G6","v":414.24},{"$f":"G12","v":414.24},{"$f":"G8","v":391.24},{"$f":"G9","v":415.4},{"$f":"G7","v":391.24},{"$f":"G10","v":466.12},{"$f":"G15","v":581.72},{"$f":"G13","v":466.12},{"$f":"G15","v":581.72},{"$f":"G14","v":442.88},{"$f":"G12","v":414.24},{"$f":"G11","v":410.24},{"$f":"G13","v":466.12},{"$f":"G14","v":442.88},{"$f":"G18","v":405.04},{"$f":"G15","v":581.72},{"$f":"G14","v":442.88},{"$f":"G7","v":391.24},{"$f":"G16","v":396.24},{"$f":"G14","v":442.88},{"$f":"G17","v":423.76},{"$f":"G18","v":405.04},{"$f":"G19","v":368.2},{"$f":"G14","v":442.88},{"$f":"G7","v":391.24},{"$f":"G20","v":414.24},{"$f":"G12","v":414.24},{"$f":"G21","v":414.24},{"$f":"G22","v":470.76}]
["Ayrshires",716,425,450,463.38,500,391.24]
["Dumfries and Galloway",341,420,450,446.89,475,391.24]
["Dundee and Angus",950,465,530,545.96,600,415.4]
["East Dunbartonshire",144,550,625,635.52,695,466.12]
["Fife",680,450,495,510.77,550,410.24]
["Forth valley",709,450,510,529.72,595,414.24]
["Greater Glasgow",2199,550,650,695.92,795,466.12]
["Highland & Islands",733,500,550,560.95000000000005,625,442.88]
["Lothian",1776,700,800,830.97,925,581.72]
["North Lanarkshire",505,425,475,475.8,525,396.24]
["Perth & Kinross",424,495,525,539.95000000000005,595,423.76]
["Renfrewshire/Inverclyde",583,425,475,493.93,550,405.04]
["Scottish Borders",303,400,450,452.23,495,368.2]
["South Lanarkshire",489,450,475,500.05,550,414.24]
["West Dunbartonshire",197,450,475,498.22,550,414.24]
["West Lothian",385,550,575,577.79999999999995,600,470.76]
[]
["Three Bedroom","Count of Rents","Rent per calendar month"]
[null,null,"Mean","Lower Quartile 25%","Median 50% Percentile","Upper Quartile 75% ","30% Percentile LHA",null,"Aberdeen City","Aberdeenshire","Angus","Argyll & Bute","Clackmannanshire","Dumfries & Galloway","Dundee City","East Ayrshire","East Dunbartonshire","East Lothian","East Renfrewshire","Edinburgh City","Eilean Siar","Falkirk","Fife","Glasgow City","Highland","Inverclyde","Midlothian","Moray","North Ayrshire","North Lanarkshire","Orkney Islands","Perth & Kinross","Renfrewshire","Scottish Borders","Shetland Islands","South Ayrshire","South Lanarkshire","Stirling","West Dunbartonshire","West Lothian"]
["Aberdeen & Shire",412,800,900,930.15,1050,739.76,{"$f":"E25","v":"Median 50% Percentile"},{"$f":"E26","v":930.15},{"$f":"E26","v":930.15},{"$f":"E30","v":701.64},{"$f":"E27","v":665.89},{"$f":"E33","v":677.94},{"$f":"E29","v":513.91},{"$f":"E30","v":701.64},{"$f":"E28","v":578.84},{"$f":"E31","v":859.19},{"$f":"E36","v":1111.6400000000001},{"$f":"E34","v":915.07},{"$f":"E36","v":1111.6400000000001},{"$f":"E35","v":671.75},{"$f":"E33","v":677.94},{"$f":"E32","v":617},{"$f":"E34","v":915.07},{"$f":"E35","v":671.75},{"$f":"E39","v":643.1},{"$f":"E36","v":1111.6400000000001},{"$f":"E35","v":671.75},{"$f":"E28","v":578.84},{"$f":"E37","v":564.39},{"$f":"E35","v":671.75},{"$f":"E38","v":699.52},{"$f":"E39","v":643.1},{"$f":"E40","v":545.97},{"$f":"E35","v":671.75},{"$f":"E28","v":578.84},{"$f":"E41","v":636.58000000000004},{"$f":"E33","v":677.94},{"$f":"E42","v":575.4},{"$f":"E43","v":690.52}]
["Argyll and Bute",85,550,650,665.89,750,481.16,{"$f":"G25","v":"30% Percentile LHA"},{"$f":"G26","v":739.76},{"$f":"G26","v":739.76},{"$f":"G30","v":512.76},{"$f":"G27","v":481.16},{"$f":"G33","v":506.28},{"$f":"G29","v":433.04},{"$f":"G30","v":512.76},{"$f":"G28","v":460.28},{"$f":"G31","v":641.52},{"$f":"G36","v":745.88},{"$f":"G34","v":549.24},{"$f":"G36","v":745.88},{"$f":"G35","v":507.68},{"$f":"G33","v":506.28},{"$f":"G32","v":481.16},{"$f":"G34","v":549.24},{"$f":"G35","v":507.68},{"$f":"G39","v":506.28},{"$f":"G36","v":745.88},{"$f":"G35","v":507.68},{"$f":"G28","v":460.28},{"$f":"G37","v":456.92},{"$f":"G35","v":507.68},{"$f":"G38","v":549.24},{"$f":"G39","v":506.28},{"$f":"G40","v":437.24},{"$f":"G35","v":507.68},{"$f":"G28","v":460.28},{"$f":"G41","v":507.68},{"$f":"G33","v":506.28},{"$f":"G42","v":460.28},{"$f":"G43","v":535.4}]
["Ayrshires",341,495,550,578.84,650,460.28]
["Dumfries and Galloway",206,450,500,513.91,550,433.04]
["Dundee and Angus",335,600,700,701.64,795,512.76]
["East Dunbartonshire",105,695,795,859.19,985,641.52]
["Fife",434,520,575,617,695,481.16]
["Forth valley",286,545,650,677.94,750,506.28]
["Greater Glasgow",566,600,800,915.07,1170,549.24]
["Highland & Islands",361,575,650,671.75,765,507.68]
["Lothian",613,860,1100,1111.6400000000001,1300,745.88]
["North Lanarkshire",215,495,550,564.39,600,456.92]
["Perth & Kinross",138,600,675,699.52,795,549.24]
["Renfrewshire/Inverclyde",237,525,650,643.1,750,506.28]
["Scottish Borders",175,475,525,545.97,600,437.24]
["South Lanarkshire",199,550,625,636.58000000000004,695,507.68]
["West Dunbartonshire",68,475,562.5,575.4,650,460.28]
["West Lothian",131,600,675,690.52,775,535.4]
[]
["Two & three Bedroom combined","Count of Rents","Rent per calendar month"]
[null,null,"Mean","Lower Quartile 25%","Median 50% percentile","Upper Quartile 75% ","30% Percentile LHA",null,"Aberdeen City","Aberdeenshire","Angus","Argyll & Bute","Clackmannanshire","Dumfries & Galloway","Dundee City","East Ayrshire","East Dunbartonshire","East Lothian","East Renfrewshire","Edinburgh City","Eilean Siar","Falkirk","Fife","Glasgow City","Highland","Inverclyde","Midlothian","Moray","North Ayrshire","North Lanarkshire","Orkney Islands","Perth & Kinross","Renfrewshire","Scottish Borders","Shetland Islands","South Ayrshire","South Lanarkshire","Stirling","West Dunbartonshire","West Lothian"]
["Aberdeen & Shire",1683,695,775,797.42,875,{"$f":"(G5+G26)/2","v":694.36},{"$f":"E46","v":"Median 50% percentile"},{"$f":"E47","v":797.42},{"$f":"E47","v":797.42},{"$f":"E51","v":586.54},{"$f":"E48","v":571.25},{"$f":"E54","v":572.32000000000005},{"$f":"E50","v":472.13},{"$f":"E51","v":586.54},{"$f":"E49","v":500.63},{"$f":"E52","v":729.84},{"$f":"E57","v":902.99},{"$f":"E55","v":740.78},{"$f":"E57","v":902.99},{"$f":"E56","v":597.51},{"$f":"E54","v":572.32000000000005},{"$f":"E53","v":552.15},{"$f":"E55","v":740.78},{"$f":"E56","v":597.51},{"$f":"E60","v":537.04},{"$f":"E57","v":902.99},{"$f":"E56","v":597.51},{"$f":"E49","v":500.63},{"$f":"E58","v":502.26},{"$f":"E56","v":597.51},{"$f":"E59","v":579.14},{"$f":"E60","v":537.04},{"$f":"E61","v":486.55},{"$f":"E56","v":597.51},{"$f":"E49","v":500.63},{"$f":"E62","v":539.54},{"$f":"E54","v":572.32000000000005},{"$f":"E63","v":518.03},{"$f":"E64","v":606.41}]
["Argyll and Bute",258,475,550,571.25,650,{"$f":"(G6+G27)/2","v":447.70000000000005},{"$f":"G46","v":"30% Percentile LHA"},{"$f":"G47","v":694.36},{"$f":"G47","v":694.36},{"$f":"G51","v":464.08},{"$f":"G48","v":447.70000000000005},{"$f":"G54","v":460.26},{"$f":"G50","v":412.14},{"$f":"G51","v":464.08},{"$f":"G49","v":425.76},{"$f":"G52","v":553.81999999999994},{"$f":"G57","v":663.8},{"$f":"G55","v":507.68},{"$f":"G57","v":663.8},{"$f":"G56","v":475.28},{"$f":"G54","v":460.26},{"$f":"G53","v":445.70000000000005},{"$f":"G55","v":507.68},{"$f":"G56","v":475.28},{"$f":"G60","v":455.65999999999997},{"$f":"G57","v":663.8},{"$f":"G56","v":475.28},{"$f":"G49","v":425.76},{"$f":"G58","v":426.58000000000004},{"$f":"G56","v":475.28},{"$f":"G59","v":486.5},{"$f":"G60","v":455.65999999999997},{"$f":"G61","v":402.72},{"$f":"G56","v":475.28},{"$f":"G49","v":425.76},{"$f":"G62","v":460.96000000000004},{"$f":"G54","v":460.26},{"$f":"G63","v":437.26},{"$f":"G64","v":503.08}]
["Ayrshires",1057,425,475,500.63,550,425.76]
["Dumfries and Galloway",547,425,450,472.13,500,412.14]
["Dundee and Angus",1285,480,560,586.54,660,464.08]
["East Dunbartonshire",249,595,695,729.84,800,553.81999999999994]
["Fife",1114,475,525,552.15,600,445.70000000000005]
["Forth valley",995,450,550,572.32000000000005,650,460.26]
["Greater Glasgow",2765,550,675,740.78,825,507.68]
["Highland & Islands",1094,510,580,597.51,650,475.28]
["Lothian",2389,725,850,902.99,995,663.8]
["North Lanarkshire",720,450,495,502.26,550,426.58000000000004]
["Perth & Kinross",562,500,550,579.14,650,486.5]
["Renfrewshire/Inverclyde",820,450,500,537.04,600,455.65999999999997]
["Scottish Borders",478,420,475,486.55,550,402.72]
["South Lanarkshire",688,450,525,539.54,595,460.96000000000004]
["West Dunbartonshire",265,450,495,518.03,575,437.26]
["West Lothian",516,550,595,606.41,650,503.08]

{"sheet":"PriceDataZone","index":28,"n_rows":139,"n_cols":14,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["Mean and Median House Price by HMA Using RoS 2017 Data"]
[null,"Geographies (LA, HMA, HMA Sub-Areas and National Park Areas ","MEAN","MEDIAN"]
[null,"Aberdeen HMA",225015.40352787456,195000]
[null,"Alloa HMA",126023.52644787646,109997.5]
[null,"Annan HMA",133131.96734693876,120000]
[null,"Arran HMA",208300.5376344086,205000]
[null,"Ayr HMA",161213.73051903115,138750]
[null,"Badenoch & Strathspey HMA",197698.26905829596,175000]
[null,"Buckie HMA",134498.43980694978,120000]
[null,"Bute HMA",106643.11340206186,80000]
[null,"Cairngorms National Park HMA",205923.07692307694,156500]
[null,"Caithness HMA",111861.50276243094,97750]
[null,"CEC",248041.00224538179,195000]
[null,"Central Mainland HMA",167499.6857142857,157000]
[null,"Coll & Tiree HMA",172307.69230769231,140000]
[null,"Cowal HMA",144369.45192307694,130000]
[null,"Cummnock HMA",109291.62170087977,91000]
[null,"Cupar & North West Fife HMA",183562.30414746545,159750]
[null,"Dollar HMA",288961.66666666669,251000]
[null,"Doon Valley HMA",99442.61538461539,75000]
[null,"Dumfries HMA",140843.55512325832,127000]
[null,"East Angus HMA",148012.4350681199,130000]
[null,"East Dunbartonshire Council HMA",226601.81845238095,195000]
[null,"East Mainland",182194.91228070174,170000]
[null,"East Renfrewshire Council HMA",248624.58375080282,220000]
[null,"East Ross HMA",154030.54406130267,145000]
[null,"ELC01",167878.05668711654,144000]
[null,"ELC02",356083.47864768683,319000]
[null,"ELC03",236276.05825242717,182000]
[null,"ELC04",211440.65384615384,171250]
[null,"Elgin HMA",161342.65758293838,152887.5]
[null,"Eskdale HMA",101093.13513513513,85000]
[null,"Falkirk HMA",137233.49687369738,117000]
[null,"FC01",144893.54788669065,130550]
[null,"FC02",122390.4761332729,98750]
[null,"Forres HMA",157757.75770925111,145000]
[null,"Garnock Valley HMA",109132.43720930233,94000]
[null,"Girvan & South Carrick HMA",118787.9477124183,85000]
[null,"Glasgow City Council HMA",149605.31766538724,125000]
[null,"Greater Dundee HMA",151760.70284038392,135000]
[null,"Greater Perth HMA",175442.7124497992,152000]
[null,"Helensborough & Lomond  HMA",181222.89052631578,158000]
[null,"Highland Perthshire HMA",235723.08173076922,212050]
[null,"Hillsfoot HMA",130022.60617760618,120500]
[null,"Inverclyde Council HMA",136753.47076923077,106000]
[null,"Inverness HMA",175708.49530239101,158925]
[null,"Irvine/  Kilwinning HMA",97640.879154078546,83000]
[null,"Islay, Jura & Colonsay HMA",168166.66666666666,135500]
[null,"Isles",109709.85245901639,100000]
[null,"Keith HMA",161178.55681818182,158625]
[null,"Kilmarnock & Loudoun HMA",128725.62520729685,112312.5]
[null,"Kinross HMA",212453.49785407726,187500]
[null,"Kintyre HMA",110647.68817204301,93000]
[null,"Kirkwall",135950.60747663552,120000]
[null,"Lerwick & Bressay  HMA",171189,156927.5]
[null,"Lochaber HMA",171569.01428571428,150000]
[null,"Lorn & Inner Isles HMA",185727.0625,155000]
[null,"MC01",196075.30977734755,168000]
[null,"MC02",184928.93855696204,152527]
[null,"MC03",219926.83333333334,199000]
[null,"Mid Argyll HMA",152760.71428571429,124000]
[null,"Mid Galloway HMA",122571.99253731343,109250]
[null,"Mid Ross HMA",190358.15561959654,174000]
[null,"Mull & Iona HMA",188029.41176470587,165000]
[null,"Nairn HMA",191987.69024793388,176250]
[null,"National Park HMA",209906.69354838709,165600]
[null,"North Angus HMA",145633.75916230367,125000]
[null,"North Coast HMA",144391.8891213389,120000]
[null,"North Isles, Whalsay & Skerries  HMA",98614.65,75000]
[null,"North Lanarkshire Council HMA",126143.41534075103,105200.5]
[null,"North Mainland  HMA",134461.1,129500]
[null,"Renfrewshire Council HMA",140366.2080443828,120000]
[null,"Rural HMA",180965.07410677618,160000]
[null,"SBC01",160448.67091108669,132500]
[null,"SBC02",184966.6737160121,163000]
[null,"SBC03",215495.51653579675,200000]
[null,"SBC04",209622.72727272726,190000]
[null,"Siar Rural HMA",148801,126500]
[null,"Skye & Lochalsh HMA",193875.65296803653,190000]
[null,"South Lanarkshire Council HMA",144309.05280460243,117500]
[null,"South Mainland  HMA",180000,179504.11764705883]
[null,"Speyside HMA",164487.49572649572,150000]
[null,"St Andrews and North East Fife HMA",256357.16969696971,207000]
[null,"Stewarty HMA",177299.88857142857,153250]
[null,"Stirling Core HMA",176414.39336633665,135250]
[null,"Stirling Rural HMA",259966.73054393305,225000]
[null,"Stornoway HMA",121955.859375,111750]
[null,"Stranraer HMA",116817.48768472906,102500]
[null,"Strathearn HMA",237583.04694835682,199761]
[null,"Strathmore & Glens HMA",173341.56129032257,150125]
[null,"Stromness Parish",136758.92857142858,126250]
[null,"Sutherland HMA",148447.94660194175,135000]
[null,"Three Towns HMA",116670.52790697674,100302.5,null,null,null,null,{"$f":"I89*137/120","v":0},{"$f":"J89*137/120","v":0},0,0,0,0]
[null,"West Angus HMA",158970.22440087146,150000,null,null,null,null,{"$f":"I90*137/120","v":0},0,0,0,0,0]
[null,"West Dunbartonshire Council HMA",115554.95264116576,96000]
[null,"West Mainland",156873.54411764705,150000]
[null,"West Mainland HMA",161661.27777777778,147500]
[null,"West Ross HMA",187078.76027397261,174000]
[null,"WLC01",168753.88063844552,140000]
[null,"WLC02",146504.95450145207,130000]
[null,"WLC03",222801.07762557079,190000]
[null,"Polmont & Rural South",151116.2870825305,137000]
[null,"Falkirk HMA",115206.08459933221,93616.666666666672,null,null,null,null,"Polmont & Rural South","Falkirk HMA","Denny & Bonnybridge","Bo'ness","Grangemouth","Stenhousemuir Larbert & Rural North"]
[null,"Denny & Bonnybridge",125330.56736103482,100181.25]
[null,"Bo'ness",121862.28868760065,102750]
[null,"Grangemouth",94129.555737704912,85625]
[null,"Stenhousemuir Larbert & Rural North",191411.90606499356,147432.54999999999,null,null,null,"Note: LA values cut and pasted from Average Summary and Median Summary"]
[null,{"$f":"'Average Summary'!A6","v":"Aberdeen City"},202675.51921132457,169183.51870576339,"AberdeenCity",202675.51921132457,169183.51870576339]
[null,{"$f":"'Average Summary'!A7","v":"Aberdeenshire"},216816.49220272904,200406.18908382067,"Aberdeenshire",216816.49220272904,200406.18908382067]
[null,{"$f":"'Average Summary'!A8","v":"Angus"},155921.71248246843,141658.25151940159,"Angus",155921.71248246843,141658.25151940159]
[null,{"$f":"'Average Summary'!A9","v":"Argyll and Bute"},158116.24656026418,132026.94331315355,"ArgyllBute",158116.24656026418,132026.94331315355]
[null,{"$f":"'Average Summary'!A10","v":"Clackmannanshire"},145257.16587112172,122200.47732696898,"Clackmannanshire",145257.16587112172,122200.47732696898]
[null,{"$f":"'Average Summary'!A11","v":"Dumfries and Galloway"},137612.13884430178,122166.53290529695,"DumfriesGalloway",137612.13884430178,122166.53290529695]
[null,{"$f":"'Average Summary'!A12","v":"Dundee City"},137609.38510051242,117487.69806858494,"DundeeCity",137609.38510051242,117487.69806858494]
[null,{"$f":"'Average Summary'!A13","v":"East Ayrshire"},124026.74654377881,101831.79723502304,"EastAyrshire",124026.74654377881,101831.79723502304]
[null,{"$f":"'Average Summary'!A14","v":"East Dunbartonshire"},239829.96184738955,205723.93323293174,"EastDunbartonshire",239829.96184738955,205723.93323293174]
[null,{"$f":"'Average Summary'!A15","v":"East Lothian"},234362.09431345353,189132.10818307905,"EastLothian",234362.09431345353,189132.10818307905]
[null,{"$f":"'Average Summary'!A16","v":"East Renfrewshire"},253691.62816901409,227640.72676056338,"EastRenfrewshire",253691.62816901409,227640.72676056338]
[null,{"$f":"'Average Summary'!A17","v":"Edinburgh, City of"},249654.42096748098,208113.92857142858,"Edinburgh",249654.42096748098,208113.92857142858]
[null,{"$f":"'Average Summary'!A18","v":"Eilean Siar"},139655.73917421955,118514.43437395099,"EileanSiar",139655.73917421955,118514.43437395099]
[null,{"$f":"'Average Summary'!A19","v":"Falkirk"},155137.62510897993,131492.29875036326,"Falkirk",155137.62510897993,131492.29875036326]
[null,{"$f":"'Average Summary'!A20","v":"Fife"},155950.7707379135,132296.6929601357,"Fife",155950.7707379135,132296.6929601357]
[null,{"$f":"'Average Summary'!A21","v":"Glasgow City"},172065.92939419794,155514.50511945391,"GlasgowCity",172065.92939419794,155514.50511945391]
[null,{"$f":"'Average Summary'!A22","v":"Highland"},128500.20418410042,101087.44769874477,"Highland",128500.20418410042,101087.44769874477]
[null,{"$f":"'Average Summary'!A23","v":"Inverclyde"},202913.87246852764,173580.13902572522,"Inverclyde",202913.87246852764,173580.13902572522]
[null,{"$f":"'Average Summary'!A24","v":"Midlothian"},162605.94850789936,147062.31714452896,"Midlothian",162605.94850789936,147062.31714452896]
[null,{"$f":"'Average Summary'!A25","v":"Moray"},109666.07216494845,95777.706185567004,"Moray",109666.07216494845,95777.706185567004]
[null,{"$f":"'Average Summary'!A26","v":"North Ayrshire"},123877.8697167756,97228.32244008714,"NorthAyrshire",123877.8697167756,97228.32244008714]
[null,{"$f":"'Average Summary'!A27","v":"North Lanarkshire"},126870.52758936756,107569.02199816682,"NorthLanarkshire",126870.52758936756,107569.02199816682]
[null,{"$f":"'Average Summary'!A28","v":"Orkney Islands"},143693.15116279069,137842.1534883721,"OrkneyIslands",143693.15116279069,137842.1534883721]
[null,{"$f":"'Average Summary'!A29","v":"Perth and Kinross"},198677.57138179438,170405.28814669285,"PerthKinross",198677.57138179438,170405.28814669285]
[null,{"$f":"'Average Summary'!A30","v":"Renfrewshire"},140855.66888829647,121539.94001599573,"Renfrewshire",140855.66888829647,121539.94001599573]
[null,{"$f":"'Average Summary'!A31","v":"Scottish Borders"},186376.36308411215,154012.05887850467,"ScottishBorders",186376.36308411215,154012.05887850467]
[null,{"$f":"'Average Summary'!A32","v":"Shetland Islands"},167060.35643564357,158954.73927392738,"ShetlandIslands",167060.35643564357,158954.73927392738]
[null,{"$f":"'Average Summary'!A33","v":"South Ayrshire"},160664.21269982238,136503.31216696269,"SouthAyrshire",160664.21269982238,136503.31216696269]
[null,{"$f":"'Average Summary'!A34","v":"South Lanarkshire"},149108.55218187367,122751.29905401282,"SouthLanarkshire",149108.55218187367,122751.29905401282]
[null,{"$f":"'Average Summary'!A35","v":"Stirling"},191662.66940339358,153257.79967159277,"Stirling",191662.66940339358,153257.79967159277]
[null,{"$f":"'Average Summary'!A36","v":"West Dunbartonshire"},116771.64285714286,95075.762150220908,"WestDunbartonshire",116771.64285714286,95075.762150220908]
[null,{"$f":"'Average Summary'!A37","v":"West Lothian"},163356.68083795439,137044.20517560074,"WestLothian",163356.68083795439,137044.20517560074]

{"sheet":"Volumes Summary","index":29,"n_rows":39,"n_cols":41,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,33,3,36],[3,37,3,40],[3,1,3,4],[3,5,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,3,24],[3,25,3,28],[3,29,3,32]]}
["Registers of Scotland - Residential Property"]
["Volume House Sales, by Quarter, for 40 Quarters or 10 Years"]
["Financial Years. £20,000 to £1m",null,null,null,null," "]
[null,"2008 - 2009",null,null,null,"2009 - 2010",null,null,null,"2010 - 2011",null,null,null,"2011 - 2012",null,null,null,"2012- 2013",null,null,null,"2013-2014",null,null,null,"2014- 2015",null,null,null,"2015-2016",null,null,null,"2016- 2017",null,null,null,"2017-2018"]
[null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
["Aberdeen City",1538,1403,1043,703,941,1266,1168,915,1155,1276,1185,757,1041,1343,1220,861,1135,1383,1250,869,1401,1676,1578,935,1375,1523,1447,920,1320,1408,1261,813,1054,1034,1050,728,1167,1040,1054,695]
["Aberdeenshire",1558,1239,1134,649,965,1234,1231,823,1086,1213,1289,686,1124,1239,1177,737,1166,1204,1235,822,1267,1549,1569,1072,1541,1662,1517,995,1257,1397,1396,881,1056,1043,1086,821,1107,1121,1171,705]
["Angus",798,586,430,242,309,403,436,311,428,460,404,257,348,418,371,249,379,370,392,272,444,484,555,393,531,532,530,320,519,545,568,391,509,537,560,375,564,550,602,423]
["Argyll and Bute",489,463,341,206,261,390,365,232,316,416,377,257,313,389,400,259,327,393,349,256,332,370,407,286,379,416,486,279,371,401,493,333,449,425,487,367,485,506,496,330]
["Clackmannanshire",346,245,163,93,130,169,183,140,140,175,155,114,132,149,167,117,163,150,145,129,177,212,242,160,218,230,232,156,241,211,240,172,234,281,274,204,208,242,235,153]
["Dumfries and Galloway",679,561,456,316,370,486,505,378,502,525,518,348,432,514,519,334,437,450,488,353,420,589,610,374,506,520,529,396,509,580,611,453,557,574,659,461,613,698,705,476]
["Dundee City",753,698,408,296,435,572,542,398,492,549,588,284,423,572,503,338,475,555,508,357,509,606,634,416,605,586,576,385,583,646,692,501,688,703,712,519,660,675,716,486]
["East Ayrshire",733,536,391,252,319,356,420,296,331,377,355,300,364,337,383,286,343,350,397,260,336,430,493,333,418,487,469,286,428,518,542,410,514,500,582,396,609,604,587,370]
["East Dunbartonshire",631,506,373,180,274,364,415,256,296,453,340,208,295,408,437,268,363,451,465,304,418,464,543,354,502,598,528,352,450,575,574,365,463,560,523,433,504,585,529,374]
["East Lothian",552,428,361,193,286,360,383,255,380,407,369,239,290,384,351,263,395,369,409,237,395,473,475,304,435,534,459,296,463,533,554,362,458,537,558,410,607,644,565,347]
["East Renfrewshire",494,412,351,168,276,362,356,231,322,370,343,201,274,405,331,238,302,364,418,257,373,501,483,305,434,462,445,337,460,520,541,285,459,518,473,321,473,478,508,316]
["Edinburgh, City of",3077,2629,1902,1212,1610,2180,2120,1459,2083,2316,2008,1305,1879,2215,2086,1544,2034,2179,2186,1639,2255,2886,2970,1995,2947,3221,2909,2049,2927,3445,3459,2441,3122,3293,3305,2244,3262,3526,3326,2248]
["Eilean Siar",964,765,567,327,431,493,530,385,541,561,526,386,478,542,594,418,568,562,576,426,592,652,714,551,701,752,698,454,745,778,791,529,737,776,895,630,798,829,779,573]
["Falkirk",2101,1659,1199,740,1089,1382,1456,1045,1319,1458,1349,898,1223,1442,1353,903,1286,1331,1382,1047,1325,1671,1761,1163,1670,1788,1600,1061,1666,1776,1917,1221,1590,1778,1902,1268,1838,2008,1812,1224]
["Fife",3805,3149,2246,1433,1905,2330,2440,1603,2119,2341,2159,1458,1783,2243,2048,1570,1899,2188,2058,1659,2188,2603,2596,1991,2581,2993,2789,2019,3001,3217,3288,2380,3064,3124,3115,2477,2924,3357,3297,2212]
["Glasgow City",1205,981,877,552,729,941,993,727,890,947,904,544,673,839,892,568,739,818,922,584,793,1077,1062,779,998,1180,1108,675,979,1068,1212,836,1101,1194,1326,883,1130,1272,1340,946]
["Highland",496,360,258,199,219,302,315,209,262,251,253,161,237,266,297,181,260,217,217,195,261,274,319,229,281,272,284,220,267,315,315,261,305,334,336,292,322,329,303,241]
["Inverclyde",454,421,370,184,213,238,260,205,227,294,292,167,217,239,263,155,258,291,312,248,323,380,437,324,400,446,414,225,394,495,522,323,448,589,533,356,480,481,536,330]
["Midlothian",474,398,338,211,305,371,405,243,377,471,349,212,281,302,380,234,369,369,394,253,344,417,415,347,453,496,475,287,461,474,453,360,432,482,476,359,437,487,474,311]
["Moray",98,56,70,56,54,59,48,53,57,64,71,59,77,93,47,55,53,61,61,50,61,61,82,52,80,72,76,45,80,87,107,73,96,89,87,87,98,117,101,72]
["North Ayrshire",704,554,466,318,375,403,464,354,445,492,474,307,410,465,451,356,412,497,538,373,458,493,541,386,474,550,529,344,498,577,611,437,588,604,605,455,599,633,663,400]
["North Lanarkshire",1916,1373,1100,653,812,915,1035,787,940,906,900,734,816,933,1007,762,979,954,1051,732,969,1147,1262,843,1267,1196,1319,833,1335,1323,1500,1096,1433,1294,1520,1085,1363,1433,1600,1059]
["Orkney Islands",105,92,85,61,54,78,78,58,84,91,73,59,71,87,58,66,64,61,84,58,62,79,106,60,84,96,103,44,86,90,116,105,84,106,113,66,102,118,132,78]
["Perth and Kinross",846,749,534,316,413,581,625,416,580,631,631,338,470,595,603,406,491,513,572,411,527,642,709,512,712,751,724,516,694,807,836,542,736,815,852,591,758,903,849,544]
["Renfrewshire",1193,857,644,390,545,640,632,435,569,596,591,394,502,526,561,385,518,581,594,444,613,701,821,585,759,810,789,544,787,850,948,696,891,1005,1100,737,992,1027,1024,708]
["Scottish Borders",611,515,425,256,329,399,401,304,386,431,408,267,310,406,352,264,344,318,397,311,376,412,526,342,442,504,469,322,437,536,550,373,478,533,582,438,512,620,626,382]
["Shetland Islands",82,89,93,53,61,73,71,32,51,76,72,73,73,76,88,54,56,83,96,55,81,96,79,64,75,100,82,53,78,97,77,57,78,81,90,69,71,89,90,53]
["South Ayrshire",608,527,405,277,373,449,475,299,449,510,445,275,370,489,476,310,392,479,438,314,399,543,515,391,535,547,547,331,481,622,575,433,587,571,629,438,589,622,666,375]
["South Lanarkshire",1847,1260,970,622,820,1141,1240,899,1086,1154,1201,755,1009,1218,1220,850,1123,1175,1144,773,1130,1289,1417,1111,1483,1444,1461,990,1449,1589,1654,1139,1518,1637,1742,1183,1712,1697,1850,1295]
["Stirling",447,387,277,183,264,333,356,251,315,394,391,189,312,353,391,243,322,352,336,239,292,427,473,322,373,480,405,315,427,534,442,336,435,498,462,305,443,534,500,350]
["West Dunbartonshire",459,306,210,155,184,245,260,189,261,288,224,176,233,260,288,188,266,232,252,190,256,326,346,216,327,335,365,241,377,372,374,260,327,331,386,266,374,358,395,231]
["West Lothian",961,732,515,292,400,555,564,442,467,534,514,371,463,513,505,404,530,512,591,390,509,647,753,589,713,735,765,464,797,892,888,572,846,870,850,660,807,974,884,581]
["Total",{"$f":"SUM(B6:B37)+B39","v":31066},{"$f":"SUM(C6:C37)+C39","v":25042},19240,11799,16231,20095,21498,14664,19006,21075,19791,12798,16948,20291,19828,13867,18448,19813,20282,14507,19887,24178,25493,17784,24299,26318,25130,16754,24567,27279,28107,19438,25440,26721,27870,19924,26622,28557,28415,18894]
["Unallocated",42,106,238,11,480,25,726,34,50,48,33,19,25,31,9,1,null,1,25,0,1,1,0,0,0,0,1,0,null,1,0,2,103,5,0,0,14,0,0,6]

{"sheet":"Value Summary","index":30,"n_rows":39,"n_cols":41,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,33,3,36],[3,37,3,40],[3,1,3,4],[3,5,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20],[3,21,3,24],[3,25,3,28],[3,29,3,32]]}
["Registers of Scotland - Residential Property"]
["Total Value House Sales, by Quarter, for 40 Quarters or 10 Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Years."]
["Financial Years. £20,000 to £1m",null,null,null,null," "]
[null,"2008 - 2009",null,null,null,"2009 - 2010",null,null,null,"2010 - 2011",null,null,null,"2011 - 2012",null,null,null,"2012- 2013",null,null,null,"2013-2014",null,null,null,"2014- 2015",null,null,null,"2015-2016",null,null,null,"2016- 2017",null,null,null,"2017-2018"]
[null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
["Aberdeen City",267056674,247426072.53,178037525.44999999,112595680.19,153860481.75,221509195.81,205282380,155739900.78,204285538.41999999,242219536.55000001,219281986.58000001,135551441,190225962.75,255238605,227953362,155417676.94,204800123.55000001,264231913.65000001,244592850.27000001,155026018,263177027.83000001,352172139.14999998,327501811.67000002,192465487.83000001,282583258.75,336592076.86000001,316608988.42000002,210448416.41,296130036.66000003,305611940,271695892,158678425,223093350,207747958,215434438,140890028,235782008,211331207,213781111,133225945]
["Aberdeenshire",307819079.47000003,246924071.06,220380221.81,118498634.86,178107110.28,238672425.5,244497629,152435500.59999999,215329227.84999999,249035614.49000001,270626439.13,131004008.23,233808883.80000001,271515018.89999998,236426625.30000001,146866561.77000001,237985914.84,252655713.62,254244039.59999999,164180146.12,272701340.29000002,341750742.13999999,347159908.72000003,227813237.86000001,347516707.97000003,387194011.04000002,351557535.93000001,242363904.40000001,296140836.56999999,316738139.58999997,323855754.08999997,187584865,222027754,224580397,226981086,167936505,238260638,235323648,248294093,151932762]
["Angus",115983557.56999999,87385396,65842819.5,31880776,42101721,56610276.969999999,63547991,43326124,63729134.590000004,65647514,58112164.399999999,36594974.869999997,47247812,61359430.789999999,53989094,34966359,52818307.799999997,52009148,60152691.259999998,36699340,61624509,71175514,83006737,58307075,82108672.799999997,86384591.859999999,81030122.060000002,48941086,80351954,84499341,90369818,58857381,82765886,87184630,92145029,58147699,89477428,91450906,94440510,67904412]
["Argyll and Bute",71083076.760000005,71954728.189999998,51282289.25,28489157,37711138,61524565,54305235,38100154,46404847,66406503,57912970.590000004,40218360.549999997,46694993,63945024.479999997,57797791.640000001,38836722,51035469.479999997,56252689,51261149.75,37168683.659999996,45736303.5,53734721,65209621,38744291,59149113,62436126,75327804,44105095,56353776,64094992,73753795,48714489,68131420,64899775,79808880,54609486,73209256,80141800,79336678,54754249]
["Clackmannanshire",45096186,34727472,21472052,10729933,17354939,22875755,25018805,17235331,17429325,25449021,18282389,12900748,16833944,20470000,19584031,13420495.48,21472131,22338070,16794620.43,13921558,20607463,27979227,30210414,19613690,29084040,32392848,29938142,20631419,31923028.260000002,30447347,31044397,21071335,28996479,38250642,38897296,26800658,26592362,38226365,30106120,22014170]
["Dumfries and Galloway",96788303.5,83179527,65416845,41971524.600000001,47400513,66185386.659999996,70914358,52257926.960000001,68519950.969999999,75621698.599999994,71108565.25,47429257.93,58076146.950000003,71481932.900000006,69217834.950000003,45582828.340000004,62260441,62712823.549999997,62837839.5,47282608.280000001,52838815.899999999,81516781,79875504.989999995,45725779.380000003,66311695,72308215,76456473,53183214,70616346,81894366,79880510,60623770,72039365,77900096,95731101,61088364,81074129,98163846,102603111,70182697]
["Dundee City",94322275.219999999,85987696.5,47462361,36156434.82,52798964,72204156.170000002,72465050,48950250.490000002,61337690.229999997,69560968.150000006,73355338.349999994,32954826,51763209.789999999,69487004,65701397,40488503,58068341,70817993.980000004,64669811.600000001,42817319.200000003,64064467.460000001,78957996.640000001,80883359,50703865,77042743,75568482.650000006,72880450.25,49648926,75423234.5,84597940.870000005,92986156,61270804,87139200,98012702,98603711,65575546,87527312,93166118,102846034,59571856]
["East Ayrshire",92202675,71448456.040000007,48905216,28498613,36879361.770000003,42938378.159999996,49620317,31831282.829999998,37436987,44868489.659999996,42637181.060000002,32081648.07,44176736.75,40937107,45618491.289999999,32455117.68,38040975,37813908.329999998,42912051,27051825,33696111,49106800,50996994,33353118,44719973,56513219,49710203.5,31925079.120000001,49794370,60423257,63572617,46921630,56309415,60397334,69605086,42688378,74129438,75508871,76811353,45853668]
["East Dunbartonshire",123825954.56,106602613.59999999,76969952.010000005,34973768.789999999,50244364.75,70077740.829999998,81456151,45319841,54527623.460000001,95952006.159999996,74335255.420000002,40057779.039999999,61230821.899999999,84745165,87897337,53348799.719999999,73852759.010000005,101218404.08,100342179.44,63855396,89834376.219999999,95526378.900000006,116127848,78018050.700000003,109691418.01000001,129889773.83,112889994,86500276,95578783.989999995,121750502,123377570,74875754,101471566,123823825,115040932,93744908,117119968,135451851,131424557,89883452]
["East Lothian",106861629.73999999,88808358.950000003,68640261.530000001,35581052.25,48911009.229999997,68983927.260000005,80180902,50163094.219999999,77350451,89087077.840000004,79452990.870000005,42467069.530000001,56420355.659999996,82357377.409999996,68754738,48975658,77506827,82224834,74572855,43685853.979999997,76002340,100659295,99959786.680000007,58846265,90770332.659999996,119400753.91,94637614,73476280.120000005,92454712,113792988.2,118322221,75277968,93540141,119895464,119603874,87057603,130344027,154509898,135013682,78527898]
["East Renfrewshire",106048960.42,89456112.549999997,70049233.980000004,30955351,51644810.880000003,77493243.950000003,68756465,45560007,64270194.729999997,83859733.599999994,69015102.900000006,36424326.850000001,60732303.25,83958047.909999996,66102204.490000002,48416416.990000002,60273662,77634898,88931889.420000002,54684717,79038394,107196034,109138697.26000001,66184515.530000001,101116228.98999999,108158593.29000001,100974721.29000001,81366154.909999996,99377771,116618793.68000001,125212206.22,63414531,110837385,127411025,118312271,72421644,121759925,123840319,132280752,83228878]
["Edinburgh, City of",677371965.09000003,593751863.11000001,382341632.69,225637980.47,320274820.92000002,453841797.83999997,444045676,309231840.08999997,446113522.43000001,532977185.13,434235704.79000002,266562148.08000001,392204485.19,499400807.67000002,470966437.12,312802839.93000001,448678112.38,498009977.91000003,463287344.06999999,334837050.83999997,480303821.26999998,643594416.96000004,638295491.94000006,428171866.5,669566586.82000005,758359050.54999995,657498233.85000002,536854676.19,696480934.39999998,788219475.27999997,808749964,543268756,730428016,796883279,780069916,533707396,809266818,909609088,833644650,587159003]
["Eilean Siar",129512888,98722599.719999999,73250718.430000007,39279278,49851086.399999999,58854678,64613040,46118691.270000003,62146504.899999999,68437643.280000001,67268099.480000004,44773228.710000001,58352356.729999997,67252492.650000006,74241918.950000003,50159928.200000003,69117110.599999994,65008558.25,69832210.329999998,51301550.759999998,70212412.920000002,76286403.859999999,91894560.340000004,61383435.5,8312140,98435909.319999993,86267354.790000007,57531427,97956098.189999998,100356234.5,98154260,65553592,97612587,105575684,123550510,82186557,106322142,117371370,110154378,85151978]
["Falkirk",298786730.45999998,243149873.77000001,169381367.00999999,96427164.620000005,142361057.65000001,195197569.56,200126080,132322936.51000001,182047774.84999999,210675151.19,179524418.59999999,119964980.03,157567465.61000001,206518716.49000001,183514547.22,113934781.45,172571370.43000001,177853697.86000001,184187948.38,138315585.47,168185899.58000001,228669807.50999999,236339949.5,156173410.31999999,87750073.109999999,255967029.78999999,229170935.5,152413883.69,244509391.69999999,271045045,280581260,180446457,230413556,271777851,292997821,186262413,275582739,323170054,282641930,192108810]
["Fife",531195641.89999998,439425089.02999997,303468412.04000002,170434617.22,241212116.44999999,324347261.69999999,331313923,204782986.38,270559648.60000002,336385151.14999998,292455804.08999997,183106798.84999999,230307779.68000001,311108273.42000002,275720514.08999997,194151003.09999999,239875609.27000001,288050133.74000001,265629275.27000001,197111706.15000001,270405809.33999997,344161760.38,335864433.57999998,248154950.31,227531570.13,415993535.11000001,361824110.13,271075679.95999998,415391571.16000003,451722727.45999998,460940719,304272634,415419257,462172502,468931535,349506811,438851692,530727179,519573905,342817738]
["Glasgow City",193645839.5,158350354.47,134474605.96000001,80632041,110972492,144320162,156284775,108862091.48999999,136051797.66999999,151207276.34999999,139681719.09999999,78846910.349999994,101909594.31999999,135056157.27000001,140274909,83690971,112382767.5,125590034.3,140655310,91784959.349999994,122862526.41,166283576,165045487.12,120255008,332979079.75,195775156.25,184985048,109956934,169307352,181589761,199188996,142872040,182299763,202387997,226262150,150856120,190740354,223394248,241654355,167532657]
["Highland",63662268.149999999,49361777.939999998,30865252.129999999,20396017,25100413,33801351.329999998,40902723,27348985,32462646.050000001,34736446,30136183.219999999,20495805.739999998,26913327,33336890.43,31143885,21793910.719999999,30368798.460000001,27589178,27598295,20031150.949999999,31791620.050000001,33805952,37489865.210000001,29437466,160956741.86000001,35352165,33227245,31638885,33922650,42636463,41365896,32652739,40121246,43557076,38671055,35832297,41588884,41096146,35040417,27226543]
["Inverclyde",77774509,73098954,64354363.350000001,29731400,33330596.25,39867793.75,45750943,34159300,38832305.869999997,49896939.460000001,50550628.25,25433405.370000001,35564120,42573625,41246353.189999998,26125532.57,45131129.719999999,49766982.520000003,49968762,45617744,58240675,66596976,75372193,51259206,36322817,79568541,76110168,40755829,71126223,91238905,97878750,61580796,86246369,115451984,101495030,67214211,93513221,101758338,108237875,68230460]
["Midlothian",67469445,59388985,49526493.659999996,29218612,41424677.200000003,53482648.659999996,59135791,32011545.5,54098407.439999998,65713278.729999997,50348474.020000003,29256898,38026150,43243977,52684626.479999997,31369320.719999999,53721335,56430954,57221859.5,35954703,49453972.270000003,58650959.100000001,60731058.259999998,48973046,67905956,76012855.569999993,72721298.5,42996621.75,69775019,73628646.590000004,69087912,52451652,66457282,73768764,75791561,53749925,69075639,77252021,77815981,49630010]
["Moray",9987816.5199999996,5726761.3700000001,6727570,5296940,4739690,5563186,4394110,5011027,5518025,6057151.9500000002,6900018.6500000004,5718835,6996105,8655685,5306480,5226020,5886360,5893594.54,6225414,5197805,6008420,6005200,8395685,5203731,63717085,7042684,7825507,5054250,7920459,8802975,11446043,7151875,10326280,10021477,9289878,9257780,9478377,12685386,11128893,7858460]
["North Ayrshire",87532262.980000004,68256270.170000002,53840335.049999997,34226083.850000001,41616652,43249628,55805274,38342990.149999999,53156242.710000001,59214982.369999997,56044702.350000001,32525906.309999999,44396607,58506108.770000003,53185583.380000003,35537118.560000002,43221588.310000002,56040950.990000002,58115396.530000001,36647835.770000003,49508243,54510647.93,57412302.07,40565828.799999997,54966276,65936788,65808490.219999999,41686222,58871281,69340031,78965132,50031437,66809310,71312860,67761837,51449693,72947791,78574201,81328026,46547991]
["North Lanarkshire",223248634.63,160756671.61000001,129187590.89,68097862.640000001,86620546.5,102630321.36,116658024,83190063.299999997,103574443.91,103882594.7,100593617.52,80080227.599999994,88523694.909999996,109066994.12,117659415.84999999,80056955.870000005,102815294.84,110211650.33,118430590.23,80563990.049999997,105981308.5,128772421.61,139415762.69,91218264.859999999,142954802.59999999,142738123.34999999,150547859.66999999,91211436.739999995,163117226.31,158079133.28999999,181744925,127864574,176353119,156461939,188581028,129605364,172256853,182049400,208167111,136677180]
["Orkney Islands",11891320,10085645,10346335.08,7562400,6177861,9046846,9335567,6228369,8729638,10666580,8013641.2400000002,7078359,9323131,10069154,7212155,9679509,8351407,8492820,10141545,6773708,7972047.7999999998,9915527,13627645,6516363,11054112.4,12243085.01,13364442,5798700,11326550,11520286,15383979,13490382,11636507,15012404,15694194,9045737,15322250,18221290,19198778,10656238]
["Perth and Kinross",150938329.16,134486789,91059054.299999997,46928059.630000003,65368594.390000001,106146395.65000001,111406499,69166251,105913404.87,109057922.2,113000137.83,61236602,84225563.799999997,106433756.27,109044931,71726874.25,81592338,94524509.680000007,102329671.59999999,67661651.519999996,90225226,114052683,130873342.23999999,92894098,126965744,144318991.52000001,136411232,100348322.95999999,132949747.95999999,153132888.03999999,157233468,98712803,130373917,155541991,161804773,111391281,147879966,184231646,163258410,103154811]
["Renfrewshire",157140489.5,108731789.59999999,75209911.170000002,44892312,65945605.240000002,74791027.5,81640736,51795127.759999998,70941482.530000001,76514693.670000002,73015391.090000004,45108721,60229532.899999999,63847134.859999999,65530717.109999999,42017133.869999997,60156683.859999999,64577965.25,64365463,48053393,67223753,81959029,100588579.25,68066694.379999995,97278074,111077475.41,103183768.68000001,71138708.400000006,104172262.14,114443449.89,130383403,90433687,118958180,139363052,151192700,97294888,140086050,144976260,145992416,101471170]
["Scottish Borders",99669794.5,90470833.549999997,72298943.950000003,40224137,49273345.619999997,65499871.880000003,71296594,49950606.5,62690277.5,78464131,69563652.379999995,42226307,58379951.5,71038963.209999993,60511850.700000003,43901291,56198028,51788171.280000001,65006119,46042202.289999999,58175149.060000002,71866013,88271647,54556609.299999997,73424107,82881571.930000007,84895664,57182764.280000001,74517301,95583953.730000004,91791595,66519618,78460687,94196471,102564011,75335273,88318408,117790300,117401436,68617649]
["Shetland Islands",8503790,10756391,10025568,4841328,6644115,7909371,7285385,3126548,5437166.0800000001,8596341.1199999992,9037599,8476268,8480093,8836224,11379547,6369916,7693825,9125458.3200000003,11545145,6327655,9433723,13239985,10685182,7740218,11031852.99,12472146,13043483,6865254.4500000002,11475608,14474736,10597007,7985614,12160625,12142493,14219370,9660695,11266628,14530832,15161133,8229599]
["South Ayrshire",89455181,81946331.409999996,58754150.5,39202307,55889703,67443361,72929193,42050820.5,68529195.709999993,82121616.5,69745685.370000005,37342178.969999999,56542801.259999998,77383861.75,69460409.549999997,40844322.880000003,54805722.359999999,71573863.900000006,61830472.25,44568957.469999999,55025914,86406559.810000002,78263135.079999998,53115472,79018145,83378661,80510933.290000007,50423578,72086771,97551416,89565635,65141474,91198700,87731740,99566672,65336958,87850793,99717710,108910346,60963719]
["South Lanarkshire",250627417.75999999,178775371.25999999,142392507.46000001,77570320.870000005,105114888.15000001,152813140.40000001,164172867,117801658.48,141894086.25999999,157520255.90000001,162623924.69999999,94745294,134719684.30000001,169917144.31,164703019.72999999,112300617.28,138150345.40000001,155084193.12,142341105.19,92913088.129999995,138391681.97,161603685.25999999,180022344.99000001,135360285.47,190186236.69999999,188198249.5,193842719.80000001,133441111.78,200349360.21000001,224784410.47,225051217,149620709,210001103,237434406,246034096,170610153,254185580,264222762,288238956,197504632]
["Stirling",79820336.569999993,73459641.370000005,50474510,31365393,46414703,57883329,68960219,41407133.159999996,54015973.299999997,71804438.920000002,75042847.730000004,33342606.609999999,52076608.75,69431063.109999999,73486438.969999999,44808862,58837869.5,64086389.149999999,61729936.18,42927485,48023615.159999996,76266099,84230088.150000006,56036782,67444024,94771312.310000002,74316730.5,59286606.969999999,81778627,102684071.70999999,81495922,58901686,81124339,95970406,86256077,56866838,83461867,113167694,96671298,65526607]
["West Dunbartonshire",54764969,35750938.390000001,22204964.82,15409073.09,19518191.440000001,25647586.329999998,27804736,18456985.5,27140927,31758384.800000001,25764190.399999999,16401884,26440338.469999999,30821268,35126310.289999999,22268890,30383634.280000001,25768154.620000001,29465758.219999999,19148288.539999999,28367635,35931301.25,40352543,24250553.199999999,35871359,38625189,44706908,28615502,45716252,42953382.460000001,42642716,26155364,34657745,37051857,43563349,28220619,39772183,40379661,50203428,26097699]
["West Lothian",139682914.5,105785486,71893193.700000003,36276449.119999997,53468523.619999997,77933338.609999999,82322707,60836011.75,64585181.329999998,80095885.480000004,71890015.109999999,48995246.119999997,64732446.759999998,76744776.810000002,74314383,54699811.170000002,75561739.25,71247864,82098473,51567078.700000003,67850467.5,93741809.75,108284188,78308663.799999997,104911070,112859067,117573669,73840548,123293980.40000001,144748948,145592207,88835928,139943725,137915271,133404017,93654792,126587555,161678114,148335325,93731448]
["Total",{"$f":"SUM(B6:B37)+B39","v":4837145175.46},{"$f":"SUM(C6:C37)+C39","v":4010593745.1900001},2955699397.2700005,1655671187.0200002,2362469974.6200004,3103048666.8800001,3345470000,2168303708.2200003,2912574758.2600002,3442818788.9499993,3125589049.4699998,1871839214.8099995,2606973194.5300007,3308836957.5299997,3117010089.3000002,2062339748.49,2833616020.8400006,3156807947.9699998,3139936011.0199995,2149721054.2299995,3043215064.0299997,3912176442.25,4071526165.7400002,2727417327.7400002,3940242036.5399995,4478846278.0600004,4149907849.3800001,2910706793.1300001,4130189514.4499998,4619251546.7600002,4711911942.3099995,3091483870,4176516994,4552802852,4697865284,3238006620,4552089781,5093718529,5009697048,3304562507]
["Unallocated",7374260,16454824,39163139.549999997,1690485,74135882.129999995,3702950,113239855,5182327,7515136,9326576,6032211,2436164,3850187.5,4099170,1252750,99000,null,182450,6617940,0,249995,80000,0,0,0,0,60000,null,null,245000,0,249101,19162720,967500,0,0,2457500,0,0,588118]

{"sheet":"Average Summary","index":31,"n_rows":51,"n_cols":47,"rows_kept":51,"cut":false,"hidden":false,"merged":[[3,41,3,44],[2,41,2,45],[3,25,3,28],[3,29,3,32],[3,33,3,36],[3,37,3,40],[3,21,3,24],[3,1,3,4],[3,5,3,8],[3,9,3,12],[3,13,3,16],[3,17,3,20]]}
["Registers of Scotland - Residential Property"]
["Average House Prices, by Quarter, for 40 Quarters or 10 Years"]
["Financial Years.",null,null,null,null," "]
[null,"2008 - 2009",null,null,null,"2009 - 2010",null,null,null,"2010 - 2011",null,null,null,"2011 - 2012",null,null,null,"2012- 2013",null,null,null,"2013-2014",null,null,null,"2014- 2015",null,null,null,"2015-2016",null,null,null,"2016- 2017",null,null,null,"2017-2018",null,null,null,"Total Value",null,null,null,"Total Value Divided by Total Volume"]
[null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q4","Q1","Q2","Q3","2017/18"]
["Aberdeen City",173638.92977893367,176355.00536707055,170697.53159156282,160164.55219061166,163507.41950053134,174967.7692022117,175755.46232876711,170207.54183606559,176870.59603463204,189827.22300156738,185048.08994092827,179063.99075297225,182733.87391930836,190051.08339538347,186847.01803278687,180508.33558652728,180440.63748898677,191057.05976138831,195674.28021600001,178395.87802071348,187849.41315488939,210126.57467183773,207542.33946134348,205845.44152941174,205515.09727272726,221005.95985554825,218803.72385625434,228748.27870652173,224340.93686363637,217053.93465909091,215460.65979381441,195176.41451414514,211663.51992409865,200916.78723404254,205175.65523809523,193530.25824175825,202041.13796058268,203203.08365384617,202828.37855787473,191692.00719424459,{"$f":"AK6*'Volumes Summary'!AK6","v":140890028},{"$f":"AL6*'Volumes Summary'!AL6","v":235782008},{"$f":"AM6*'Volumes Summary'!AM6","v":211331207.00000003},{"$f":"AN6*'Volumes Summary'!AN6","v":213781110.99999997},{"$f":"SUM(AP6:AS6)/SUM('Volumes Summary'!AL6:AO6)","v":202675.51921132457},"Aberdeen City"]
["Aberdeenshire",197573.22173940949,199293.03556093626,194338.8199382716,182586.49439137135,184566.95365803107,193413.63492706645,198617.08281072299,185219.32029161602,198277.37371086556,205305.53544105522,209950.68978277736,190967.94202623906,208015.02117437724,219140.45108958837,200872.23899745115,199276.20321573946,204104.55818181817,209846.93822259136,205865.61910931172,199732.53785888079,215233.89131018156,220626.68956746289,221261.89210962396,212512.34875,225513.76247242052,232968.71903730446,231745.2445154911,243581.81346733667,235593.34651551314,226727.37264853259,231988.36252865329,212922.6617480136,210253.55492424243,215321.56951102588,209006.52486187845,204551.16321559076,215230.92863595302,209922.9687778769,212035.9461998292,215507.46382978722,{"$f":"AK7*'Volumes Summary'!AK7","v":167936505},{"$f":"AL7*'Volumes Summary'!AL7","v":238260638},{"$f":"AM7*'Volumes Summary'!AM7","v":235323648},{"$f":"AN7*'Volumes Summary'!AN7","v":248294093},{"$f":"SUM(AP7:AS7)/SUM('Volumes Summary'!AL7:AO7)","v":216816.49220272904},"Aberdeenshire"]
["Angus",145342.80397243108,149121.83617747441,153122.83604651163,131738.74380165289,136251.52427184465,140472.15129032257,145752.27293577982,139312.29581993568,148899.84717289719,142711.98695652175,143841.99108910889,142392.89832684826,135769.57471264369,146792.89662679427,145523.16442048518,140427.14457831325,139362.28970976255,140565.26486486488,153450.74301020408,134924.04411764705,138793.9391891892,147056.84710743802,149561.68828828828,148364.05852417304,154630.26892655366,162377.05236842105,152887.02275471698,152940.89374999999,154820.72061657032,155044.66238532111,159101.79225352113,150530.38618925831,162604.88408644401,162354.99068901304,164544.69464285715,155060.53066666666,158647.9219858156,166274.37454545454,156877.92358803988,160530.52482269504,{"$f":"AK8*'Volumes Summary'!AK8","v":58147699},{"$f":"AL8*'Volumes Summary'!AL8","v":89477428},{"$f":"AM8*'Volumes Summary'!AM8","v":91450906},{"$f":"AN8*'Volumes Summary'!AN8","v":94440510},{"$f":"SUM(AP8:AS8)/SUM('Volumes Summary'!AL8:AO8)","v":155921.71248246843},"Angus"]
["Argyll and Bute",145364.16515337423,155409.78010799136,150387.94501466275,138296.8786407767,144487.11877394636,157755.29487179487,148781.46575342465,164224.80172413791,146850.7816455696,159631.01682692309,153615.30660477455,156491.67529182878,149185.28115015975,164383.09634961438,144494.4791,149948.73359073361,156071.77211009176,143136.61323155218,146880.08524355301,145190.17054687499,137759.95030120484,145228.97567567567,160220.19901719902,135469.54895104896,156066.26121372031,150086.84134615384,154995.48148148146,158082.77777777778,151896.9703504043,159837.88528678304,149602.01825557809,146289.75675675675,151740.35634743876,152705.35294117648,163878.60369609858,148799.68937329701,150946.91958762886,158383.00395256918,159952.9798387097,165921.96666666667,{"$f":"AK9*'Volumes Summary'!AK9","v":54609486},{"$f":"AL9*'Volumes Summary'!AL9","v":73209256},{"$f":"AM9*'Volumes Summary'!AM9","v":80141800},{"$f":"AN9*'Volumes Summary'!AN9","v":79336678.000000015},{"$f":"SUM(AP9:AS9)/SUM('Volumes Summary'!AL9:AO9)","v":158116.24656026418},"Argyll and Bute"]
["Clackmannanshire",130335.79768786127,141744.78367346938,131730.38036809815,115375.62365591398,133499.53076923077,135359.49704142011,136714.78142076504,123109.50714285714,124495.17857142857,145422.97714285715,117950.89677419355,113164.45614035089,127529.87878787878,137382.55033557047,117269.64670658683,114705.08957264958,131730.86503067485,148920.46666666667,115824.96848275863,107919.05426356589,116426.34463276836,131977.4858490566,124836.42148760329,122585.5625,133413.02752293576,140838.46956521738,129043.71551724138,132252.68589743591,132460.69817427386,144300.22274881517,129351.65416666666,122507.76162790698,123916.57692307692,136123.28113879001,141960.93430656934,131375.77450980392,127847.89423076923,157960.18595041323,128111.14893617021,143883.46405228757,{"$f":"AK10*'Volumes Summary'!AK10","v":26800658},{"$f":"AL10*'Volumes Summary'!AL10","v":26592362},{"$f":"AM10*'Volumes Summary'!AM10","v":38226365},{"$f":"AN10*'Volumes Summary'!AN10","v":30106120},{"$f":"SUM(AP10:AS10)/SUM('Volumes Summary'!AL10:AO10)","v":145257.16587112172},"Clackmannanshire"]
["Dumfries and Galloway",142545.36597938146,148270.10160427808,143457.99342105264,132821.28037974684,128109.49459459459,136183.92316872429,140424.47128712872,138248.48402116404,136493.92623505977,144041.33066666668,137275.22249034749,136290.9710632184,134435.52534722222,139069.90836575875,133367.69739884394,136475.53395209581,142472.40503432494,139361.83011111111,128766.06454918033,133945.06594900851,125806.70452380952,138398.60950764007,130943.45080327868,122261.44219251336,131050.78063241107,139054.25961538462,144530.19470699434,134301.04545454544,138735.45383104126,141197.18275862071,130737.33224222585,133827.30684326711,129334.58707360862,135714.45296167248,145267.22458270108,132512.72017353578,132257.95921696574,140635.88252148998,145536.32765957445,147442.64075630251,{"$f":"AK11*'Volumes Summary'!AK11","v":61088363.999999993},{"$f":"AL11*'Volumes Summary'!AL11","v":81074129},{"$f":"AM11*'Volumes Summary'!AM11","v":98163846.000000015},{"$f":"AN11*'Volumes Summary'!AN11","v":102603110.99999999},{"$f":"SUM(AP11:AS11)/SUM('Volumes Summary'!AL11:AO11)","v":137612.13884430178},"Dumfries and Galloway"]
["Dundee City",125261.98568393095,123191.5422636103,116329.31617647059,122150.11763513513,121376.92873563219,126231.04225524476,133699.35359778599,122990.57912060301,124670.10209349594,126704.86001821494,124753.97678571429,116038.11971830987,122371.65434988181,121480.77622377622,130619.07952286283,119788.47041420119,122249.13894736841,127599.98915315315,127302.77874015749,119936.46834733895,125863.39383104125,130293.72382838285,127576.27602523658,121884.29086538462,127343.37685950413,128956.4550341297,126528.55946180556,128958.24935064935,129370.89965694683,130956.56481424149,134373.0578034682,122297.01397205589,126655.81395348838,139420.62873399715,138488.35814606742,126349.79961464355,132617.1393939394,138023.87851851853,143639.71229050279,122575.83539094651,{"$f":"AK12*'Volumes Summary'!AK12","v":65575546},{"$f":"AL12*'Volumes Summary'!AL12","v":87527312},{"$f":"AM12*'Volumes Summary'!AM12","v":93166118},{"$f":"AN12*'Volumes Summary'!AN12","v":102846034},{"$f":"SUM(AP12:AS12)/SUM('Volumes Summary'!AL12:AO12)","v":137609.38510051242},"Dundee City"]
["East Ayrshire",125788.09686221009,133299.35828358209,125077.27877237851,113089.73412698413,115609.28454545455,120613.4217977528,118143.61257142857,107538.11766891892,113102.67975830816,119014.56143236074,120104.73538028169,106938.8269,121364.66140109889,121475.09495548962,119108.33234986947,113479.43244755243,110906.63265306123,108039.73808571429,108090.80856423173,104045.48076923077,100286.04464285714,114201.86046511628,103442.1784989858,100159.51351351351,106985.58133971292,116043.57084188912,105991.9051172708,111626.15076923076,116341.9859813084,116647.21428571429,117292.65129151293,114443,109551.39105058367,120794.66800000001,119596.3676975945,107798.93434343435,121723.21510673234,125014.68708609272,130854.0936967632,123928.83243243243,{"$f":"AK13*'Volumes Summary'!AK13","v":42688378},{"$f":"AL13*'Volumes Summary'!AL13","v":74129438},{"$f":"AM13*'Volumes Summary'!AM13","v":75508871},{"$f":"AN13*'Volumes Summary'!AN13","v":76811353},{"$f":"SUM(AP13:AS13)/SUM('Volumes Summary'!AL13:AO13)","v":124026.74654377881},"East Ayrshire"]
["East Dunbartonshire",196237.6458954041,210677.10197628458,206353.75873994638,194298.71550000002,183373.5939781022,192521.26601648354,196279.88265060243,177030.62890625,184214.94412162164,211814.58313465785,218633.1041764706,192585.47615384616,207562.10813559324,207708.73774509801,201138.0709382151,199062.68552238808,203451.12674931131,224431.0511751663,215789.63320430106,210050.64473684211,214914.775645933,205875.81659482757,213863.44014732965,220389.97372881358,218508.80081673304,217206.97964882944,213806.80681818182,245739.42045454547,212397.29775555554,211740.00347826086,214943.5017421603,205139.05205479451,219161.04967602593,221113.97321428571,219963.54110898662,216500.94226327946,232380.88888888888,231541.62564102563,248439.61625708884,240330.08556149731,{"$f":"AK14*'Volumes Summary'!AK14","v":93744908},{"$f":"AL14*'Volumes Summary'!AL14","v":117119968},{"$f":"AM14*'Volumes Summary'!AM14","v":135451851},{"$f":"AN14*'Volumes Summary'!AN14","v":131424557},{"$f":"SUM(AP14:AS14)/SUM('Volumes Summary'!AL14:AO14)","v":239829.96184738955},"East Dunbartonshire"]
["East Lothian",193589.90894927536,207496.16577102803,190139.22861495844,184357.78367875647,171017.5147902098,191622.02016666665,209349.6135770235,196718.01654901958,203553.81842105262,218887.16914004914,215319.75845528452,177686.48338912133,194552.95055172415,214472.33700520833,195882.44444444444,186219.2319391635,196219.81518987342,222831.52845528454,182329.71882640585,184328.49780590716,192410.98734177218,212810.34883720931,210441.65616842106,193573.24013157893,208667.43140229885,223596.91743445693,206182.16557734206,248230.67608108107,199686.20302375808,213495.28742964353,213578.01624548738,207950.18784530385,204236.11572052402,223269.02048417131,214343.86021505378,212335.61707317072,214734.80560131796,239922.20186335404,238962.26902654869,226305.18155619595,{"$f":"AK15*'Volumes Summary'!AK15","v":87057603},{"$f":"AL15*'Volumes Summary'!AL15","v":130344027},{"$f":"AM15*'Volumes Summary'!AM15","v":154509898},{"$f":"AN15*'Volumes Summary'!AN15","v":135013682},{"$f":"SUM(AP15:AS15)/SUM('Volumes Summary'!AL15:AO15)","v":234362.09431345353},"East Lothian"]
["East Renfrewshire",214674.00894736842,217126.48677184468,199570.46717948717,184258.04166666669,187118.88,214069.73466850829,193136.13834269662,197229.46753246753,199596.87804347824,226647.92864864864,201210.21253644314,181215.55646766172,221650.74178832117,207303.82199999999,199704.54528700907,203430.32348739498,199581.66225165565,213282.68681318683,212755.7163157895,212781,211899.17962466489,213964.13972055889,225960.03573498965,216998.41157377049,232986.70274193547,234109.5092857143,226909.48604494383,241442.59617210683,216038.63260869565,224266.91092307691,231445.85253234752,222507.12631578947,241475.78431372548,245967.22972972973,250131.65116279069,225612.5981308411,257420.5602536998,259080.16527196654,260395.1811023622,263382.52531645569,{"$f":"AK16*'Volumes Summary'!AK16","v":72421644},{"$f":"AL16*'Volumes Summary'!AL16","v":121759925.00000001},{"$f":"AM16*'Volumes Summary'!AM16","v":123840319.00000001},{"$f":"AN16*'Volumes Summary'!AN16","v":132280752},{"$f":"SUM(AP16:AS16)/SUM('Volumes Summary'!AL16:AO16)","v":253691.62816901409},"East Renfrewshire"]
["Edinburgh, City of",220140.3851446214,225847.03807911754,201020.83737644582,186169.95088283828,198928.46019875776,208184.31093577982,209455.50754716981,211947.7999246059,214168.75776764282,230128.31827720205,216252.8410308765,204262.18243678159,208730.43384246941,225463.11858690745,225774.89794822625,202592.51290803109,220589.04246804328,228549.78334557134,211933.82619853615,204293.50264795608,212995.042691796,223005.68848232846,214914.30705050507,214622.4894736842,227202.7780183237,235442.11442098726,226022.08107597113,262008.13869692534,237950.43881106935,228801.00878955008,233810.33940445216,222559.91642769356,233961.56822549648,241993.10021257211,236027.20605143721,237837.52049910874,248089.15328019619,257971.94781622235,250644.81358989779,261191.72731316727,{"$f":"AK17*'Volumes Summary'!AK17","v":533707396},{"$f":"AL17*'Volumes Summary'!AL17","v":809266818},{"$f":"AM17*'Volumes Summary'!AM17","v":909609088},{"$f":"AN17*'Volumes Summary'!AN17","v":833644650},{"$f":"SUM(AP17:AS17)/SUM('Volumes Summary'!AL17:AO17)","v":249654.42096748098},"Edinburgh, City of"]
["Eilean Siar",134349.46887966804,129049.14996078431,129189.97959435626,120120.11620795107,115663.773549884,119380.68559837728,121911.39613207548,119788.8084935065,114873.39168207023,121992.23401069519,127886.12068441065,115992.82049222797,122076.06010460253,124082.08976014759,124986.39553872055,119999.82822966507,121685.05387323943,115673.5911921708,121236.47626736113,120426.17549295774,118602.04885135134,117003.6869018405,128703.86602240895,111403.6941923775,103901.75,130898.81558510639,123592.19883954154,126721.20484581498,131484.69555704697,128992.58933161953,124088.82427307205,123919.83364839319,132445.84396200813,136051.13917525773,138045.26256983241,130454.85238095239,133235.76691729325,141581.86972255728,141404.84980744545,148607.2914485166,{"$f":"AK18*'Volumes Summary'!AK18","v":82186557},{"$f":"AL18*'Volumes Summary'!AL18","v":106322142.00000001},{"$f":"AM18*'Volumes Summary'!AM18","v":117371369.99999999},{"$f":"AN18*'Volumes Summary'!AN18","v":110154378.00000001},{"$f":"SUM(AP18:AS18)/SUM('Volumes Summary'!AL18:AO18)","v":139655.73917421955},"Eilean Siar"]
["Falkirk",142211.67561161352,146564.11921036767,141268.86322768976,130306.97921621622,130726.40739210285,141242.81444283648,137449.23054258243,126624.81962679425,138019.54120545869,144495.98847050755,133079.62831727206,133591.29179287306,128836.8484137367,143216.86303051317,135635.28988913525,126173.62286821706,134192.35647744947,133624.11559729525,133276.37364688856,132106.57638013372,126932.75439999999,136846.08468581687,134207.80777967063,134284.96158211521,125178.42098430812,143158.29406599552,143231.8346875,143651.16276154571,146764.34075630252,152615.45326576577,146364.76786645799,147785.79606879607,144914.18616352201,152855.93419572554,154047.22450052577,146894.6474763407,149936.20184983677,160941.26195219124,155983.40507726269,156951.64215686274,{"$f":"AK19*'Volumes Summary'!AK19","v":186262413},{"$f":"AL19*'Volumes Summary'!AL19","v":275582739},{"$f":"AM19*'Volumes Summary'!AM19","v":323170054},{"$f":"AN19*'Volumes Summary'!AN19","v":282641930},{"$f":"SUM(AP19:AS19)/SUM('Volumes Summary'!AL19:AO19)","v":155137.62510897993},"Falkirk"]
["Fife",139604.63650459921,139544.32805017466,135115.0543365984,118935.53190509421,126620.53356955381,139204.83334763948,135784.39482377048,127749.83554585153,127682.70344502124,143692.93086287912,135458.91805928669,125587.65353223594,129168.69303421199,138701.86064199734,134629.1572705078,123663.05929936307,126316.80319641916,131649.9697166362,129071.56232750243,118813.56609403255,123585.83607861061,132217.34935843258,129377.67087057012,124638.34771973881,136246.44917964071,138988.81894754426,129732.56010397994,134262.34767706785,138417.71781406197,140417.38497357786,140188.78315085158,127845.64453781514,135580.69745430807,147942.54225352113,150539.81861958269,141100.85224061363,150086.07797537619,158095.67441167709,157589.90142553835,154980.89421338157,{"$f":"AK20*'Volumes Summary'!AK20","v":349506810.99999994},{"$f":"AL20*'Volumes Summary'!AL20","v":438851692},{"$f":"AM20*'Volumes Summary'!AM20","v":530727179},{"$f":"AN20*'Volumes Summary'!AN20","v":519573904.99999994},{"$f":"SUM(AP20:AS20)/SUM('Volumes Summary'!AL20:AO20)","v":155950.7707379135},"Fife"]
["Glasgow City",160701.94149377593,161417.2828440367,153334.78444697833,146072.53804347827,152225.64060356651,153368.92879914984,157386.48011077545,149741.52887207703,152867.18839325843,159669.77439281941,154515.17599557523,144939.17343749999,151425.84594353641,160972.77386174016,157258.86659192824,147343.25880281691,152074.11028416778,153533.04926650369,152554.56616052063,157166.02628424659,154933.82901639343,154395.14948932218,155410.06320150659,154370.99871630297,129011.65430065867,165911.1493644068,166954.01444043321,162899.16148148148,172939.07252298261,170027.86610486891,164347.35643564357,170899.56937799044,165576.53315168028,169504.1850921273,170635.10558069381,170844.98301245752,168796.77345132743,175624.40880503145,180339.0708955224,177095.83192389007,{"$f":"AK21*'Volumes Summary'!AK21","v":150856120},{"$f":"AL21*'Volumes Summary'!AL21","v":190740354},{"$f":"AM21*'Volumes Summary'!AM21","v":223394248},{"$f":"AN21*'Volumes Summary'!AN21","v":241654355},{"$f":"SUM(AP21:AS21)/SUM('Volumes Summary'!AL21:AO21)","v":172065.92939419794},"Glasgow City"]
["Highland",128351.3470766129,137116.04983333332,119632.76019379844,102492.54773869347,114613.75799086758,111925.00440397351,129849.91269841271,130856.3875598086,123903.22919847329,138392.21513944224,119115.34869565217,127303.14124223603,113558.34177215191,125326.65575187971,104861.56565656565,120408.34651933702,116803.071,127139.06912442396,127181.08294930875,102723.85102564102,121806.9733716475,123379.38686131386,117523.08843260187,128547.8864628821,161279.30046092183,129971.19485294119,116997.34154929579,143813.11363636365,127051.12359550562,135353.85079365081,131320.30476190476,125106.27969348659,131545.06885245902,130410.40718562875,115092.42559523809,122713.34589041096,129158.02484472049,124912.29787234042,115644.94059405942,112973.20746887967,{"$f":"AK22*'Volumes Summary'!AK22","v":35832297},{"$f":"AL22*'Volumes Summary'!AL22","v":41588884},{"$f":"AM22*'Volumes Summary'!AM22","v":41096146},{"$f":"AN22*'Volumes Summary'!AN22","v":35040417},{"$f":"SUM(AP22:AS22)/SUM('Volumes Summary'!AL22:AO22)","v":128500.20418410042},"Highland"]
["Inverclyde",171309.4911894273,173631.71971496436,173930.71175675676,161583.69565217392,156481.67253521128,167511.73844537814,175965.16538461539,166630.73170731706,171067.42674008809,169717.48115646257,173118.58989726024,152295.84053892214,163889.95391705071,178132.32217573223,156830.2402661597,168551.82303225808,174926.85937984497,171020.55848797251,160156.28846153847,183942.51612903227,180311.68730650152,175255.2,172476.41418764301,158207.42592592593,129262.69395017793,178404.80044843047,183840.98550724637,181137.01777777777,180523.40862944163,184321.02020202021,187507.18390804596,190652.61919504643,192514.21651785713,196013.55517826826,190422.19512195123,188803.96348314604,194819.21041666667,211555.79625779626,201936.3339552239,206758.9696969697,{"$f":"AK23*'Volumes Summary'!AK23","v":67214210.999999985},{"$f":"AL23*'Volumes Summary'!AL23","v":93513221},{"$f":"AM23*'Volumes Summary'!AM23","v":101758338},{"$f":"AN23*'Volumes Summary'!AN23","v":108237875.00000001},{"$f":"SUM(AP23:AS23)/SUM('Volumes Summary'!AL23:AO23)","v":202913.87246852764},"Inverclyde"]
["Midlothian",142340.60126582277,149218.5552763819,146528.0877514793,138476.83412322274,135818.61377049179,144158.08264150945,146014.29876543209,131734.75514403294,143497.10196286472,139518.63849256901,144264.96853868195,138004.2358490566,135324.3772241993,143191.97682119205,138643.75389473684,134056.92615384617,145586.27371273714,152929.41463414635,145233.1459390863,142113.45059288538,143761.54729651162,140649.7820143885,146339.89942168674,141132.69740634004,169764.89,153251.72493951613,153097.4705263158,149814.01306620208,151355.78958785249,155334.69744725738,152511.94701986754,145699.03333333333,153836.30092592593,153047.22821576762,159225.96848739494,149721.23955431755,158067.82379862701,158628.37987679671,164168.73628691983,159582.02572347267,{"$f":"AK24*'Volumes Summary'!AK24","v":53749925},{"$f":"AL24*'Volumes Summary'!AL24","v":69075639},{"$f":"AM24*'Volumes Summary'!AM24","v":77252021},{"$f":"AN24*'Volumes Summary'!AN24","v":77815981},{"$f":"SUM(AP24:AS24)/SUM('Volumes Summary'!AL24:AO24)","v":162605.94850789936},"Midlothian"]
["Moray",101916.49510204082,102263.59589285715,96108.142857142855,94588.21428571429,87772.037037037036,94291.288135593219,91543.958333333343,94547.679245283027,96807.456140350885,94642.999218750003,97183.361267605622,96929.406779661018,90858.506493506487,93071.881720430101,112903.82978723405,95018.545454545456,111063.39622641509,96616.303934426236,102055.96721311477,103956.1,98498.688524590165,98445.901639344258,102386.40243902439,100071.75,140655.81677704194,97815.055555555562,102967.19736842105,112316.66666666666,99005.737500000003,101183.62068965517,106972.36448598132,97970.890410958906,107565.41666666666,112600.86516853933,106780.20689655171,106411.2643678161,96718.132653061228,108422.10256410256,110187.05940594058,109145.27777777778,{"$f":"AK25*'Volumes Summary'!AK25","v":9257780},{"$f":"AL25*'Volumes Summary'!AL25","v":9478377},{"$f":"AM25*'Volumes Summary'!AM25","v":12685386},{"$f":"AN25*'Volumes Summary'!AN25","v":11128893},{"$f":"SUM(AP25:AS25)/SUM('Volumes Summary'!AL25:AO25)","v":109666.07216494845},"Moray"]
["North Ayrshire",124335.60082386363,123206.26384476534,115537.19967811157,107629.19449685534,110977.73866666667,107319.17617866005,120269.9859913793,108313.53149717514,119452.23080898877,120355.65522357723,118237.76867088609,105947.57755700326,108284.40731707317,125819.58875268817,117928.12279379157,99823.366741573031,104906.76774271844,112758.45269617706,108021.18314126394,98251.570428954423,108096.60043668123,110569.2655780933,106122.55465804067,105092.82072538861,115962.60759493671,119885.06909090908,124401.68283553876,121180.87790697675,118215.42369477911,120173.36395147315,129239.16857610476,114488.41418764302,113621.27551020408,118067.64900662251,112003.03636363636,113076.24835164836,121782.62270450751,124129.85939968405,122666.70588235295,116369.97749999999,{"$f":"AK26*'Volumes Summary'!AK26","v":51449693.000000007},{"$f":"AL26*'Volumes Summary'!AL26","v":72947791},{"$f":"AM26*'Volumes Summary'!AM26","v":78574201},{"$f":"AN26*'Volumes Summary'!AN26","v":81328026},{"$f":"SUM(AP26:AS26)/SUM('Volumes Summary'!AL26:AO26)","v":123877.8697167756},"North Ayrshire"]
["North Lanarkshire",116518.07652922755,117084.24734887108,117443.26444545455,104284.62885145482,106675.54987684729,112164.28563934426,112713.06628985508,105705.29008894536,110185.57862765956,114660.70055187639,111770.68613333334,109101.12752043597,108484.92023284314,116899.24342979636,116841.52517378351,105061.62187664042,105020.73017364659,115525.83892033543,112683.72048525214,110060.09569672131,109371.83539731681,112268.8941673932,110472.07820126782,108206.71988137605,112829.36274664562,119346.25698160534,114137.87692949203,109497.5230972389,122185.18824719101,119485.36151927437,121163.28333333334,116664.75729927007,123065.67969295185,120913.39953632148,124066.46578947369,119451.94838709677,126380.6698459281,127040.75366364271,130104.44437500001,129062.49291784702,{"$f":"AK27*'Volumes Summary'!AK27","v":129605363.99999999},{"$f":"AL27*'Volumes Summary'!AL27","v":172256853},{"$f":"AM27*'Volumes Summary'!AM27","v":182049400},{"$f":"AN27*'Volumes Summary'!AN27","v":208167111},{"$f":"SUM(AP27:AS27)/SUM('Volumes Summary'!AL27:AO27)","v":126870.52758936756},"North Lanarkshire"]
["Orkney Islands",113250.66666666666,109626.57608695653,121721.58917647059,123973.77049180327,114404.83333333334,115985.20512820513,119686.75641025642,107385.6724137931,103924.26190476191,117215.16483516483,109775.90739726028,119972.18644067796,131311.70422535212,115737.40229885056,124347.5,146659.22727272726,130490.734375,139226.55737704918,120732.67857142857,116788.06896551725,128581.41612903227,125513,128562.68867924529,108606.05,131596.57619047619,127532.13552083334,129751.8640776699,131788.63636363635,131704.06976744186,128003.17777777778,132620.50862068965,128479.82857142856,138529.84523809524,141626.45283018867,138886.67256637168,137056.62121212122,150218.13725490196,154417.7118644068,145445.28787878787,136618.43589743591,{"$f":"AK28*'Volumes Summary'!AK28","v":9045737},{"$f":"AL28*'Volumes Summary'!AL28","v":15322250},{"$f":"AM28*'Volumes Summary'!AM28","v":18221290.000000004},{"$f":"AN28*'Volumes Summary'!AN28","v":19198778},{"$f":"SUM(AP28:AS28)/SUM('Volumes Summary'!AL28:AO28)","v":143693.15116279069},"Orkney Islands"]
["Perth and Kinross",178414.10066193852,179555.12550066755,170522.57359550562,148506.51781645569,158277.46825665858,182696.0338209983,178250.39793599999,166265.02644230769,182609.31874137931,172833.47416798733,179081.04251980982,181173.37869822484,179203.32723404255,178880.26263865546,180837.36484245438,176667.17795566504,166175.84114052952,184258.30346978558,178898.02727272725,164626.8893430657,171205.36242884252,177652.15420560748,184588.63503526093,181433.78515625,178322.67415730338,192169.09656458057,188413.3038674033,194473.49410852711,191570.24201729108,189755.74726146221,188078.31100478471,182126.94280442805,177138.47418478262,190849.06871165644,189911.70539906103,188479.32487309646,195092.30343007913,204021.75636766333,192294.94699646643,189622.8143382353,{"$f":"AK29*'Volumes Summary'!AK29","v":111391281},{"$f":"AL29*'Volumes Summary'!AL29","v":147879965.99999997},{"$f":"AM29*'Volumes Summary'!AM29","v":184231646},{"$f":"AN29*'Volumes Summary'!AN29","v":163258410},{"$f":"SUM(AP29:AS29)/SUM('Volumes Summary'!AL29:AO29)","v":198677.57138179438},"Perth and Kinross"]
["Renfrewshire",131718.76739312659,126874.90035005833,116785.57635093167,115108.4923076923,121001.11053211009,116860.98046875,129178.37974683543,119069.25921839081,124677.47369068541,128380.3585067114,123545.50099830795,114489.13959390864,119979.14920318725,121382.38566539924,116810.54743315508,109135.41264935065,116132.59432432432,111149.68201376936,108359.36531986533,108228.36261261262,109663.54486133769,116917.30242510699,122519.58495736906,116353.32372649573,128166.10540184453,137132.68569135803,130777.90707224335,130769.68455882353,132366.27972045745,134639.35281176469,137535.23523206753,129933.45833333334,133510.86419753087,138669.70348258707,137447.90909090909,132014.77340569877,141215.77620967742,141164.81012658228,142570.71875,143320.86158192091,{"$f":"AK30*'Volumes Summary'!AK30","v":97294887.999999985},{"$f":"AL30*'Volumes Summary'!AL30","v":140086050},{"$f":"AM30*'Volumes Summary'!AM30","v":144976260},{"$f":"AN30*'Volumes Summary'!AN30","v":145992416},{"$f":"SUM(AP30:AS30)/SUM('Volumes Summary'!AL30:AO30)","v":140855.66888829647},"Renfrewshire"]
["Scottish Borders",163125.68657937806,175671.52145631067,170115.16223529412,157125.53515625,149767.00796352583,164160.07989974937,177796.99221945138,164311.20559210525,162410.04533678756,182051.34802784224,170499.1479901961,158150.96254681647,188322.42419354839,174972.81578817734,171908.66676136362,166292.76893939395,163366.36046511628,162855.88452830189,163743.37279596977,148045.6665273312,154721.14111702127,174432.07038834953,167816.81939163498,159522.24941520469,166117.88914027149,164447.5633531746,181014.2089552239,177586.22447204971,170520.13958810069,178328.27188432834,166893.80909090908,178336.77747989274,164143.69665271966,176728.83864915572,176226.82302405499,171998.34018264842,172496.890625,189984.3548387097,187542.23003194889,179627.35340314134,{"$f":"AK31*'Volumes Summary'!AK31","v":75335273},{"$f":"AL31*'Volumes Summary'!AL31","v":88318408},{"$f":"AM31*'Volumes Summary'!AM31","v":117790300.00000001},{"$f":"AN31*'Volumes Summary'!AN31","v":117401436},{"$f":"SUM(AP31:AS31)/SUM('Volumes Summary'!AL31:AO31)","v":186376.36308411215},"Scottish Borders"]
["Shetland Islands",103704.75609756097,120858.32584269663,107801.80645161289,91345.811320754714,108919.91803278688,108347.54794520547,102611.05619718309,97704.625,106611.09960784315,113109.75157894735,125522.20833333334,116113.2602739726,116165.65753424658,116266.10526315789,129313.03409090909,117961.4074074074,137389.73214285716,109945.28096385542,120261.92708333334,115048.27272727274,116465.71604938273,137916.51041666666,135255.4683544304,120940.90625,147091.3732,124721.46,159066.86585365853,129533.10283018868,147123.17948717947,149224.0824742268,137623.46753246753,140098.4912280702,155905.44871794872,149907.32098765433,157993,140010.07246376813,158684.90140845071,163267.77528089887,168457.03333333333,155275.45283018867,{"$f":"AK32*'Volumes Summary'!AK32","v":9660695},{"$f":"AL32*'Volumes Summary'!AL32","v":11266628},{"$f":"AM32*'Volumes Summary'!AM32","v":14530832},{"$f":"AN32*'Volumes Summary'!AN32","v":15161133},{"$f":"SUM(AP32:AS32)/SUM('Volumes Summary'!AL32:AO32)","v":167060.35643564357},"Shetland Islands"]
["South Ayrshire",147130.23190789475,155495.885028463,145071.97654320986,141524.57400722022,149838.34584450402,150207.93095768374,153535.1421473684,140638.19565217392,152626.2710690423,161022.77745098039,156731.87723595506,135789.74170909091,152818.38178378379,158249.20603271984,145925.23014705881,131755.88025806451,139810.51622448978,149423.51544885177,141165.46175799088,141939.35500000001,137909.55889724311,159128.10278084714,151967.25258252426,135845.19693094629,147697.46728971961,152428.99634369288,147186.34970749542,152337.09365558912,149868.54677754678,156835.07395498393,155766.32173913042,150442.20323325635,155364.05451448041,153645.77933450087,158293.5961844197,149171.13698630137,149152.44991511037,160317.86173633442,163529.04804804805,162569.91733333332,{"$f":"AK33*'Volumes Summary'!AK33","v":65336958},{"$f":"AL33*'Volumes Summary'!AL33","v":87850793},{"$f":"AM33*'Volumes Summary'!AM33","v":99717710.000000015},{"$f":"AN33*'Volumes Summary'!AN33","v":108910346},{"$f":"SUM(AP33:AS33)/SUM('Volumes Summary'!AL33:AO33)","v":160664.21269982238},"South Ayrshire"]
["South Lanarkshire",135694.32472116948,141885.21528571428,146796.39944329896,124711.12680064309,128188.88798780488,133929.13269062227,132397.47358870969,131036.32756395996,130657.53799263353,136499.35519930677,135407.09800166529,125490.45562913908,133518.0221010902,139505.04458949098,135002.47518852458,132118.37327058823,123019.00747996438,131986.54733617022,124424.04299825175,120198.044152652,122470.51501769912,125371.36172226531,127044.70359209598,121836.44056705671,128244.25940660824,130331.19771468145,132678.11074606434,134789.00179797978,138267.32933747413,141462.8133857772,136064.82285368803,131361.46532045654,138340.64756258234,145042.39828955405,141236.56486796786,144218.21893491125,148472.88551401868,155699.91868002358,155804.84108108107,152513.22934362935,{"$f":"AK34*'Volumes Summary'!AK34","v":170610153},{"$f":"AL34*'Volumes Summary'!AL34","v":254185579.99999997},{"$f":"AM34*'Volumes Summary'!AM34","v":264222762},{"$f":"AN34*'Volumes Summary'!AN34","v":288238956},{"$f":"SUM(AP34:AS34)/SUM('Volumes Summary'!AL34:AO34)","v":149108.55218187367},"South Lanarkshire"]
["Stirling",178568.98561521256,189818.19475452194,182218.44765342961,171395.59016393442,175813.26893939395,173823.8108108108,193708.47893258426,164968.65800796813,171479.28031746033,182244.76883248732,191925.4417647059,176415.90798941799,166912.20753205128,196688.5640509915,187944.85670076727,184398.60905349796,182726.30279503108,182063.60553977275,183720.0481547619,179612.9079497908,164464.43547945205,178609.13114754099,178076.2963002114,174027.27329192546,180815.07774798927,197440.23397916666,183498.1,188211.45069841269,191519.03278688525,192292.26911985019,184379.91402714929,175302.63690476189,186492.73333333331,192711.65863453818,186701.46536796537,186448.64918032789,188401.50564334088,211924.52059925094,193342.59600000002,187218.87714285712,{"$f":"AK35*'Volumes Summary'!AK35","v":56866838.000000007},{"$f":"AL35*'Volumes Summary'!AL35","v":83461867.000000015},{"$f":"AM35*'Volumes Summary'!AM35","v":113167694},{"$f":"AN35*'Volumes Summary'!AN35","v":96671298.000000015},{"$f":"SUM(AP35:AS35)/SUM('Volumes Summary'!AL35:AO35)","v":191662.66940339358},"Stirling"]
["West Dunbartonshire",119313.65795206971,116833.13199346405,105737.92771428572,99413.374774193537,106077.12739130436,104684.0258367347,106941.29257692308,97656.007936507929,103988.22605363985,110272.16944444444,115018.70714285715,93192.522727272735,113477.84751072963,118543.33846153846,121966.35517361113,118451.54255319148,114224.1890225564,111069.63198275863,116927.61198412698,100780.466,110811.07421875,110218.71549079755,116625.84682080924,112271.07962962963,109698.34556574924,115299.07164179106,122484.6794520548,118736.52282157676,121263.26790450928,115466.08188172043,114017.95721925134,100597.55384615384,105986.9877675841,111939.14501510574,112858.4170984456,106092.55263157895,106342.73529411765,112792.34916201116,127097.28607594938,112977.05194805196,{"$f":"AK36*'Volumes Summary'!AK36","v":28220619},{"$f":"AL36*'Volumes Summary'!AL36","v":39772183},{"$f":"AM36*'Volumes Summary'!AM36","v":40379660.999999993},{"$f":"AN36*'Volumes Summary'!AN36","v":50203428.000000007},{"$f":"SUM(AP36:AS36)/SUM('Volumes Summary'!AL36:AO36)","v":116771.64285714286},"West Dunbartonshire"]
["West Lothian",145351.62799167534,144515.69125683059,139598.43436893204,124234.41479452055,133671.30904999998,140420.42992792794,145962.24645390071,137638.03563348416,138298.03282655246,149992.29490636705,139863.84262645914,132062.65800539084,139810.90012958963,149599.95479532162,147157.19405940594,135395.5722029703,142569.31933962266,139155.984375,138914.50592216582,132223.27871794871,133301.50785854616,144886.87751159197,143803.70252324038,132951.8910016978,147140.35063113604,153549.75102040815,153691.07058823531,159139.11206896551,154697.591468005,162274.60538116592,163955.18806306308,155307.56643356645,165418.11465721042,158523.29999999999,156945.90235294119,141901.20000000001,156861.90210656752,165993.95687885012,167800.14140271491,161327.79345955249,{"$f":"AK37*'Volumes Summary'!AK37","v":93654792.000000015},{"$f":"AL37*'Volumes Summary'!AL37","v":126587554.99999999},{"$f":"AM37*'Volumes Summary'!AM37","v":161678114.00000003},{"$f":"AN37*'Volumes Summary'!AN37","v":148335324.99999997},{"$f":"SUM(AP37:AS37)/SUM('Volumes Summary'!AL37:AO37)","v":163356.68083795439},"West Lothian"]
["Overall Average",155705.43924097082,160154.68992852009,153622.62979573806,140323.00932451902,145552.95265972521,154418.94336302564,155618,147865.77388297871,153245.01516678944,163360.32213285883,157929.81908291648,146260.29182762932,153821.87836499882,163069.19114533535,157202.4454962679,148722.84910146391,153600.17459019949,159330.13415282895,154813.92421950499,148185.08680154406,153025.34640870921,161807.28109231533,159711.53515631743,153363.5474437697,162156.55115601464,170181.86328976366,165137.59846319142,173732.05163722098,168119.40873733055,169333.60998423694,167641.93767780269,159043.31052577426,164171.26548742139,170382.95168593992,168563.51933979191,162517.8990162618,170989.77466005561,178370.22547886684,176304.66471933838,174900.10093151263,{"$f":"AK38*'Volumes Summary'!AK38","v":3238006620},{"$f":"AL38*'Volumes Summary'!AL38","v":4552089781.000001},{"$f":"AM38*'Volumes Summary'!AM38","v":5093718529},{"$f":"AN38*'Volumes Summary'!AN38","v":5009697048},{"$f":"SUM(AP38:AS38)/SUM('Volumes Summary'!AL38:AO38)","v":174591.28852158302},"Overall Average"]
["Unallocated",175577.61904761902,155234.18867924527,164551.00651260503,153680.45454545456,154449.7544375,148118,155978,152421.38235294117,150302.72,194303.66666666669,182794.27272727274,128219.15789473684,154007.5,132231.29032258067,139194.44444444444,99000,null,182450,264717.59999999998,0,249995,80000,0,0,0,0,60000,0,null,245000,0,124550.5,186045.82524271845,193500,0,0,175535.71428571429,0,0,98019.666666666657]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Median Summary","index":32,"n_rows":42,"n_cols":47,"rows_kept":42,"cut":false,"hidden":false,"merged":[[2,41,2,45],[3,41,3,44],[3,17,3,20],[3,1,3,4],[3,5,3,8],[3,9,3,12],[3,13,3,16],[3,29,3,32],[3,33,3,36],[3,21,3,24],[3,37,3,40],[3,25,3,28]]}
["Registers of Scotland - Residential Property"]
["Median House Price, by Quarter, for 40 Quarters or 10 Years"]
["Financial Years. £20,000 to £1m",null,null,null,null," "]
[null,"2008 - 2009",null,null,null,"2009 - 2010",null,null,null,"2010 - 2011",null,null,null,"2011 - 2012",null,null,null,"2012- 2013",null,null,null,"2013-2014",null,null,null,"2014- 2015",null,null,null,"2015-2016",null,null,null,"2016- 2017",null,null,null,"2017-2018",null,null,null,"Total Value",null,null,null,"Total Value Divided by Total Volume"]
[null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q4","Q1","Q2","Q3","2017/18"]
["AberdeenCity",145000,150000,144995,130000,140000,150000,150000,140000,149000,150500,148000,151000,155000,155000,157750,153000,153000,157500,158000,150000,162500,171500,175000,167224,175175,185000,183000,187049.5,180000,185000,183150,165000,182000,170000,172500,160000,170000,168500,170000,158000,{"$f":"AK6*'Volumes Summary'!AK6","v":116480000},{"$f":"AL6*'Volumes Summary'!AL6","v":198390000},{"$f":"AM6*'Volumes Summary'!AM6","v":175240000},{"$f":"AN6*'Volumes Summary'!AN6","v":179180000},{"$f":"SUM(AP6:AS6)/SUM('Volumes Summary'!AL6:AO6)","v":169183.51870576339},"Aberdeen City"]
["Aberdeenshire",184936.60500000001,185000,177995,160000,175000,175000,183000,175000,180000,187500,190000,180000,190000,200000,182375,180000,189747.5,190178.5,185000,180000,198000,207500,205000,189025,210900,220000,215000,223000,220000,210000,216083,195013,191750,195000,190000,185000,200000,197000,195000,195000,{"$f":"AK7*'Volumes Summary'!AK7","v":151885000},{"$f":"AL7*'Volumes Summary'!AL7","v":221400000},{"$f":"AM7*'Volumes Summary'!AM7","v":220837000},{"$f":"AN7*'Volumes Summary'!AN7","v":228345000},{"$f":"SUM(AP7:AS7)/SUM('Volumes Summary'!AL7:AO7)","v":200406.18908382067},"Aberdeenshire"]
["Angus",125000,133975,127544.875,115750,116000,122750,134500,118000,128250,125000,130000,123000,125000,124000,130000,125000,125000,124975,142250,119997.5,130000,135000,137500,134500,145000,152000,140000,138500,140000,144950,146750,135000,153500,148000,150500,140000,145250,150000,143000,146000,{"$f":"AK8*'Volumes Summary'!AK8","v":52500000},{"$f":"AL8*'Volumes Summary'!AL8","v":81921000},{"$f":"AM8*'Volumes Summary'!AM8","v":82500000},{"$f":"AN8*'Volumes Summary'!AN8","v":86086000},{"$f":"SUM(AP8:AS8)/SUM('Volumes Summary'!AL8:AO8)","v":141658.25151940159},"Angus"]
["ArgyllBute",120000,125000,123975,111250,122500,133000,125000,125000,125000,130000,124100,115000,122000,130000,115000,115000,130000,121000,120000,120000,105000,119500,137000,114675,130000,125000,130000,120000,125000,138000,125000,120000,130000,130000,132500,122000,125000,131250,137261,128775.5,{"$f":"AK9*'Volumes Summary'!AK9","v":44774000},{"$f":"AL9*'Volumes Summary'!AL9","v":60625000},{"$f":"AM9*'Volumes Summary'!AM9","v":66412500},{"$f":"AN9*'Volumes Summary'!AN9","v":68081456},{"$f":"SUM(AP9:AS9)/SUM('Volumes Summary'!AL9:AO9)","v":132026.94331315355},"Argyll and Bute"]
["Clackmannanshire",100000,114500,100000,95750,117000,109997.5,125000,88500,106750,115000,94000,80000,95000,106842,93500,88000,94000,125000,91000,86000,104000,110750,113500,108997.5,114250,129997.5,121750,105000,113000,131500,105750,92000,97750,112500,132000,95000,114250,140000,108000,109995,{"$f":"AK10*'Volumes Summary'!AK10","v":19380000},{"$f":"AL10*'Volumes Summary'!AL10","v":23764000},{"$f":"AM10*'Volumes Summary'!AM10","v":33880000},{"$f":"AN10*'Volumes Summary'!AN10","v":25380000},{"$f":"SUM(AP10:AS10)/SUM('Volumes Summary'!AL10:AO10)","v":122200.47732696898},"Clackmannanshire"]
["DumfriesGalloway",120000,130000,120000,110000,110000,120000,121500,121060,118500,125000,118000,114250,111777,120000,117950,117376,120000,120002.5,106775,116000,110000,122000,116500,104500,115000,121777.5,125000,121250,120000,121555,115000,117525,118750,120000,125000,120000,118000,125000,127000,124050,{"$f":"AK11*'Volumes Summary'!AK11","v":55320000},{"$f":"AL11*'Volumes Summary'!AL11","v":72334000},{"$f":"AM11*'Volumes Summary'!AM11","v":87250000},{"$f":"AN11*'Volumes Summary'!AN11","v":89535000},{"$f":"SUM(AP11:AS11)/SUM('Volumes Summary'!AL11:AO11)","v":122166.53290529695},"Dumfries and Galloway"]
["DundeeCity",108000,110000,91000,93000,105000,110000,120000,99475,108250,107500,103000,90000,107500,100000,111000,95000,100000,100550,105500,105000,108559,115750,112000,103500,117000,109500,108999.5,105000,108500,117387.5,115433.5,100000,108000,122000,119378,106000,113306.5,122000,120000,103000,{"$f":"AK12*'Volumes Summary'!AK12","v":55014000},{"$f":"AL12*'Volumes Summary'!AL12","v":74782290},{"$f":"AM12*'Volumes Summary'!AM12","v":82350000},{"$f":"AN12*'Volumes Summary'!AN12","v":85920000},{"$f":"SUM(AP12:AS12)/SUM('Volumes Summary'!AL12:AO12)","v":117487.69806858494},"Dundee City"]
["EastAyrshire",102000,99500,91500,84000,92000,95000,93875,84247.5,90000,104000,93500,80000,93000,100000,97500,85125,90000,92880.5,80000,80000,79000,92263,85000,75000,89247.5,97000,85000,85000,95000,95500,100000,98997.5,87175.5,105000,100000,78250,95000,107000,115000,107250,{"$f":"AK13*'Volumes Summary'!AK13","v":30987000},{"$f":"AL13*'Volumes Summary'!AL13","v":57855000},{"$f":"AM13*'Volumes Summary'!AM13","v":64628000},{"$f":"AN13*'Volumes Summary'!AN13","v":67505000},{"$f":"SUM(AP13:AS13)/SUM('Volumes Summary'!AL13:AO13)","v":101831.79723502304},"East Ayrshire"]
["EastDunbartonshire",171750,170000,147000,145000,160000,160000,159000,149375,151000,170000,165500.5,155000,167500,175000,168000,172777.5,170000,184400,175000,172750,175000,172000,176000,178500,183000,185000,183750,198250,179750,180000,182620,163500,187500,195000,193000,186000,195500,199995,215000,198500,{"$f":"AK14*'Volumes Summary'!AK14","v":80538000},{"$f":"AL14*'Volumes Summary'!AL14","v":98532000},{"$f":"AM14*'Volumes Summary'!AM14","v":116997075},{"$f":"AN14*'Volumes Summary'!AN14","v":113735000},{"$f":"SUM(AP14:AS14)/SUM('Volumes Summary'!AL14:AO14)","v":205723.93323293174},"East Dunbartonshire"]
["EastLothian",165997.5,175000,160000,150000,144000,157975,160000,153000,163750,175000,171500,150000,160000,163500,156000,143000,152500,180000,150000,140000,152000,170000,165000,147131.5,163995,174500,167000,210000,162000,176000,180000,158500,162247.5,185000,175000,167875,174500,195000,192500,182000,{"$f":"AK15*'Volumes Summary'!AK15","v":68828750},{"$f":"AL15*'Volumes Summary'!AL15","v":105921500},{"$f":"AM15*'Volumes Summary'!AM15","v":125580000},{"$f":"AN15*'Volumes Summary'!AN15","v":108762500},{"$f":"SUM(AP15:AS15)/SUM('Volumes Summary'!AL15:AO15)","v":189132.10818307905},"East Lothian"]
["EastRenfrewshire",189497.5,180000,162000,151000,155000,195000,161000,174000,163166.5,192888.5,170000,140000,189500,172500,169000,172000,165598.5,185000,176000,195950,190000,183567,189995,190000,197475,208250,210000,212700,199000,200000,210000,187125,208000,227997.5,220000,191500,225150,233280,245250,239000,{"$f":"AK16*'Volumes Summary'!AK16","v":61471500},{"$f":"AL16*'Volumes Summary'!AL16","v":106495950},{"$f":"AM16*'Volumes Summary'!AM16","v":111507840},{"$f":"AN16*'Volumes Summary'!AN16","v":124587000},{"$f":"SUM(AP16:AS16)/SUM('Volumes Summary'!AL16:AO16)","v":227640.72676056338},"East Renfrewshire"]
["Edinburgh",180000,175400,159296,150230,160000,170000,165000,168000,170000,180075,172000,160000,170000,180000,182000,166200,175088,182250,170050,158000,170000,179500,175000,166500,177000,190000,178500,205000,192107,185950,194000,177000,190000,198450,190200,192250,207000,217697.5,210000,212000,{"$f":"AK17*'Volumes Summary'!AK17","v":431409000},{"$f":"AL17*'Volumes Summary'!AL17","v":675234000},{"$f":"AM17*'Volumes Summary'!AM17","v":767601385},{"$f":"AN17*'Volumes Summary'!AN17","v":698460000},{"$f":"SUM(AP17:AS17)/SUM('Volumes Summary'!AL17:AO17)","v":208113.92857142858},"Edinburgh, City of"]
["EileanSiar",115500,108500,106000,106250,95000,100000,108500,98500,95000,105000,105000,91500,109622.5,105000,103500,96690,104500,100000,100000,95000,98250,97750,110000,92000,107500,113750,102289.5,100497.5,118000,112750,105000,95000,115000,115500,115000,110000,112000,125000,116500,121000,{"$f":"AK18*'Volumes Summary'!AK18","v":69300000},{"$f":"AL18*'Volumes Summary'!AL18","v":89376000},{"$f":"AM18*'Volumes Summary'!AM18","v":103625000},{"$f":"AN18*'Volumes Summary'!AN18","v":90753500},{"$f":"SUM(AP18:AS18)/SUM('Volumes Summary'!AL18:AO18)","v":118514.43437395099},"Eilean Siar"]
["Falkirk",119000,120000,116750,110000,115000,120650,120000,99995,120000,123250,114000,100000,110000,120000,115000,107000,113500,110500,113250,109995,110000,115000,114995,113000,115000,125000,120900,115000,125000,128000,123000,119000,124250,130000,132478,125000,125000,140000,130000,134000,{"$f":"AK19*'Volumes Summary'!AK19","v":158500000},{"$f":"AL19*'Volumes Summary'!AL19","v":229750000},{"$f":"AM19*'Volumes Summary'!AM19","v":281120000},{"$f":"AN19*'Volumes Summary'!AN19","v":235560000},{"$f":"SUM(AP19:AS19)/SUM('Volumes Summary'!AL19:AO19)","v":131492.29875036326},"Falkirk"]
["Fife",123500,122250,115000,105000,112000,122086,117000,105000,112500,121000,115000,103000,110000,118275,115000,105000,107000,110000,105000,95500,101500,110327,105864,105000,110000,116000,110000,100000,117650,122500,121000,107250,117350,125000,125327,118000,128777.5,133500,134300,130000,{"$f":"AK20*'Volumes Summary'!AK20","v":292286000},{"$f":"AL20*'Volumes Summary'!AL20","v":376545410},{"$f":"AM20*'Volumes Summary'!AM20","v":448159500},{"$f":"AN20*'Volumes Summary'!AN20","v":442787100},{"$f":"SUM(AP20:AS20)/SUM('Volumes Summary'!AL20:AO20)","v":132296.6929601357},"Fife"]
["GlasgowCity",145000,145000,136250,120000,137500,136250,141000,135000,135000,142000,135000,125000,140000,142500,140000,135000,135000,138000,137000,138000,141000,139950,141000,135000,146000,150000,155000,145000,157000,157500,150000,150000,152000,155000,155000,154000,155000,160000,160000,165000,{"$f":"AK21*'Volumes Summary'!AK21","v":135982000},{"$f":"AL21*'Volumes Summary'!AL21","v":175150000},{"$f":"AM21*'Volumes Summary'!AM21","v":203520000},{"$f":"AN21*'Volumes Summary'!AN21","v":214400000},{"$f":"SUM(AP21:AS21)/SUM('Volumes Summary'!AL21:AO21)","v":155514.50511945391},"Glasgow City"]
["Highland",102000,101250,95000,85500,92500,83500,95000,90000,105000,100000,92500,93000,91000,100000,83490,83000,90000,92000,99500,75250,90000,98000,93000,99000,104000,97244.5,94500,92500,101000,115000,108000,97000,95000,102500,91750,101000,102750,95000,89000,83000,{"$f":"AK22*'Volumes Summary'!AK22","v":29492000},{"$f":"AL22*'Volumes Summary'!AL22","v":33085500},{"$f":"AM22*'Volumes Summary'!AM22","v":31255000},{"$f":"AN22*'Volumes Summary'!AN22","v":26967000},{"$f":"SUM(AP22:AS22)/SUM('Volumes Summary'!AL22:AO22)","v":101087.44769874477},"Highland"]
["Inverclyde",146225,142500,150000,143363,134995,145000,148000,140000,149950,145497.5,150000,135000,146000,155000,135000,133000,143000,140125,135610,158500.5,151500,158400,149995,140000,144000,158000,167500,152000,165000,160000,170000,148000,174500,161000,170000,157606.5,165000,183000,175000,172250,{"$f":"AK23*'Volumes Summary'!AK23","v":56107914},{"$f":"AL23*'Volumes Summary'!AL23","v":79200000},{"$f":"AM23*'Volumes Summary'!AM23","v":88023000},{"$f":"AN23*'Volumes Summary'!AN23","v":93800000},{"$f":"SUM(AP23:AS23)/SUM('Volumes Summary'!AL23:AO23)","v":173580.13902572522},"Inverclyde"]
["Midlothian",124750,125000,125500,122500,118000,125000,135000,120000,131250,115000,125000,120000,120000,124447.5,119000,119000,128500,135000,125000,132500,125000,124950,135000,124750,125000,140000,135000,135000,139995,140500,135000,132000,137500,140000,150000,142000,136000,138500,155000,145000,{"$f":"AK24*'Volumes Summary'!AK24","v":50978000},{"$f":"AL24*'Volumes Summary'!AL24","v":59432000},{"$f":"AM24*'Volumes Summary'!AM24","v":67449500},{"$f":"AN24*'Volumes Summary'!AN24","v":73470000},{"$f":"SUM(AP24:AS24)/SUM('Volumes Summary'!AL24:AO24)","v":147062.31714452896},"Midlothian"]
["Moray",90500,91000,83000,90000,78000,85150,91500,75000,82000,90000,87000,90000,90000,80000,90000,84375,96550,86000,99000,92777.5,86000,92600,95000,97500,89000,86500,92300,109000,89500,86000,94000,85000,102500,110000,92500,98000,80875,95000,95000,99000,{"$f":"AK25*'Volumes Summary'!AK25","v":8526000},{"$f":"AL25*'Volumes Summary'!AL25","v":7925750},{"$f":"AM25*'Volumes Summary'!AM25","v":11115000},{"$f":"AN25*'Volumes Summary'!AN25","v":9595000},{"$f":"SUM(AP25:AS25)/SUM('Volumes Summary'!AL25:AO25)","v":95777.706185567004},"Moray"]
["NorthAyrshire",100000,100000,91000,86000,92000,90000,97250,85000,103500,94497.5,100000,81000,87250,105000,95000,78000,86000,95000,87350,77495,88000,95000,80000,81000,95000,97250,103000,98000,95000,98000,107500,90000,90125,93500,89000,86500,90000,102000,98500,88101,{"$f":"AK26*'Volumes Summary'!AK26","v":39357500},{"$f":"AL26*'Volumes Summary'!AL26","v":53910000},{"$f":"AM26*'Volumes Summary'!AM26","v":64566000},{"$f":"AN26*'Volumes Summary'!AN26","v":65305500},{"$f":"SUM(AP26:AS26)/SUM('Volumes Summary'!AL26:AO26)","v":97228.32244008714},"North Ayrshire"]
["NorthLanarkshire",100000,95000,97000,90000,92000,94995,96100,87000,95000,98000,95000,85250,85000,96000,99897.5,83000,84500,96000,91000,88000,92500,94300,89997.5,88500,95000,98000,94605,89000,102500,98500,100000,95000,105000,100000,104000,98059,110000,105000,112500,103000,{"$f":"AK27*'Volumes Summary'!AK27","v":106394015},{"$f":"AL27*'Volumes Summary'!AL27","v":149930000},{"$f":"AM27*'Volumes Summary'!AM27","v":150465000},{"$f":"AN27*'Volumes Summary'!AN27","v":180000000},{"$f":"SUM(AP27:AS27)/SUM('Volumes Summary'!AL27:AO27)","v":107569.02199816682},"North Lanarkshire"]
["OrkneyIslands",115000,99575,115000,102000,104000,108500,122800,101250,100000,118500,99250,105000,128028,100000,110000,121000,120000,125000,112500,103500,120000,120000,119750,108500,111250,117000,120000,120750,120000,120000,124999.5,125000,125000,122500,133331,126503.5,145072.5,148000,141375,130000,{"$f":"AK28*'Volumes Summary'!AK28","v":8349231},{"$f":"AL28*'Volumes Summary'!AL28","v":14797395},{"$f":"AM28*'Volumes Summary'!AM28","v":17464000},{"$f":"AN28*'Volumes Summary'!AN28","v":18661500},{"$f":"SUM(AP28:AS28)/SUM('Volumes Summary'!AL28:AO28)","v":137842.1534883721},"Orkney Islands"]
["PerthKinross",150000,148625,146500,125000,136000,150000,150000,140000,150000,145000,145000,157750,155000,150000,156000,148000,147000,159995,147000,135000,145000,158750,159000,150000,155877.5,162500,162875,163000,161580.5,165500,165000,155500,155000,166000,166500,162000,170000,175750,161500,170000,{"$f":"AK29*'Volumes Summary'!AK29","v":95742000},{"$f":"AL29*'Volumes Summary'!AL29","v":128860000},{"$f":"AM29*'Volumes Summary'!AM29","v":158702250},{"$f":"AN29*'Volumes Summary'!AN29","v":137113500},{"$f":"SUM(AP29:AS29)/SUM('Volumes Summary'!AL29:AO29)","v":170405.28814669285},"Perth and Kinross"]
["Renfrewshire",116000,105000,92750,90000,108000,103000,107750,100000,97496.25,110500,100000,96023,99997.5,94750,97000,90000,94997.5,97500,90000,86000,96500,105000,99995,97500,106000,115125,110000,105500,115000,115375,119000,105000,112156,121000,117500,109995,122000,122000,125500,125000,{"$f":"AK30*'Volumes Summary'!AK30","v":81066315},{"$f":"AL30*'Volumes Summary'!AL30","v":121024000},{"$f":"AM30*'Volumes Summary'!AM30","v":125294000},{"$f":"AN30*'Volumes Summary'!AN30","v":128512000},{"$f":"SUM(AP30:AS30)/SUM('Volumes Summary'!AL30:AO30)","v":121539.94001599573},"Renfrewshire"]
["ScottishBorders",135000,140000,142500,125000,127500,141000,155000,135000,140000,162500,142000,125000,158147.5,152500,147750,135000,132750,139000,140000,130500,130050,144150,135000,131059.5,140000,140000,160000,147083.5,140000,155000,141000,149950,145000,150000,150000,136737,145000,158750,155000,136605,{"$f":"AK31*'Volumes Summary'!AK31","v":59890806},{"$f":"AL31*'Volumes Summary'!AL31","v":74240000},{"$f":"AM31*'Volumes Summary'!AM31","v":98425000},{"$f":"AN31*'Volumes Summary'!AN31","v":97030000},{"$f":"SUM(AP31:AS31)/SUM('Volumes Summary'!AL31:AO31)","v":154012.05887850467},"Scottish Borders"]
["ShetlandIslands",88646.5,117500,96000,85000,92000,97117.5,105000,97125,104000,102625,117059,110000,115000,113500,118475,118000,130000,105000,120000,100000,110000,140000,127000,115000,140150,120000,143375,129000,147500,139000,133500,134000,156000,137000,165450,140000,150666,148000,162600,155000,{"$f":"AK32*'Volumes Summary'!AK32","v":9660000},{"$f":"AL32*'Volumes Summary'!AL32","v":10697286},{"$f":"AM32*'Volumes Summary'!AM32","v":13172000},{"$f":"AN32*'Volumes Summary'!AN32","v":14634000},{"$f":"SUM(AP32:AS32)/SUM('Volumes Summary'!AL32:AO32)","v":158954.73927392738},"Shetland Islands"]
["SouthAyrshire",123900,125000,124497.5,120000,122250,129950,129500,108108,124950,138950,125000,110000,125000,130000,120750,109500,108100,125000,124922.5,125000,119000,126000,125000,119111,125000,125000,125000,117000,134000,140000,130000,125000,135000,134500,133000,125000,130000,135000,138311.5,135000,{"$f":"AK33*'Volumes Summary'!AK33","v":54750000},{"$f":"AL33*'Volumes Summary'!AL33","v":76570000},{"$f":"AM33*'Volumes Summary'!AM33","v":83970000},{"$f":"AN33*'Volumes Summary'!AN33","v":92115459},{"$f":"SUM(AP33:AS33)/SUM('Volumes Summary'!AL33:AO33)","v":136503.31216696269},"South Ayrshire"]
["SouthLanarkshire",112000,117500,115000,96150,100750,110000,110000,110500,108000,115000,113995,100000,112000,115000,111500,108700,105500,110000,105000,97000,99995,110000,105000,97500,111000,114000,108000,110000,118500,120000,112250,107500,116000,123500,116350,118000,123259.5,125750,130000,129995,{"$f":"AK34*'Volumes Summary'!AK34","v":139594000},{"$f":"AL34*'Volumes Summary'!AL34","v":211020264},{"$f":"AM34*'Volumes Summary'!AM34","v":213397750},{"$f":"AN34*'Volumes Summary'!AN34","v":240500000},{"$f":"SUM(AP34:AS34)/SUM('Volumes Summary'!AL34:AO34)","v":122751.29905401282},"South Lanarkshire"]
["Stirling",151250,159000,150078.5,139000,137750,142500,150500,125000,143000,149000,145000,128500,139997.5,163000,156000,157500,142500,148000,159250,147000,129025,140000,145000,135000,138000,158500,158000,145000,148500,150000,144750,145000,148500,159997.5,151000,147000,154000,167500,155000,151375,{"$f":"AK35*'Volumes Summary'!AK35","v":44835000},{"$f":"AL35*'Volumes Summary'!AL35","v":68222000},{"$f":"AM35*'Volumes Summary'!AM35","v":89445000},{"$f":"AN35*'Volumes Summary'!AN35","v":77500000},{"$f":"SUM(AP35:AS35)/SUM('Volumes Summary'!AL35:AO35)","v":153257.79967159277},"Stirling"]
["WestDunbartonshire",99000,100000,88000,80000,86250,93000,86750,79995,93500,92747.5,97250,78125,90000,95000,95000,92500,90000,89500,98500,85000,84500,94750,94250,89475,88500,93000,100005,100000,105000,100000,93000,79250,85250,96000,92750,86997.5,88000,88225,105000,95000,{"$f":"AK36*'Volumes Summary'!AK36","v":23141335},{"$f":"AL36*'Volumes Summary'!AL36","v":32912000},{"$f":"AM36*'Volumes Summary'!AM36","v":31584550},{"$f":"AN36*'Volumes Summary'!AN36","v":41475000},{"$f":"SUM(AP36:AS36)/SUM('Volumes Summary'!AL36:AO36)","v":95075.762150220908},"West Dunbartonshire"]
["WestLothian",125000,124995,118750,115000,118350,120000,125000,115000,122500,120000,118500,110000,115000,122000,125000,115000,123750,119997.5,120000,110500,117500,125000,125000,119000,125000,134950,132255,132750,134000,145000,140000,127750,139997.5,135000,131645.5,120000,130000,136550,144497.5,130000,{"$f":"AK37*'Volumes Summary'!AK37","v":79200000},{"$f":"AL37*'Volumes Summary'!AL37","v":104910000},{"$f":"AM37*'Volumes Summary'!AM37","v":132999700},{"$f":"AN37*'Volumes Summary'!AN37","v":127735790},{"$f":"SUM(AP37:AS37)/SUM('Volumes Summary'!AL37:AO37)","v":137044.20517560074},"West Lothian"]
["Scotland",130030,132000,125000,117500,124995,130500,130000,121000,125000,135000,127995,120000,128000,135000,130000,125000,125000,130013,127000,121000,125000,135000,133000,125000,135000,142538.5,139000,138000,140000,144000,140560,132500,139500,145000,143000,135000,145000,150000,150000,146000,{"$f":"AK38*'Volumes Summary'!AK38","v":2689740000},{"$f":"AL38*'Volumes Summary'!AL38","v":3860190000},{"$f":"AM38*'Volumes Summary'!AM38","v":4283550000},{"$f":"AN38*'Volumes Summary'!AN38","v":4262250000},{"$f":"SUM(AP38:AS38)/SUM('Volumes Summary'!AL38:AO38)","v":147292.65865272033},"Overall Average"]
["Unallocated",153935,138750,158500,119000,127750,141250,136000,152500,127500,173500,160000,112500,150000,121000,148000,122000,0,182450,96000,0,249995,80000,0,0,0,0,60000,null,null,245000,0,124550.5,144000,162500,0,0,100500,0,0,101559]
[]
[]
[null,null,null,null,null,null,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":"HouseholdVariants","index":33,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":true,"merged":[[42,0,42,1],[0,0,0,7],[2,2,2,7],[39,0,39,7],[40,0,40,7]]}
["Table 20: Comparison between principal and variant household projections, by local authority, 2035"]
[]
[null,2035,2035]
["Local Authority","Principal","Alternative headship with low migration","Low migration","Alternative headship","Constrained Housing","Alternative headship with high migration","High migration",{"$f":"C4","v":"Alternative headship with low migration"},"Low migration","Alternative headship","Constrained Housing","Alternative headship with high migration","High migration"]
["Scotland",2888230,2697410,2772050,2807110,2831760,2916700,3004270,-6.6068145542425641E-2,-4.0225328315265749E-2,-2.8086405861029073E-2,-1.9551766999165578E-2,9.8572482108419349E-3,4.017685572132413E-2]
["Aberdeen City",143620,130080,135330,137830,137190,146750,153250,-9.4276563152764239E-2,-5.7721765770784014E-2,-4.0314719398412475E-2,-4.4770923269739589E-2,2.1793622058209162E-2,6.7051942626375163E-2]
["Aberdeenshire",137010,131370,133280,135000,135450,138970,141080,-4.1164878476023646E-2,-2.7224290197795781E-2,-1.4670462010072258E-2,-1.1386030216772498E-2,1.4305525144150063E-2,2.970586088606671E-2]
["Angus",57350,54590,55520,56320,56980,58180,59320,-4.812554489973845E-2,-3.1909328683522233E-2,-1.7959895379250218E-2,-6.4516129032258064E-3,1.4472537053182214E-2,3.4350479511769831E-2]
["Argyll & Bute",41900,38900,39370,41340,41960,43690,44330,-7.1599045346062054E-2,-6.0381861575178997E-2,-1.3365155131264916E-2,1.431980906921241E-3,4.2720763723150361E-2,5.7995226730310261E-2]
["Clackmannanshire",29370,27750,28600,28470,28570,29070,30020,-5.515832482124617E-2,-2.6217228464419477E-2,-3.0643513789581207E-2,-2.7238678924072182E-2,-1.0214504596527068E-2,2.2131426625808647E-2]
["Dumfries & Galloway",71310,66870,68080,69970,71230,73080,74550,-6.2263357172907027E-2,-4.5295190015425604E-2,-1.879119338101248E-2,-1.1218622914037301E-3,2.4821203197307531E-2,4.5435422801851075E-2]
["Dundee City",81740,74900,77130,79210,80830,83420,86210,-8.3679960851480301E-2,-5.6398336187912894E-2,-3.0951798385123564E-2,-1.1132860288720332E-2,2.0552972840714459E-2,5.4685588451186692E-2]
["East Ayrshire",59300,57050,57940,58340,59050,59540,60540,-3.7942664418212479E-2,-2.2934232715008433E-2,-1.6188870151770656E-2,-4.2158516020236085E-3,4.047217537942664E-3,2.0910623946037099E-2]
["East Dunbartonshire",44910,43030,43660,44250,44720,44930,45610,-4.1861500779336452E-2,-2.7833444667112003E-2,-1.4696058784235137E-2,-4.2306835894010244E-3,4.4533511467379205E-4,1.5586729013582721E-2]
["East Lothian",59380,57180,58250,58260,58650,59550,60740,-3.7049511620074096E-2,-1.902997642303806E-2,-1.8861569552037723E-2,-1.2293701583024588E-2,2.8629168070057258E-3,2.2903334456045806E-2]
["East Renfrewshire",39180,38340,38560,38940,39300,39580,39830,-2.1439509954058193E-2,-1.582440020418581E-2,-6.1255742725880554E-3,3.0627871362940277E-3,1.0209290454313425E-2,1.6590096988259317E-2]
["Edinburgh, City of",314670,283370,293470,303410,302480,323930,336340,-9.9469285282994882E-2,-6.737216766771538E-2,-3.5783519242380907E-2,-3.8738996408936348E-2,2.9427654368068136E-2,6.8865795913178887E-2]
["Eilean Siar",12950,11950,12320,12540,13110,13140,13610,-7.7220077220077218E-2,-4.8648648648648651E-2,-3.1660231660231658E-2,1.2355212355212355E-2,1.4671814671814672E-2,5.0965250965250966E-2]
["Falkirk",84230,80050,82230,81950,83180,83930,86330,-4.9626023981954176E-2,-2.3744509082274726E-2,-2.7068740353793187E-2,-1.2465867268194229E-2,-3.5616763623412084E-3,2.4931734536388458E-2]
["Fife",195960,183060,187990,190540,192140,197400,203250,-6.5829761175750151E-2,-4.0671565625637889E-2,-2.7658705858338437E-2,-1.9493774239640743E-2,7.3484384568279241E-3,3.7201469687691363E-2]
["Glasgow City",361280,326350,341280,344950,347270,362890,380550,-9.6684012400354291E-2,-5.5358724534986713E-2,-4.5200398582816652E-2,-3.8778786536758196E-2,4.4563773250664305E-3,5.33381310894597E-2]
["Highland",128070,120010,122730,125110,127180,130230,133410,-6.2934332786757238E-2,-4.1695947528695244E-2,-2.3112360427890995E-2,-6.9493245881158744E-3,1.6865776528460996E-2,4.1695947528695244E-2]
["Inverclyde",34240,32940,33580,33550,34050,34310,35060,-3.7967289719626166E-2,-1.9275700934579438E-2,-2.0151869158878503E-2,-5.5490654205607474E-3,2.0443925233644858E-3,2.3948598130841121E-2]
["Midlothian",43640,41940,42860,42690,44100,43400,44380,-3.8955087076076991E-2,-1.7873510540788267E-2,-2.1769019248395968E-2,1.0540788267644362E-2,-5.4995417048579283E-3,1.6956920256645278E-2]
["Moray",45420,42920,43260,45040,44920,47370,47810,-5.5041831792162044E-2,-4.7556142668428003E-2,-8.3663584324086306E-3,-1.1008366358432409E-2,4.2932628797886396E-2,5.261999119330691E-2]
["North Ayrshire",65630,62200,63660,64060,65320,65570,67230,-5.226268474782874E-2,-3.0016760627761693E-2,-2.3921986896236477E-2,-4.7234496419320433E-3,-9.1421605972878261E-4,2.437909492610087E-2]
["North Lanarkshire",167030,158840,163580,162060,165550,165280,170470,-4.9033107824941628E-2,-2.0654972160689695E-2,-2.9755133808297911E-2,-8.8606837095132618E-3,-1.0477159791654193E-2,2.0595102676165957E-2]
["Orkney Islands",11470,10940,11320,11080,11340,11640,12070,-4.6207497820401046E-2,-1.3077593722755012E-2,-3.4001743679163032E-2,-1.1333914559721011E-2,1.4821272885789015E-2,5.2310374891020049E-2]
["Perth & Kinross",92410,86000,88630,89610,88380,92670,95640,-6.9364787360675251E-2,-4.0904663997402876E-2,-3.0299751109187319E-2,-4.360999891786603E-2,2.8135483172816796E-3,3.4952927172383942E-2]
["Renfrewshire",86700,82470,84570,84470,85510,86550,88930,-4.8788927335640137E-2,-2.4567474048442908E-2,-2.572087658592849E-2,-1.3725490196078431E-2,-1.7301038062283738E-3,2.572087658592849E-2]
["Scottish Borders",61930,58180,59110,60870,61210,63470,64660,-6.0552236395930888E-2,-4.5535281769740032E-2,-1.7116098821249797E-2,-1.1626029388018731E-2,2.4866785079928951E-2,4.4082028096237687E-2]
["Shetland Islands",11930,10820,11210,11490,11900,11970,12450,-9.3042749371332778E-2,-6.0352053646269908E-2,-3.6881810561609385E-2,-2.5146689019279128E-3,3.3528918692372171E-3,4.3587594300083819E-2]
["South Ayrshire",55070,52150,53120,53990,54920,55780,56970,-5.3023424732159069E-2,-3.5409478845106229E-2,-1.9611403668058833E-2,-2.7238060650081712E-3,1.2892682041038678E-2,3.4501543490103502E-2]
["South Lanarkshire",162770,155310,159320,158540,161390,161490,165910,-4.5831541438840079E-2,-2.1195552005897893E-2,-2.5987589850709591E-2,-8.4782208023591564E-3,-7.8638569761012474E-3,1.9291024144498372E-2]
["Stirling",49400,45590,46850,47980,48240,50410,51970,-7.7125506072874495E-2,-5.1619433198380568E-2,-2.8744939271255061E-2,-2.348178137651822E-2,2.0445344129554656E-2,5.202429149797571E-2]
["West Dunbartonshire",43210,41470,42530,42130,42790,42850,43970,-4.0268456375838924E-2,-1.5737097894006017E-2,-2.4994214302244851E-2,-9.7199722286507757E-3,-8.3314047674149499E-3,1.7588521175653783E-2]
["West Lothian",95160,90790,92700,93130,92830,95680,97810,-4.5922656578394283E-2,-2.5851197982345524E-2,-2.1332492643968054E-2,-2.4485077763766287E-2,5.4644808743169399E-3,2.7847835224884404E-2]
[]
["Footnotes"]
["1) The figure for 2010 is the same in all projections as they are all constrained to the household estimate for this year."]
["Household figures are rounded to the nearest 10."]
[]
["© Crown Copyright 2012"]

{"sheet":"Households","index":34,"n_rows":50,"n_cols":2,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[{"$f":"Map!L8","v":"Aberdeenshire"},{"$f":"Map!M8","v":false}]
[{"$f":"Map!L9","v":"Angus"},{"$f":"Map!M9","v":false}]
[{"$f":"Map!L10","v":"Argyll & Bute"},{"$f":"Map!M10","v":false}]
[{"$f":"Map!L11","v":"Clackmannanshire"},{"$f":"Map!M11","v":false}]
[{"$f":"Map!L12","v":"Dumfries & Galloway"},{"$f":"Map!M12","v":false}]
[{"$f":"Map!L13","v":"Dundee City"},{"$f":"Map!M13","v":false}]
[{"$f":"Map!L14","v":"East Ayrshire"},{"$f":"Map!M14","v":false}]
[{"$f":"Map!L15","v":"East Dunbartonshire"},{"$f":"Map!M15","v":false}]
[{"$f":"Map!L16","v":"East Lothian"},{"$f":"Map!M16","v":false}]
[{"$f":"Map!L17","v":"East Renfrewshire"},{"$f":"Map!M17","v":false}]
[{"$f":"Map!L18","v":"Edinburgh City"},{"$f":"Map!M18","v":false}]
[{"$f":"Map!L19","v":"Eilean Siar"},{"$f":"Map!M19","v":false}]
[{"$f":"Map!L20","v":"Falkirk"},{"$f":"Map!M20","v":false}]
[{"$f":"Map!L21","v":"Fife"},{"$f":"Map!M21","v":false}]
[{"$f":"Map!L22","v":"Glasgow City"},{"$f":"Map!M22","v":false}]
[{"$f":"Map!L23","v":"Highland"},{"$f":"Map!M23","v":false}]
[{"$f":"Map!L24","v":"Inverclyde"},{"$f":"Map!M24","v":false}]
[{"$f":"Map!L25","v":"Midlothian"},{"$f":"Map!M25","v":false}]
[{"$f":"Map!L26","v":"Moray"},{"$f":"Map!M26","v":false}]
[{"$f":"Map!L27","v":"North Ayrshire"},{"$f":"Map!M27","v":false}]
[{"$f":"Map!L28","v":"North Lanarkshire"},{"$f":"Map!M28","v":false}]
[{"$f":"Map!L29","v":"Orkney Islands"},{"$f":"Map!M29","v":false}]
[{"$f":"Map!L30","v":"Perth & Kinross"},{"$f":"Map!M30","v":false}]
[{"$f":"Map!L31","v":"Renfrewshire"},{"$f":"Map!M31","v":false}]
[{"$f":"Map!L32","v":"Scottish Borders"},{"$f":"Map!M32","v":false}]
[{"$f":"Map!L33","v":"Shetland Islands"},{"$f":"Map!M33","v":false}]
[{"$f":"Map!L34","v":"South Ayrshire"},{"$f":"Map!M34","v":false}]
[{"$f":"Map!L35","v":"South Lanarkshire"},{"$f":"Map!M35","v":false}]
[{"$f":"Map!L36","v":"Stirling"},{"$f":"Map!M36","v":false}]
[{"$f":"Map!L37","v":"West Dunbartonshire"},{"$f":"Map!M37","v":false}]
[{"$f":"Map!L38","v":"West Lothian"},{"$f":"Map!M38","v":false}]
[{"$f":"Map!L39","v":0},{"$f":"Map!M39","v":false}]
[{"$f":"Map!L40","v":"Aberdeen/Shire"},{"$f":"Map!M40","v":false}]
[{"$f":"Map!L41","v":"GCV"},{"$f":"Map!M41","v":false}]
[{"$f":"Map!L42","v":"SESPlan LA"},{"$f":"Map!M42","v":false}]
[{"$f":"Map!L43","v":0},{"$f":"Map!M43","v":0}]
[{"$f":"Map!L61","v":"SESPlan HMA"},{"$f":"Map!M61","v":false}]
[{"$f":"Map!L45","v":0},{"$f":"Map!M45","v":0}]
[{"$f":"Map!L60","v":"Greater Dundee"},{"$f":"Map!M60","v":false}]
[{"$f":"Map!L47","v":"Loch Lomond & Trossachs NP"},{"$f":"Map!M47","v":false}]
[{"$f":"Map!L48","v":"Loch Lomond & Trossachs NP"},{"$f":"Map!M48","v":false}]
[{"$f":"Map!L49","v":0},{"$f":"Map!M49","v":0}]
[{"$f":"Map!L50","v":0},{"$f":"Map!M50","v":0}]
[{"$f":"Map!L51","v":0},{"$f":"Map!M51","v":0}]
[{"$f":"Map!L52","v":0},{"$f":"Map!M52","v":0}]
[{"$f":"Map!L53","v":0},{"$f":"Map!M53","v":0}]
[{"$f":"Map!L54","v":0},{"$f":"Map!M54","v":0}]

{"sheet":"2016Principal","index":35,"n_rows":37,"n_cols":92,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[2,3,2,28],[2,1,2,2],[4,1,4,2],[5,1,5,2],[6,1,6,2]]}
[]
[]
[null,"2016-Based Principle Projection",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected by SG "]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AC4+1","v":2042},{"$f":"AD4+1","v":2043},2044,2045,2046,2047,2048,2049,{"$f":"AK4+1","v":2050},{"$f":"AL4+1","v":2051},{"$f":"AM4+1","v":2052},{"$f":"AN4+1","v":2053},{"$f":"AO4+1","v":2054},{"$f":"AP4+1","v":2055},{"$f":"AQ4+1","v":2056},{"$f":"AR4+1","v":2057},{"$f":"AS4+1","v":2058},{"$f":"AT4+1","v":2059},{"$f":"AU4+1","v":2060},{"$f":"AV4+1","v":2061},{"$f":"AW4+1","v":2062},{"$f":"AX4+1","v":2063},{"$f":"AY4+1","v":2064},{"$f":"AZ4+1","v":2065},{"$f":"BA4+1","v":2066},{"$f":"BB4+1","v":2067},{"$f":"BC4+1","v":2068},{"$f":"BD4+1","v":2069},{"$f":"BE4+1","v":2070},{"$f":"BF4+1","v":2071},{"$f":"BG4+1","v":2072},{"$f":"BH4+1","v":2073},{"$f":"BI4+1","v":2074},{"$f":"BJ4+1","v":2075},{"$f":"BK4+1","v":2076},{"$f":"BL4+1","v":2077},{"$f":"BM4+1","v":2078},{"$f":"BN4+1","v":2079},{"$f":"BO4+1","v":2080},{"$f":"BP4+1","v":2081},{"$f":"BQ4+1","v":2082},{"$f":"BR4+1","v":2083},{"$f":"BS4+1","v":2084},{"$f":"BT4+1","v":2085},{"$f":"BU4+1","v":2086},{"$f":"BV4+1","v":2087},{"$f":"BW4+1","v":2088},{"$f":"BX4+1","v":2089},{"$f":"BY4+1","v":2090},{"$f":"BZ4+1","v":2091},{"$f":"CA4+1","v":2092},{"$f":"CB4+1","v":2093},{"$f":"CC4+1","v":2094},{"$f":"CD4+1","v":2095},{"$f":"CE4+1","v":2096},{"$f":"CF4+1","v":2097},{"$f":"CG4+1","v":2098},{"$f":"CH4+1","v":2099},{"$f":"CI4+1","v":2100},{"$f":"CJ4+1","v":2101},{"$f":"CK4+1","v":2102},{"$f":"CL4+1","v":2103},{"$f":"CM4+1","v":2104}]
[null,"Scotland",null,2446171,2463569,2483102,2501209,2518232,2534461,2550015,2564015,2577783,2590889,2603641,2616908,2629703,2642191,2653842,2665854,2677384,2688332,2699043,2709036,2719130,2728179,2737425,2746384,2754825,2763089,{"$f":"FORECAST(AD$4,Y5:AC5,Y$4:AC$4)","v":2772146.4000000004},{"$f":"FORECAST(AE$4,Z5:AD5,Z$4:AD$4)","v":2780618.2199999988},2789149.4759999998,2797819.0707999989,2806503.3986399993,2815021.7675120011,2823670.691889599,2832306.4195156787,{"$f":"FORECAST(AL$4,AG5:AK5,AG$4:AK$4)","v":2840906.8668757416},{"$f":"FORECAST(AM$4,AH5:AL5,AH$4:AL$4)","v":2849509.3054291513},{"$f":"FORECAST(AN$4,AI5:AM5,AI$4:AM$4)","v":2858146.3854905646},{"$f":"FORECAST(AO$4,AJ5:AN5,AJ$4:AN$4)","v":2866754.2157747708},{"$f":"FORECAST(AP$4,AK5:AO5,AK$4:AO$4)","v":2875365.171957083},{"$f":"FORECAST(AQ$4,AL5:AP5,AL$4:AP$4)","v":2883984.8452579528},{"$f":"FORECAST(AR$4,AM5:AQ5,AM$4:AQ$4)","v":2892602.9446191397},{"$f":"FORECAST(AS$4,AN5:AR5,AN$4:AR$4)","v":2901213.8369420003},{"$f":"FORECAST(AT$4,AO5:AS5,AO$4:AS$4)","v":2909831.3074091449},{"$f":"FORECAST(AU$4,AP5:AT5,AP$4:AT$4)","v":2918448.0000135172},{"$f":"FORECAST(AV$4,AQ5:AU5,AQ$4:AU$4)","v":2927062.5885386914},{"$f":"FORECAST(AW$4,AR5:AV5,AR$4:AV$4)","v":2935677.7707776856},{"$f":"FORECAST(AX$4,AS5:AW5,AS$4:AW$4)","v":2944294.44537648},{"$f":"FORECAST(AY$4,AT5:AX5,AT$4:AX$4)","v":2952909.6364327557},{"$f":"FORECAST(AZ$4,AU5:AY5,AU$4:AY$4)","v":2961525.0271307044},{"$f":"FORECAST(BA$4,AV5:AZ5,AV$4:AZ$4)","v":2970140.9165029954},{"$f":"FORECAST(BB$4,AW5:BA5,AW$4:BA$4)","v":2978756.6212055776},{"$f":"FORECAST(BC$4,AX5:BB5,AX$4:BB$4)","v":2987372.0188482329},{"$f":"FORECAST(BD$4,AY5:BC5,AY$4:BC$4)","v":2995987.7516958024},{"$f":"FORECAST(BE$4,AZ5:BD5,AZ$4:BD$4)","v":3004603.4325192943},{"$f":"FORECAST(BF$4,BA5:BE5,BA$4:BE$4)","v":3013218.9969112277},{"$f":"FORECAST(BG$4,BB5:BF5,BB$4:BF$4)","v":3021834.613760734},{"$f":"FORECAST(BH$4,BC5:BG5,BC$4:BG$4)","v":3030450.2932591885},{"$f":"FORECAST(BI$4,BD5:BH5,BD$4:BH$4)","v":3039065.8969397154},{"$f":"FORECAST(BJ$4,BE5:BI5,BE$4:BI$4)","v":3047681.5142346751},{"$f":"FORECAST(BK$4,BF5:BJ5,BF$4:BJ$4)","v":3056297.1583688706},{"$f":"FORECAST(BL$4,BG5:BK5,BG$4:BK$4)","v":3064912.788370166},{"$f":"FORECAST(BM$4,BH5:BL5,BH$4:BL$4)","v":3073528.4057298563},{"$f":"FORECAST(BN$4,BI5:BM5,BI$4:BM$4)","v":3082144.0402433891},{"$f":"FORECAST(BO$4,BJ5:BN5,BJ$4:BN$4)","v":3090759.6712029148},{"$f":"FORECAST(BP$4,BK5:BO5,BK$4:BO$4)","v":3099375.2960454319},{"$f":"FORECAST(BQ$4,BL5:BP5,BL$4:BP$4)","v":3107990.924565427},{"$f":"FORECAST(BR$4,BM5:BQ5,BM$4:BQ$4)","v":3116606.5555993617},{"$f":"FORECAST(BS$4,BN5:BR5,BN$4:BR$4)","v":3125222.182753643},{"$f":"FORECAST(BT$4,BO5:BS5,BO$4:BS$4)","v":3133837.810829971},{"$f":"FORECAST(BU$4,BP5:BT5,BP$4:BT$4)","v":3142453.4402859546},{"$f":"FORECAST(BV$4,BQ5:BU5,BQ$4:BU$4)","v":3151069.0688083731},{"$f":"FORECAST(BW$4,BR5:BV5,BR$4:BV$4)","v":3159684.6968405619},{"$f":"FORECAST(BX$4,BS5:BW5,BS$4:BW$4)","v":3168300.3257493731},{"$f":"FORECAST(BY$4,BT5:BX5,BT$4:BX$4)","v":3176915.9544208683},{"$f":"FORECAST(BZ$4,BU5:BY5,BU$4:BY$4)","v":3185531.5827842727},{"$f":"FORECAST(CA$4,BV5:BZ5,BV$4:BZ$4)","v":3194147.2113803215},{"$f":"FORECAST(CB$4,BW5:CA5,BW$4:CA$4)","v":3202762.8400694057},{"$f":"FORECAST(CC$4,BX5:CB5,BX$4:CB$4)","v":3211378.4685606994},{"$f":"FORECAST(CD$4,BY5:CC5,BY$4:CC$4)","v":3219994.0971125495},{"$f":"FORECAST(CE$4,BZ5:CD5,BZ$4:CD$4)","v":3228609.7257325295},{"$f":"FORECAST(CF$4,CA5:CE5,CA$4:CE$4)","v":3237225.3542953692},{"$f":"FORECAST(CG$4,CB5:CF5,CB$4:CF$4)","v":3245840.9828412384},{"$f":"FORECAST(CH$4,CC5:CG5,CC$4:CG$4)","v":3254456.6114316471},{"$f":"FORECAST(CI$4,CD5:CH5,CD$4:CH$4)","v":3263072.2400067374},{"$f":"FORECAST(CJ$4,CE5:CI5,CE$4:CI$4)","v":3271687.8685669117},{"$f":"FORECAST(CK$4,CF5:CJ5,CF$4:CJ$4)","v":3280303.4971409552},{"$f":"FORECAST(CL$4,CG5:CK5,CG$4:CK$4)","v":3288919.1257179081},{"$f":"FORECAST(CM$4,CH5:CL5,CH$4:CL$4)","v":3297534.7542848513},{"$f":"FORECAST(CN$4,CI5:CM5,CI$4:CM$4)","v":3306150.3828556426}]
[null,"AberdeenCity",null,106749,107635,108547,109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082,120614,121150,121665,{"$f":"FORECAST(AD$4,Y6:AC6,Y$4:AC$4)","v":122209.19999999984},{"$f":"FORECAST(AE$4,Z6:AD6,Z$4:AD$4)","v":122735.6599999998},{"$f":"FORECAST(AF$4,AA6:AE6,AA$4:AE$4)","v":123265.5279999997},{"$f":"FORECAST(AG$4,AB6:AF6,AB$4:AF$4)","v":123795.59239999962},{"$f":"FORECAST(AH$4,AC6:AG6,AC$4:AG$4)","v":124329.44991999946},{"$f":"FORECAST(AI$4,AD6:AH6,AD$4:AH$4)","v":124857.2157359994},{"$f":"FORECAST(AJ$4,AE6:AI6,AE$4:AI$4)","v":125388.79922879941},{"$f":"FORECAST(AK$4,AF6:AJ6,AF$4:AJ$4)","v":125919.76679503918},126450.47424563114,126980.52109818463,127511.84114309144,128042.33194166794,128572.93620193808,129103.64135293174,129634.45501806494,130165.00227990211,130695.73120667972,131226.43849283957,131757.11481061275,132287.7751010299,132818.49115206918,133349.16710233688,133879.84739991301,134410.5362671644,134941.2269785367,135471.90602533263,136002.59398204123,136533.28100732504,137063.96579722769,137594.6505439051,138125.33772686555,138656.02291934146,139186.70832503401,139717.3942917895,140248.08018956822,140778.76557987579,141309.45141680259,141840.13720210106,142370.82285038452,142901.50853090384,143432.19431670499,143962.8800019616,144493.56570022355,145024.25143125642,145554.93715147721,146085.62284997653,146616.30857116415,147146.99428900005,147677.67999912729,148208.36571244604,148739.05143021327,149269.73714285344,149800.42285636568,150331.10857166629,150861.79428608681,151392.4799996051,151923.16571428278,152453.85142873332,152984.53714277397,153515.22285704722,154045.90857150103,154576.59428569302,155107.27999994368]
[null,"Aberdeenshire",null,110296,110941,112001,113082,114094,114996,115976,116878,117761,118623,119431,120260,121057,121810,122500,123195,123834,124472,125114,125703,126270,126752,127243,127736,128241,128752,129244.19999999995,129748.76000000001,130253.00799999991,130754.02639999986,131254.25711999985,131758.46449599985,132259.90063679975,132761.39834143978,133263.72561875172,133766.11049548129,134267.65501196892,134769.82429220225,135271.97714039136,135773.92356375908,136275.88258025399,136778.01884015312,137280.01364408131,137782.01363885996,138284.06381763017,138786.1056862335,139288.11028510449,139790.1470132079,140292.18205305818,140794.20511039603,141296.23121448362,141798.26512203389,142300.29171635921,142802.31884473818,143304.34879277018,143806.37780186022,144308.40518637141,144810.43423756375,145312.46312643646,145814.49135991116,146316.51985927869,146818.548694361,147320.57714944123,147822.60565202357,148324.6343053194,148826.66288700793,149328.6913999822,149830.71999957482,150332.74858571123,150834.77713752433,151336.80570798856,151838.83429234498,152340.86285697413,152842.8914253125,153344.92000139761,153846.94857273914,154348.97714131721,154851.00571438193,155353.03428644722,155855.0628567792,156357.09142829594,156859.12000035075,157361.14857138705,157863.17714268749,158365.20571437234,158867.23428576544,159369.26285705704,159871.29142857948,160373.32000003278]
[null,"Angus",null,53333,53627,53906,54193,54432,54658,54886,55118,55332,55522,55705,55887,56080,56247,56394,56524,56644,56788,56904,56999,57079,57139,57222,57310,57386,57434,57524.400000000009,57593.920000000013,57661.536000000022,57733.26880000002,57810.127040000021,57877.891232000024,57950.308665600023,58023.276676480018,58095.033696384009,58165.887089267228,58238.694495541771,58310.454746455827,58382.074422558595,58454.023622902809,58526.12277363165,58597.801642006176,58669.718084163149,58741.66771174621,58813.531813355497,58885.373649736866,58957.305903597706,59029.18390557784,59101.054540174475,59172.946675332132,59244.841341214007,59316.716566675284,59388.604242765083,59460.493462189508,59532.377400214958,59604.261306666609,59676.149386932055,59748.034599596969,59819.919509579602,59891.805694095936,59963.6917686261,60035.576949132257,60107.462791641301,60179.348688362952,60251.23428183647,60323.119925615247,60395.005760265994,60466.891441894884,60538.777115243109,60610.662859899021,60682.548587647063,60754.434274819883,60826.319997376966,60898.205720753802,60970.091427531181,61041.977139336435,61113.862859719855,61185.748571924167,61257.634284211905,61329.520000329474,61401.405715047789,61473.291427964985,61545.177142770917,61617.062857491081,61688.948571334768,61760.834285551929,61832.720000144051,61904.605714300676,61976.491428493027]
[null,"ArgyllBute",null,41040,41455,41537,41611,41658,41679,41687,41659,41635,41577,41531,41474,41407,41336,41249,41173,41081,40984,40888,40791,40694,40589,40489,40375,40260,40128,40022.899999999994,39901.219999999972,39782.025999999983,39664.01079999996,39548.975639999961,39428.30911199993,39311.246669599932,39193.73553967991,39075.77170494388,38957.313300515059,38840.035289060004,38721.967000686389,38603.982518815814,38486.136561178806,38368.365059376229,38250.346016160882,38132.501602696459,38014.640638468642,37896.741384946159,37778.833122363954,37660.976751323993,37543.081534304918,37425.18983369667,37307.308118159737,37189.42679415911,37071.534607186419,36953.651109369006,36835.766804625571,36717.879993142444,36599.993440318271,36482.109155939514,36364.22291932907,36246.336880332208,36128.451453829417,36010.565895374166,35892.679864971782,35774.794274665532,35656.908633777348,35539.02284627984,35421.137104198773,35303.251459799154,35185.365715950698,35067.479985360958,34949.594289292145,34831.70857964491,34713.822849919408,34595.937142700015,34478.051431975095,34360.165713232593,34242.279998263752,34124.394287384552,34006.508571408514,33888.622856358532,33770.73714314861,33652.851428935886,33534.965713900019,33417.080000018439,33299.194285893696,33181.308571351168,33063.422857067111,32945.537142946152,32827.651428563928,32709.765714245063]
[null,"Clackmannanshire",null,23401,23563,23691,23785,23888,23958,24033,24101,24159,24202,24228,24239,24260,24279,24281,24266,24273,24273,24255,24230,24219,24200,24184,24155,24111,24075,24048.100000000006,24009.08,23973.213999999993,23940.831199999986,23906.277959999992,23869.932767999984,23836.298034399981,23801.891683519978,23766.688641615969,23732.051901132756,23697.761267778187,23662.864311000129,23628.156925346178,23593.629302572983,23558.957879700582,23524.221401904913,23489.620504954146,23454.972980460137,23420.285408226919,23385.633625731702,23350.993589533464,23316.323266110325,23281.664399794594,23247.014344933603,23212.355519820223,23177.694705857473,23143.040647159214,23108.383780208955,23073.724998962789,23039.068340192724,23004.411980618446,22969.754117499106,22935.096940367192,22900.440173562616,22865.782898394566,22831.125589573116,22796.468614531943,22761.811472587884,22727.154243986399,22692.497136074307,22657.840028087783,22623.182846233089,22588.525704811429,22553.868581381248,22519.211429518837,22484.554279409553,22449.897145588926,22415.240002016988,22380.582854785578,22345.925714206242,22311.268572838468,22276.61142789376,22241.95428529015,22207.297143411852,22172.639999986961,22137.982856828748,22103.325714452323,22068.668571516377,22034.01142844159,21999.354285724272,21964.697142926758,21930.039999959292,21895.382857124947]
[null,"DumfriesGalloway",null,69202,69503,69718,69884,70025,70149,70262,70357,70435,70529,70563,70609,70661,70679,70678,70665,70634,70618,70595,70568,70544,70524,70503,70480,70445,70418,70393,70363.200000000012,70334.16,70307.728000000003,70279.402400000006,70250.697920000006,70223.109136000014,70195.279948800016,70166.886671040003,70138.940386432019,70111.061552825617,70082.925120404499,70054.858303398796,70026.912806427223,69998.862111066701,69970.800619576039,69942.798233977941,69914.776717181463,69886.729280971791,69858.70652377946,69830.685131717546,69802.650258148802,69774.620462163934,69746.596160382382,69718.56608833409,69690.535964789349,69662.508898599073,69634.480518036929,69606.45098370059,69578.422793886188,69550.394554790983,69522.365626272687,69494.337031606032,69466.308676510525,69438.280009232403,69410.251367418736,69382.222880183617,69354.194309409271,69326.16568957553,69298.137141966945,69270.108585257316,69242.079994090076,69214.051423572848,69186.022862927872,69157.994285634239,69129.965711173965,69101.937144348543,69073.90857247074,69045.879998651086,69017.85142865486,68989.822857839143,68961.794285342476,68933.765714071109,68905.73714317003,68877.708571394222,68849.679999844695,68821.651428662793,68793.622857185983,68765.594285641695,68737.565714296739,68709.537142891262,68681.508571405997,68653.479999991221]
[null,"DundeeCity",null,69635,70049,70426,70709,70996,71273,71556,71770,71947,72175,72385,72647,72910,73186,73447,73752,74078,74388,74682,74952,75229,75497,75776,76035,76288,76541,76807.400000000023,77060.12,77317.195999999996,77575.996800000081,77834.279439999955,78089.889152000018,78348.482801600068,78606.108625280031,78863.279467423912,79120.673755699128,79378.59652236721,79635.866006060154,79893.354420317162,80150.956681217765,80408.486601828539,80665.913296582177,80923.483429967833,81181.003276382457,81438.495662736415,81696.008883984294,81953.54193220241,82211.043420675967,82468.556602612196,82726.076225375233,82983.590218927595,83241.100493403617,83498.617720730137,83756.132203489018,84013.645209794166,84271.159676814452,84528.674817611929,84786.188425814616,85043.702682445524,85301.21727078699,85558.731490528327,85816.245594678912,86073.760036594293,86331.274324663565,86588.788539596193,86846.302845648432,87103.817169718561,87361.331419414142,87618.845705695217,87876.360007803713,88133.87428774219,88391.388565405796,88648.902859421214,88906.417144729872,89163.931426679948,89421.445713955676,89678.960001345957,89936.474285149015,90193.988571023452,90451.502857594984,90709.017142900673,90966.53142826946,91224.045714422944,91481.560000084341,91739.074285604642,91996.588571423257,92254.102857207763,92511.617142821138,92769.131428551278]
[null,"EastAyrshire",null,54748,54873,55062,55277,55466,55612,55780,55912,56025,56120,56196,56274,56352,56428,56467,56515,56581,56611,56622,56613,56628,56615,56616,56603,56596,56585,56579,56568.200000000004,56560.259999999995,56551.207999999999,56542.836399999993,56533.505119999994,56525.157895999997,56516.221356799986,56507.49021743999,56498.649359551986,56489.991030121571,56481.130253281241,56472.392025132183,56463.615929839478,56454.855960260975,56446.061700778213,56437.309222895237,56428.531017720677,56419.759797817911,56410.986637511494,56402.219809861475,56393.444335278342,56384.674313785654,56375.902997761681,56367.131786167098,56358.359433099227,56349.588873625369,56340.817147392896,56332.045663625468,56323.274221545144,56314.502977925207,56305.731361648388,56296.959997270635,56288.188586621036,56279.41715385126,56270.645688510733,56261.874300672003,56253.102857992861,56244.331424398901,56235.559998258381,56226.788576933221,56218.017139487449,56209.245714071221,56200.474286801938,56191.702857377983,56182.931427395582,56174.160000763732,56165.388571475691,56156.617142582953,56147.845714266216,56139.074285964991,56130.302856968614,56121.531428562055,56112.760000067152,56103.988571425485,56095.217142803522,56086.445714325331,56077.674285715591,56068.902857126435,56060.131428573462,56051.360000011162,56042.588571419263,56033.817142856802]
[null,"EastDunbartonshire",null,45350,45690,46030,46365,46664,46973,47269,47564,47842,48117,48400,48660,48952,49242,49531,49829,50124,50390,50655,50893,51142,51350,51566,51785,51984,52203,52414.79999999993,52625.239999999932,52835.791999999899,53050.313599999878,53260.514879999857,53472.283103999856,53684.471443199844,53896.473522559798,54107.694232447771,54319.85217347811,54531.663173598412,54743.359542571357,54955.130823283282,55167.054154305079,55378.773456848867,55590.570783591829,55802.397286802006,56014.200167863513,56225.973927003215,56437.792221796,56649.592732394172,56861.38615070685,57073.186271276034,57284.991845872137,57496.787680519279,57708.587613578362,57920.389212886454,58132.18902010459,58343.9878388418,58555.788790137507,58767.588788831839,58979.388406737591,59191.188485907449,59402.988735310675,59614.788517611567,59826.588522719569,60038.388612757844,60250.188587194309,60461.98853479285,60673.788584666385,60885.588582204771,61097.388561233063,61309.188568665122,61520.988579605822,61732.788568176795,61944.588569072133,62156.38857390749,62368.188571870793,62579.988569604757,62791.788572222751,63003.588571935077,63215.388570830342,63427.188571367587,63638.988571832131,63850.78857123293,64062.588571318833,64274.388571569056,64486.188571431034,64697.988571337017,64909.78857147391,65121.588571449451,65333.388571393152,65545.188571427891]
[null,"EastLothian",null,44749,45301,45862,46401,46950,47493,48027,48541,49045,49559,50070,50582,51052,51547,52012,52472,52926,53357,53778,54197,54628,55027,55416,55814,56198,56574,56968.600000000093,57353.680000000051,57736.644000000204,58123.275200000266,58511.21816000028,58895.132928000414,59281.234062400414,59667.812225920497,60053.461501536542,60438.921569869388,60825.253874407616,61211.081337215845,61596.80528042838,61982.758910230477,62368.732020453317,62754.516444078879,63140.417884606635,63526.340930621023,63912.208209478296,64298.076157225296,64683.984850551467,65069.866354044643,65455.743546760292,65841.634085027035,66227.523364265449,66613.403867652873,66999.290696966462,67385.178337045945,67771.062821213156,68156.947832415346,68542.834727190202,68928.720149711356,69314.605432907469,69700.491454892908,70086.377304625115,70472.2627518808,70858.148541620583,71244.034351509647,71629.919989974471,72015.805679020355,72401.691453591106,72787.577148578828,73173.462841861416,73559.348574604956,73945.23429336329,74331.119994071079,74717.005713241873,75102.8914320966,75488.777141934144,75874.662855491624,76260.548572827131,76646.434285887983,77032.319999190164,77418.205714538693,77804.091428924352,78189.977142527234,78575.862857117434,78961.748571612523,79347.634285646258,79733.519999924232,80119.405714362394,80505.291428572964,80891.177142814733]
[null,"EastRenfrewshire",null,38581,38899,39279,39639,39978,40321,40684,41055,41421,41783,42150,42552,42949,43340,43733,44111,44526,44899,45267,45624,46000,46355,46674,47003,47317,47649,47968.900000000023,48293.119999999995,48615.84600000002,48941.316800000146,49263.110440000077,49587.443952000118,49910.941141600139,50234.626897280221,50557.823115024134,50881.771597779356,51205.182520231465,51528.757291711518,51852.318342626328,52175.963418215513,52499.454473092919,52823.060218843631,53146.633344317204,53470.20400062215,53793.76110182947,54117.34973951662,54440.913720683311,54764.484328881605,55088.056560918572,55411.630742628826,55735.198472463759,56058.771540307673,56382.343229359365,56705.914349503699,57029.485258046305,57353.057484044577,57676.628547100583,58000.199904617853,58323.771428447333,58647.342952863895,58970.91420911043,59294.485720107681,59618.057166522252,59941.628568428336,60265.199979968718,60588.771445838618,60912.342855645693,61235.914279978024,61559.485715604853,61883.057147030602,62206.628567522508,62530.20000039821,62853.77142993419,63177.342856706004,63500.914284847095,63824.485715168645,64148.057142746868,64471.628571106936,64795.200000125566,65118.771428747568,65442.342856940115,65765.914285741514,66089.485714357463,66413.057142819744,66736.628571389709,67060.200000042911,67383.771428560722,67707.342857122887,68030.914285720326]
[null,"EdinburghCity",null,231383,233369,236702,239756,242603,245348,248070,250551,253069,255552,257994,260563,263016,265519,267932,270396,272796,275107,277411,279581,281754,283804,285874,287889,289825,291764,293792.5,295742.5,297704.95000000019,299687.31000000006,301665.97299999977,303626.1734000002,305603.89221999981,307578.68407600001,309548.60675079981,311519.99934263993,313495.18108271156,315466.44059204916,317438.40857804287,319411.54074041685,321384.20715443743,323356.10131707694,325328.87568434002,327301.47513163928,329273.80119928624,331246.26066863397,333218.87606561324,335191.29363976466,337163.75490576075,339136.27941103559,341108.76783564687,343081.22516496573,345053.72698552115,347026.2178346212,348998.69424547162,350971.18006003695,352943.67197315162,354916.15387996333,356888.63854415808,358861.1264657462,360833.61199933849,362806.09636391839,364778.58297755243,366751.06889963103,368723.55409503216,370696.03988522431,372668.52589229867,374641.01139447326,376613.49706941703,378585.98290469497,380558.46859403979,382530.95424509607,384503.44000930479,386475.92573056323,388448.41141684027,390420.89713848941,392393.38286635559,394365.86856891913,396338.35428210115,398310.84000282642,400283.32571506407,402255.81142645096,404228.29714348027,406200.78285789955,408173.26857071323,410145.75428554555,412118.24000044446,414090.72571408935,416063.21142837126]
[null,"EileanSiar",null,12951,12805,12807,12818,12828,12829,12825,12814,12815,12793,12776,12768,12746,12729,12700,12652,12622,12580,12541,12501,12443,12395,12352,12301,12237,12186,12134.300000000003,12076.940000000002,12021.801999999996,11969.371599999999,11913.956279999984,11858.79722399998,11804.934039199987,11750.479139359988,11695.465507887973,11641.136549430375,11586.725527840303,11532.020268949025,11477.46808243265,11423.029847890473,11368.434800762334,11313.864143010622,11259.359768544877,11204.816628731569,11150.250596627404,11095.720410770693,11041.183318617826,10986.631409313981,10932.089157758863,10877.551414859612,10823.005496459853,10768.461467770932,10713.920725917109,10659.377609321615,10604.833628380205,10550.291507187358,10495.748882104221,10441.205533654094,10386.662762846187,10332.12015145403,10277.577118231769,10223.034216674583,10168.491473000104,10113.948590099855,10059.405679510062,10004.862864297829,9950.3200152434147,9895.777132035626,9841.2342821188213,9786.6914365277335,9732.1485694452422,9677.6057109428948,9623.0628597563482,9568.520000665274,9513.9771410433459,9459.4342862462072,9404.8914292989066,9350.348570801827,9295.8057141697209,9241.2628575545095,9186.7199998604628,9132.1771426998166,9077.6342858632852,9023.0914285892941,8968.5485713351809,8914.0057143212907,8859.4628571762296,8804.9199999644188,8750.3771428546752]
[null,"Falkirk",null,71072,71800,72415,72981,73565,74114,74634,75154,75630,76106,76556,77029,77495,77926,78374,78799,79217,79602,79973,80319,80658,80965,81260,81544,81816,82073,82363.20000000007,82631.859999999986,82902.487999999954,83176.860400000005,83453.584319999907,83723.329255999764,83997.834844799829,84271.968127839675,84545.055183871649,84817.828526377154,85092.068851725489,85365.249630639504,85638.507066126796,85912.0393123799,86185.596613371745,86458.845856358588,86732.332295380183,87005.801329469075,87279.200996247993,87552.604689824337,87826.072943795822,88099.487848099379,88372.907056929893,88646.343290871067,88919.776560472324,89193.196342871059,89466.628167774528,89740.058865890605,90013.485472778324,90286.913186246878,90560.343704639003,90833.771497691341,91107.199594087782,91380.628657307709,91654.057377465651,91927.485517819237,92200.914275964489,92474.342951808474,92747.771402323269,93021.199950187583,93294.628616949311,93568.057143551181,93841.485692397458,94114.914293135342,94388.342867647298,94661.771418030141,94935.200000214623,95208.628576443705,95482.057140849356,95755.4857120823,96028.914288145723,96302.342856997391,96575.771427424741,96849.20000051969,97122.62857188005,97396.057142290752,97669.485714335111,97942.914285967592,98216.34285700391,98489.771428472886,98763.200000124052,99036.628571405774,99310.057142793783]
[null,"Fife",null,165833,166960,167862,168801,169612,170435,171192,171815,172468,173059,173678,174298,174919,175530,176077,176677,177134,177585,177996,178356,178732,179011,179354,179684,180006,180308,180646.40000000002,180962.32,181280.45600000006,181601.60480000009,181926.13584000012,182243.0102720001,182564.82349760015,182886.24822208006,183206.756876864,183526.73894885124,183848.33278336894,184168.83285524551,184489.4054891328,184810.23072997213,185131.1250417158,185451.68009731313,185772.47905369126,186093.26303130237,186413.98117518972,186734.6942401235,187055.47864165972,187376.20834382076,187696.94151387125,188017.69121725106,188338.43983928516,188659.17349178193,188979.91946760286,189300.6645605567,189621.40560977429,189942.14737672609,190262.89227490622,190583.63438714604,190904.37673731515,191225.12005682412,191545.86311336502,191866.60551789001,192187.34855376935,192508.09152402496,192828.83426561643,193149.57708812458,193470.32004557992,193791.06285973924,194111.8056920346,194432.54857755429,194753.29144020076,195074.03427513875,195394.77714262309,195715.52000513871,196036.26285540842,196357.00571182655,196677.7485738754,196998.49142853223,197319.23428453255,197639.97714332124,197960.72000051144,198281.46285657288,198602.20571431215,198922.94857169327,199243.69142844569,199564.43428560375,199885.17714298418,200205.91999998421,200526.66285707837]
[null,"GlasgowCity",null,289399,291115,294311,297010,299597,302106,304100,305822,307442,309056,310742,312465,314185,315872,317574,319432,321232,323001,324778,326484,328242,329868,331499,333054,334515,335927,337512.80000000028,338971.74000000022,340446.09200000018,341946.6036000005,343452.59688000055,344922.30370400054,346420.15692320094,347914.6996065611,349402.39775964897,350890.03027323959,352385.22584580816,353874.14263525931,355363.81346717011,356855.20512934402,358346.36467023566,359835.95239244495,361326.94687412214,362817.76072976459,364308.15398060065,365798.6518168482,367289.47494534217,368779.98183819233,370270.5336166285,371761.18602754222,373251.80377671262,374742.354596511,376232.97667413345,377723.58734349953,379214.17434248049,380704.77151022479,382195.38234210247,383685.97709328728,385176.57477607764,386667.17794791143,388157.77832672512,389648.37594438158,391138.97719352739,392629.5776871359,394120.17692351155,395610.77689595427,397101.37741884077,398591.97712162789,400082.57701870846,401573.17720054882,403063.77719385317,404554.3770793993,406044.97715003369,407535.57717095921,409026.17712805932,410516.77713245293,412007.37715742085,413497.97714066552,414988.57713654405,416479.17714658333,417969.77714494895,419460.37713952456,420950.97714349022,422441.57714426843,423932.1771419365,425422.77714244928,426913.37714362238,428403.97714268649,429894.57714254921]
[null,"Highland",null,107573,108319,108955,109553,110129,110663,111175,111641,112105,112512,112902,113319,113680,114008,114254,114511,114711,114883,115049,115211,115350,115475,115550,115647,115732,115822,115907.99999999999,115999.09999999999,116085.68,116174.69399999999,116262.81519999998,116351.62515999998,116439.43852799996,116528.18504239994,116616.43320991991,116704.8381987359,116793.13025562868,116881.61603041487,116969.90825394142,117058.30356564475,117146.67188051227,117235.05723272751,117323.40520200701,117411.79349593076,117500.16022998447,117588.53149687669,117676.90059838802,117765.27684274976,117853.6446513984,117942.01702048976,118030.38865205151,118118.7604385356,118207.13087871241,118295.5030900397,118383.87432569402,118472.24567664338,118560.61705888416,118648.9886900789,118737.3599482486,118825.73141747322,118914.10286957287,119002.47430148307,119090.84568861111,119179.21715449824,119267.58857425419,119355.95999639723,119444.33142569018,119532.70286270732,119621.07428306568,119709.44571360282,119797.81714382865,119886.18857193066,119974.55999878992,120062.93142917643,120151.30285729824,120239.67428546028,120328.04571420136,120416.41714311729,120504.78857128619,120593.15999996255,120681.53142863238,120769.90285715215,120858.2742856549,120946.64571431575,121035.0171428622,121123.38857141044,121211.75999999624,121300.13142858114,121388.50285713261]
[null,"Inverclyde",null,37586,37651,37666,37662,37654,37656,37610,37548,37521,37462,37405,37336,37252,37189,37138,37058,36966,36855,36737,36637,36519,36393,36262,36130,35991,35827,35699.699999999953,35553.659999999974,35407.07799999998,35263.332399999956,35124.166919999931,34977.169335999992,34834.313608799945,34691.704499039974,34548.20461883198,34403.894964745617,34261.260085740534,34117.700581307581,33974.067239366297,33830.684755287541,33687.437545702385,33543.831769651908,33400.434183170553,33257.055369227659,33113.610084212502,32970.144393371767,32826.755504471425,32683.319406914525,32539.879000329413,32396.455531592888,32253.034499026078,32109.59702260315,31966.170311115333,31822.744506708055,31679.314502905007,31535.884416030312,31392.457845465571,31249.028809851676,31105.59960084653,30962.171411931107,30818.743140979845,30675.314119747316,30531.885664648667,30388.457238256815,30245.028568008856,30101.599938098516,29958.171467770822,29814.742867182533,29671.314263147477,29527.885716649995,29384.457156313758,29241.028562178952,29097.599998042278,28954.171433862066,28810.742856255209,28667.314282800246,28523.885716464429,28380.457143219537,28237.028570197581,28093.600000278617,27950.17142919905,27806.742856630357,27663.314285651955,27519.885714569653,27376.457142776402,27233.028571293689,27089.600000119768,26946.171428580128,26802.742857077159]
[null,"Midlothian",null,37766,38557,39123,39720,40288,40843,41393,41949,42511,43060,43618,44177,44734,45300,45858,46411,46966,47483,48015,48538,49049,49546,50048,50550,51045,51544,52044.499999999884,52542.399999999907,53040.469999999856,53540.075999999885,54038.725799999782,54537.072639999911,55036.029211999848,55534.909249599907,56033.453553679865,56532.225726143923,57031.057230475009,57529.746748428093,58028.46210400085,58527.25050942332,59025.984795719618,59524.70794505463,60023.463946016855,60522.212195942062,61020.944635431631,61519.689882726409,62018.437090461841,62517.176742817974,63015.918574110488,63514.663806344499,64013.406018557725,64512.147922373959,65010.891553908703,65509.634597746888,66008.376915232977,66507.119942181045,67005.86300657026,67504.605678055086,68003.348503543413,68502.091482865158,69000.83429614536,69499.577108623926,69998.320009968476,70497.062871812028,70995.805701398058,71494.548569697654,71993.291436373023,72492.034283058369,72990.777139708167,73489.520003041369,73988.262857382535,74487.005712513346,74985.748572116019,75484.49142923858,75983.234284996754,76481.977142835502,76980.720000397647,77479.462856964907,77978.205714142765,78476.94857159385,78975.69142856542,79474.434285622207,79973.177142899018,80471.920000026934,80970.662857101532,81469.405714286142,81968.148571446189,82466.891428558039,82965.634285705979]
[null,"Moray",null,41961,42269,42674,43065,43440,43784,44135,44460,44785,45074,45393,45706,46017,46293,46555,46805,47049,47307,47546,47772,48030,48265,48509,48739,48941,49153,49383.800000000047,49594.240000000049,49808.192000000097,50028.733600000152,50246.350880000158,50460.141904000193,50678.520483200205,50896.00735456025,51111.965978048276,51328.726013958687,51546.256461183017,51762.752442799334,51979.475847993803,52196.549199416128,52413.41172038787,52630.121316864039,52847.06419164926,53063.949096689874,53280.754784744116,53497.614394628559,53714.50378150231,53931.340593136207,54148.192127035523,54365.061401136511,54581.917167052568,54798.767287702882,55015.62924395781,55232.487481500371,55449.34178755997,55666.19942399842,55883.058089801809,56099.914095619519,56316.771034840029,56533.628836218326,56750.485826938995,56967.342641145689,57184.200051897904,57401.057229921105,57617.914220933744,57834.771407196939,58051.628620560572,58268.485700482328,58485.342838043696,58702.200015695067,58919.057146739564,59135.91427457548,59352.771432171925,59569.628575586248,59786.485710518027,60003.34285648854,60220.200002519705,60437.057141936268,60653.914284820261,60870.771429472254,61087.628571527777,61304.485713720846,61521.342857378477,61738.200000193436,61955.057142646459,62171.914285706356,62388.771428700769,62605.628571372363,62822.485714247567]
[null,"NorthAyrshire",null,63440,63756,63923,64054,64164,64219,64255,64291,64297,64301,64280,64270,64236,64190,64087,64026,63963,63872,63783,63675,63591,63494,63379,63284,63165,63049,62942.999999999971,62831.899999999994,62716.72,62607.026000000013,62496.460800000001,62383.635640000051,62272.112112000032,62161.40906960002,62049.453959680017,61937.742240944004,61826.53711931521,61715.00585610015,61603.312668918486,61491.904679081461,61380.430640635313,61268.843952496565,61157.337808799261,61045.86281593921,60934.323011954199,60822.800727789028,60711.303289517586,60599.786192785803,60488.26331697416,60376.755130315141,60265.242381229007,60153.724198449985,60042.210766625794,59930.698348950275,59819.182611914148,59707.668044994993,59596.154655700549,59484.640127895429,59373.125438394083,59261.611496537982,59150.097258438473,59038.582767628832,58927.068547632312,58815.554348596546,58704.039981760143,58592.525689094589,58481.011450060294,58369.497147034941,58257.982842862402,58146.468576205953,58034.954291159083,57923.439994875109,57811.925713620643,57700.411431800312,57588.897141627269,57477.382855974924,57365.868572641542,57254.354285797861,57142.839999271149,57031.325714595732,56919.811428817629,56808.29714256982,56696.782857137558,56585.268571590481,56473.754285635077,56362.239999946789,56250.725714351371,56139.211428567476,56027.697142819321]
[null,"NorthLanarkshire",null,150364,151155,152151,153109,153979,154834,155637,156361,157117,157769,158375,159021,159608,160169,160653,161154,161624,162031,162440,162797,163147,163437,163715,163938,164130,164319,164561.49999999994,164754.89999999997,164960.26999999996,165174.06599999993,165386.61779999989,165588.29123999987,165800.76809199987,166010.56905359984,166218.20935687982,166426.52938670383,166637.04869332298,166845.18137722634,167053.92676865539,167263.2051607797,167472.24716438289,167680.84805057541,167889.97782705165,168098.96449626546,168307.82333990309,168516.75281465484,168725.76981799316,168934.6693492553,169143.60281883529,169352.56627586781,169561.51019230171,169770.43699341954,169979.38992447441,170188.33471962874,170397.27260704685,170606.21565408411,170815.16198090115,171024.10249141965,171233.04496584687,171441.98900634039,171650.93172655595,171859.87383608188,172068.81724025906,172277.76016858662,172486.70274702349,172695.64565573333,172904.5886733571,173113.53140299476,173322.47424808401,173531.41717025329,173740.36001121457,173949.30283407279,174158.24572090991,174367.18857974827,174576.13142184532,174785.07428363926,174994.01714806363,175202.95999830074,175411.90285531644,175620.84571591421,175829.78857178768,176038.73142739502,176247.67428614074,176456.6171432496,176665.55999960456,176874.50285708206,177083.44571454576,177292.38857131731,177501.3314284829]
[null,"OrkneyIslands",null,10256,10385,10455,10515,10560,10612,10670,10724,10758,10791,10821,10854,10879,10899,10896,10921,10926,10936,10949,10971,10991,10996,11007,11018,11042,11048,11063.899999999998,11078.919999999998,11093.285999999996,11105.268799999994,11121.052039999995,11134.681231999995,11148.428165599995,11162.452276479995,11176.899426383992,11190.542373267195,11204.658757741756,11218.761584215801,11232.776267666562,11246.719549909183,11260.833265522735,11274.841979387813,11288.85186580048,11302.88667338129,11316.93252096689,11330.942222476377,11344.975394805631,11359.008517617749,11373.035034543089,11387.060134770076,11401.09290014004,11415.120384721657,11429.147874299953,11443.177044534557,11457.206305799918,11471.233943239022,11485.262775079431,11499.291598669599,11513.320006729387,11527.348443090326,11541.377222767322,11555.40573120617,11569.434244825883,11583.462859016465,11597.491456354484,11611.519981329453,11625.548568079041,11639.577152566857,11653.60571311686,11667.634279717986,11681.662861506506,11695.691429199269,11709.719997717835,11723.74857185666,11737.777144146257,11751.805713266374,11765.83428560607,11779.862857674496,11793.891428438619,11807.919999724218,11821.948571666428,11835.9771428731,11850.005714162879,11864.034285752266,11878.062857201545,11892.091428516062,11906.119999998547,11920.148571456797,11934.17714284686]
[null,"PerthKinross",null,67101,67618,68197,68764,69296,69847,70362,70886,71377,71840,72266,72709,73141,73511,73858,74211,74520,74824,75133,75417,75698,75978,76274,76578,76862,77132,77433.600000000035,77717.88,78000.10400000005,78287.743199999968,78577.662559999968,78860.794447999913,79147.853078399901,79435.396278719883,79721.538915775833,80007.355418860563,80294.629961680446,80581.008602697868,80867.280543705157,81153.903620452737,81440.559725042083,81726.902854059124,82013.451374409371,82300.021892038174,82586.506350961805,82872.992126247613,83159.544975822093,83446.050575006288,83732.551981254132,84019.074114661373,84305.594049276202,84592.099645173061,84878.616135580873,85165.133336938685,85451.645615583868,85738.158803824801,86024.675046612159,86311.188774392824,86597.70240725152,86884.217195703997,87170.731688876403,87457.245534319372,87743.759960552154,88030.27439090563,88316.788552695187,88603.302800736914,88889.817185335269,89176.331435864267,89462.845689874724,89749.360005747294,90035.874297879753,90322.388561431901,90608.90285590163,90895.417148488574,91181.931426941184,91468.445711682492,91754.960002351378,92041.474285901,92327.988570143352,92614.502857590793,92901.017143416335,93187.531428026559,93474.045714272768,93760.56000029837,94047.074285602488,94333.588571316563,94620.102857276215,94906.617142860778,95193.131428510475]
[null,"Renfrewshire",null,84025,84938,85588,86161,86694,87224,87771,88248,88710,89116,89527,89959,90381,90795,91200,91603,92002,92421,92772,93084,93434,93758,94112,94417,94695,94958,95282.899999999907,95557.819999999949,95843.005999999936,96136.094799999846,96430.452839999925,96712.068871999916,97004.671877599903,97295.050626079785,97583.307010063843,97871.717273410992,98162.742712416628,98451.340395003615,98740.43617545499,99030.073148982483,99319.583505308081,99608.559489361709,99898.074198393035,100187.47401937668,100476.74060244649,100766.05498026474,101055.47787372634,101344.78082830791,101634.11092756712,101923.47299194784,102212.82024352479,102502.14564398583,102791.49781126081,103080.84344948491,103370.18157288386,103659.52388349321,103948.8705444131,104238.21122240106,104527.55348974362,104816.89749437518,105106.24037701357,105395.5824067418,105684.92577484052,105974.26875331101,106263.6113359661,106552.95420891681,106842.29724559793,107131.63998286263,107420.98281595134,107710.32573803392,107999.66858684877,108289.01140516083,108578.35429041967,108867.69715210196,109157.03999402514,109446.3828540995,109735.72571960627,110025.06857016176,110314.41142650915,110603.75428718945,110893.09714343812,111182.43999878835,111471.78285747208,111761.12571473693,112050.46857106371,112339.81142845977,112629.15428598446,112918.49714276771,113207.83999989711]
[null,"ScottishBorders",null,53787,54306,54585,54833,55095,55342,55638,55882,56105,56315,56497,56664,56827,56971,57105,57222,57372,57496,57604,57685,57770,57838,57932,58025,58096,58181,58269.399999999994,58349.919999999998,58431.235999999975,58517.328799999974,58600.125039999955,58682.259631999943,58766.24438559993,58849.92305247992,58932.568537183892,59015.989253907086,59099.531990853633,59182.643867585255,59265.852865566078,59349.284284151945,59432.533732973447,59515.762518467935,59599.090904500772,59682.391154787649,59765.643792815987,59848.939047510605,59932.237267536751,60015.512619068832,60098.795697328896,60182.08889902744,60265.372145942252,60348.655136811722,60431.943344865562,60515.229504652467,60598.513529311909,60681.799872690797,60765.086174527853,60848.371293418604,60931.65694174479,61014.943036016863,61098.228591840496,61181.514180676793,61264.800036123124,61348.08575730538,61431.371386450453,61514.657140233787,61597.942880990304,61681.228562019445,61764.514276590271,61847.800009876461,61931.085714407658,62014.371423184319,62097.657145259756,62180.942859057744,62264.228569121595,62347.514285796613,62430.800001209922,62514.085713680892,62597.371428173763,62680.657143393153,62763.942857097965,62847.228571157641,62930.514285864003,63013.800000080781,63097.085714161076,63180.37142858711,63263.657142916913,63346.94285710562,63430.22857141195]
[null,"ShetlandIslands",null,10283,10341,10398,10447,10506,10545,10590,10629,10656,10687,10722,10755,10781,10806,10829,10847,10857,10869,10882,10891,10903,10899,10894,10893,10893,10891,10888.9,10888.32,10886.806000000002,10885.084800000002,10883.844840000003,10882.587472000007,10881.000757600008,10879.632430080008,10878.30541326401,10876.864013971212,10875.435339264972,10874.077815002383,10872.669211070232,10871.252777507647,10869.863251026729,10868.468914583027,10867.059265573338,10865.661557776672,10864.265225818881,10862.862620789114,10861.46152870552,10860.063716515746,10858.663116030622,10857.262304417012,10855.862943665872,10854.463147213544,10853.062652277813,10851.662807308247,10850.262985294819,10848.862830157836,10847.46279412213,10846.062905793635,10844.662866274761,10843.262827607339,10841.86286490663,10840.462870755709,10839.06284563442,10837.662855596078,10836.262863911617,10834.862855015996,10833.462854222094,10832.062859854621,10830.662857368352,10829.262855600165,10827.862857706625,10826.462857764755,10825.062856506465,10823.662857121515,10822.262857492666,10820.862856997057,10819.462857011735,10818.062857291712,10816.662857140775,10815.26285706405,10813.862857179973,10812.462857170291,10811.062857108267,10809.662857145038,10808.262857160607,10806.862857133641,10805.462857137281,10804.062857150957,10802.662857142059]
[null,"SouthAyrshire",null,51923,52104,52320,52487,52644,52763,52905,53007,53114,53200,53260,53336,53398,53454,53471,53491,53486,53469,53438,53403,53367,53310,53275,53220,53174,53111,53068.299999999974,53012.939999999988,52961.301999999981,52908.471599999975,52858.786279999971,52804.911223999981,52753.71023919998,52701.813099360006,52650.020575887989,52597.65942383041,52546.164933360342,52494.100368165076,52442.167348645511,52390.242876932782,52338.4177866338,52286.41312734189,52234.531088446383,52182.623764603326,52130.708251937729,52078.77627415341,52026.881538430884,51974.960206370059,51923.043858107048,51871.130569166417,51819.219762156223,51767.301229920238,51715.388510488861,51663.474775622992,51611.560117844681,51559.645156330516,51507.731796094347,51455.817156851845,51403.902732761097,51351.988561082748,51300.074404475454,51248.159916551042,51196.245711678261,51144.331459300505,51092.417141709098,51040.502831907899,50988.588590452724,50936.674286056601,50884.759992562103,50832.845715294083,50780.931433919206,50729.017138508061,50677.102857146005,50625.188573200416,50573.274285325402,50521.359998871238,50469.445715281952,50417.531428547809,50365.617142440751,50313.702857265598,50261.788571665733,50209.874285485974,50157.960000011575,50106.045714382548,50054.131428536202,50002.217142807654,49950.302857195187,49898.388571424352,49846.474285691962]
[null,"SouthLanarkshire",null,144148,145182,146174,147135,148038,148879,149821,150627,151450,152199,152891,153635,154308,154992,155578,156193,156806,157369,157930,158472,159020,159496,159988,160471,160901,161318,161801.90000000002,162238.42000000004,162676.78599999996,163128.81880000001,163581.74203999992,164020.55823199986,164470.03476559976,164919.05905647972,165364.67455038358,165810.52348246682,166259.34110310127,166705.74972190324,167152.28394793626,167599.64807152085,168046.86687226861,168493.46290973166,168940.60509466892,169387.71051872824,169834.61762842815,170281.57734115981,170728.66711752804,171175.63280054752,171622.60929709987,172069.63247597206,172516.63954122039,172963.6196033163,173410.62789852859,173857.63306228793,174304.62737524707,174751.62623422756,175198.63065628393,175645.62865155016,176092.62753378775,176539.62891054049,176986.62906631688,177433.6280874128,177880.62857119797,178327.62880935904,178774.62847972091,179221.62846742792,179668.62868358963,180115.62856711471,180562.62851725647,181009.62859544915,181456.62859308033,181903.62854549277,182350.6285734527,182797.62858367711,183244.62856527895,183691.62856697082,184138.6285774092,184585.62857071985,185032.62856867595,185479.62857297389,185926.62857233174,186373.62857005198,186820.62857164675,187267.62857204198,187714.62857104465,188161.62857124826,188608.62857174384,189055.62857136526,189502.6285712925]
[null,"Stirling",null,38951,39285,39648,40021,40407,40756,41075,41373,41690,41978,42246,42533,42820,43087,43338,43602,43862,44096,44328,44567,44801,45016,45246,45483,45728,45961,46198.399999999965,46438.119999999937,46675.895999999892,46912.156799999822,47151.057439999771,47388.931551999762,47626.267721599725,47864.11736127967,48102.245596223685,48339.792570738879,48577.580933999037,48815.491327045485,49053.270538649464,49291.0007856788,49528.859041581396,49766.660227530228,50004.434275267529,50242.24104826781,50480.055803324387,50717.842382461356,50955.642498746049,51193.448535958538,51431.246554992627,51669.043452146638,51906.846543546184,52144.646418814547,52382.445027371403,52620.245572801912,52858.046220476914,53095.845508956816,53333.645561701327,53571.445879706065,53809.245735238423,54047.045601297636,54284.845764845668,54522.645746921888,54760.445674813585,54998.245712055825,55236.045739432157,55473.845701905899,55711.645707401854,55949.445723629848,56187.245714220451,56425.045708708174,56662.845717300195,56900.645715714665,57138.44571208948,57376.245714429941,57614.045715518296,57851.845713555929,58089.645713995094,58327.445714798872,58565.245714224002,58803.045714014734,59040.845714461699,59278.645714343584,59516.445714166737,59754.245714306424,59992.045714345179,60229.845714243653,60467.645714274724,60705.445714313304,60943.245714279707]
[null,"WestDunbartonshire",null,42657,42746,42875,42981,43124,43253,43342,43421,43502,43583,43642,43714,43798,43850,43914,43965,44034,44088,44131,44165,44191,44204,44213,44207,44183,44149,44149.2,44124.560000000005,44102.948000000011,44086.378400000001,44070.968720000026,44048.417776000017,44031.375460800024,44013.685960640025,43994.671822112025,43975.626264569633,43958.069458359714,43939.284283010973,43920.645842035352,43902.341351503943,43883.995407159207,43865.339958241435,43846.959643065609,43828.544303040515,43810.047174296022,43791.569660882371,43773.156228858883,43754.680960857208,43736.214376645883,43717.76739171044,43699.313806623904,43680.847028854245,43662.394182729979,43643.939132106476,43625.47946547444,43607.021749443797,43588.566728898855,43570.108564633236,43551.650966654743,43533.194440286032,43514.737375815443,43496.279766103442,43477.822866328912,43459.365820587445,43440.908529159147,43422.451379950297,43403.994339583027,43385.53713888309,43367.07997573715,43348.622868289181,43330.16572433812,43311.708559040999,43293.251429932745,43274.794291210535,43256.337139993528,43237.879997947282,43219.422859987018,43200.965713867809,43182.508570193648,43164.051429294086,43145.594286128035,43127.137142206615,43108.680000121632,43090.222857419365,43071.765714107198,43053.308571347894,43034.851428720976,43016.394285681577,42997.937142796865]
[null,"WestLothian",null,76630,77369,78216,79101,79924,80734,81477,82206,82931,83605,84262,84925,85560,86191,86770,87361,87918,88466,89014,89494,89987,90451,90912,91400,91872,92340,92816.399999999907,93292.719999999856,93763.175999999745,94237.380799999693,94712.396639999701,95185.410911999643,95658.597609599587,96133.054391679587,96606.632516543497,97080.052983794594,97553.945397883537,98027.76483050501,98501.310151778511,98975.061311255093,99448.841357688187,99922.511129929917,100396.20489765913,100869.95756279293,101343.66206477908,101817.36175668333,102291.08700855682,102764.80518279993,103238.51077025989,103712.22760773927,104185.94510435231,104659.65671970078,105133.37029933871,105607.08655131399,106080.80018112971,106554.51376671751,107028.22869638749,107501.94310182775,107975.65694436082,108449.37139655638,108923.08583346533,109396.79996518488,109870.51423302467,110344.22861830529,110817.94286222442,111291.65711563255,111765.37143790291,112239.08572554309,112712.79998896795,113186.51428507338,113660.22857760801,114133.94285470119,114607.65714046557,115081.37143115012,115555.08571430296,116028.79999859724,116502.5142863323,116976.22857192392,117449.94285653438,117923.6571428749,118397.37142887979,118871.08571412286,119344.79999989015,119818.51428584824,120292.22857141029,120765.94285706629,121239.65714288957,121713.37142858584,122187.08571424626]

{"sheet":"2016LowM","index":36,"n_rows":76,"n_cols":92,"rows_kept":76,"cut":false,"hidden":false,"merged":[[2,1,3,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[4,1,4,2],[36,1,36,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[15,1,15,2],[16,1,16,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2]]}
[]
[]
[null,"2016-Based Low Migration Projection",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected by SG "]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AC4+1","v":2042},{"$f":"AD4+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104]
[null,"Scotland",null,2446171,2463569,2479824,2494471,2507880,2520356,2532014,2541998,2551635,2560510,2568937,2577798,2586070,2593954,2600915,2608150,2614808,2620803,2626480,2631352,2636228,2639964,2643767,2647172,2649950,2652448,{"$f":"FORECAST(AD$4,Y5:AC5,Y$4:AC$4)","v":2656005.5000000009},{"$f":"FORECAST(AE$4,Z5:AD5,Z$4:AD$4)","v":2658794.4000000004},2661664.0699999998,2664704.756000001,2667774.9698000001,2670623.5278399996,2673643.0913720001,2676645.1273775999,{"$f":"FORECAST(AL$4,AG5:AK5,AG$4:AK$4)","v":2679602.9537760792},{"$f":"FORECAST(AM$4,AH5:AL5,AH$4:AL$4)","v":2682561.2042800635},{"$f":"FORECAST(AN$4,AI5:AM5,AI$4:AM$4)","v":2685565.7455144101},{"$f":"FORECAST(AO$4,AJ5:AN5,AJ$4:AN$4)","v":2688532.0400202153},{"$f":"FORECAST(AP$4,AK5:AO5,AK$4:AO$4)","v":2691502.3993007415},{"$f":"FORECAST(AQ$4,AL5:AP5,AL$4:AP$4)","v":2694483.7866151445},{"$f":"FORECAST(AR$4,AM5:AQ5,AM$4:AQ$4)","v":2697463.5806830633},{"$f":"FORECAST(AS$4,AN5:AR5,AN$4:AR$4)","v":2700433.7355063856},{"$f":"FORECAST(AT$4,AO5:AS5,AO$4:AS$4)","v":2703412.4801315092},{"$f":"FORECAST(AU$4,AP5:AT5,AP$4:AT$4)","v":2706390.2296132017},{"$f":"FORECAST(AV$4,AQ5:AU5,AQ$4:AU$4)","v":2709365.2981432294},{"$f":"FORECAST(AW$4,AR5:AV5,AR$4:AV$4)","v":2712341.0435236222},{"$f":"FORECAST(AX$4,AS5:AW5,AS$4:AW$4)","v":2715318.7875974481},{"$f":"FORECAST(AY$4,AT5:AX5,AT$4:AX$4)","v":2718294.5964544914},{"$f":"FORECAST(AZ$4,AU5:AY5,AU$4:AY$4)","v":2721270.6580074378},{"$f":"FORECAST(BA$4,AV5:AZ5,AV$4:AZ$4)","v":2724247.3585430318},{"$f":"FORECAST(BB$4,AW5:BA5,AW$4:BA$4)","v":2727223.8389598494},{"$f":"FORECAST(BC$4,AX5:BB5,AX$4:BB$4)","v":2730199.907356455},{"$f":"FORECAST(BD$4,AY5:BC5,AY$4:BC$4)","v":2733176.4126911545},{"$f":"FORECAST(BE$4,AZ5:BD5,AZ$4:BD$4)","v":2736152.8525658436},{"$f":"FORECAST(BF$4,BA5:BE5,BA$4:BE$4)","v":2739129.1425563456},{"$f":"FORECAST(BG$4,BB5:BF5,BB$4:BF$4)","v":2742105.4965466443},{"$f":"FORECAST(BH$4,BC5:BG5,BC$4:BG$4)","v":2745081.9348169593},{"$f":"FORECAST(BI$4,BD5:BH5,BD$4:BH$4)","v":2748058.2743051131},{"$f":"FORECAST(BJ$4,BE5:BI5,BE$4:BI$4)","v":2751034.630879927},{"$f":"FORECAST(BK$4,BF5:BJ5,BF$4:BJ$4)","v":2754011.0221426883},{"$f":"FORECAST(BL$4,BG5:BK5,BG$4:BK$4)","v":2756987.3959147832},{"$f":"FORECAST(BM$4,BH5:BL5,BH$4:BL$4)","v":2759963.7526218612},{"$f":"FORECAST(BN$4,BI5:BM5,BI$4:BM$4)","v":2762940.1316733798},{"$f":"FORECAST(BO$4,BJ5:BN5,BJ$4:BN$4)","v":2765916.5062663509},{"$f":"FORECAST(BP$4,BK5:BO5,BK$4:BO$4)","v":2768892.8729255889},{"$f":"FORECAST(BQ$4,BL5:BP5,BL$4:BP$4)","v":2771869.2441802234},{"$f":"FORECAST(BR$4,BM5:BQ5,BM$4:BQ$4)","v":2774845.6188441613},{"$f":"FORECAST(BS$4,BN5:BR5,BN$4:BR$4)","v":2777821.9884545715},{"$f":"FORECAST(BT$4,BO5:BS5,BO$4:BS$4)","v":2780798.3592226836},{"$f":"FORECAST(BU$4,BP5:BT5,BP$4:BT$4)","v":2783774.7317860071},{"$f":"FORECAST(BV$4,BQ5:BU5,BQ$4:BU$4)","v":2786751.1031745565},{"$f":"FORECAST(BW$4,BR5:BV5,BR$4:BV$4)","v":2789727.4738940634},{"$f":"FORECAST(BX$4,BS5:BW5,BS$4:BW$4)","v":2792703.8457556334},{"$f":"FORECAST(BY$4,BT5:BX5,BT$4:BX$4)","v":2795680.2173187756},{"$f":"FORECAST(BZ$4,BU5:BY5,BU$4:BY$4)","v":2798656.5884797913},{"$f":"FORECAST(CA$4,BV5:BZ5,BV$4:BZ$4)","v":2801632.959935118},{"$f":"FORECAST(CB$4,BW5:CA5,BW$4:CA$4)","v":2804609.331518556},{"$f":"FORECAST(CC$4,BX5:CB5,BX$4:CB$4)","v":2807585.7028442323},{"$f":"FORECAST(CD$4,BY5:CC5,BY$4:CC$4)","v":2810562.0742461979},{"$f":"FORECAST(CE$4,BZ5:CD5,BZ$4:CD$4)","v":2813538.4457373573},{"$f":"FORECAST(CF$4,CA5:CE5,CA$4:CE$4)","v":2816514.8171559288},{"$f":"FORECAST(CG$4,CB5:CF5,CB$4:CF$4)","v":2819491.1885508168},{"$f":"FORECAST(CH$4,CC5:CG5,CC$4:CG$4)","v":2822467.5600037761},{"$f":"FORECAST(CI$4,CD5:CH5,CD$4:CH$4)","v":2825443.9314374002},{"$f":"FORECAST(CJ$4,CE5:CI5,CE$4:CI$4)","v":2828420.3028514367},{"$f":"FORECAST(CK$4,CF5:CJ5,CF$4:CJ$4)","v":2831396.674283151},{"$f":"FORECAST(CL$4,CG5:CK5,CG$4:CK$4)","v":2834373.0457190154},{"$f":"FORECAST(CM$4,CH5:CL5,CH$4:CL$4)","v":2837349.417141825},{"$f":"FORECAST(CN$4,CI5:CM5,CI$4:CM$4)","v":2840325.7885694942}]
[null,"AberdeenCity",null,106749,107635,108208,108600,108905,109175,109430,109547,109652,109771,109920,110120,110310,110518,110729,110986,111232,111453,111698,111932,112131,112257,112411,112545,112684,112810,{"$f":"FORECAST(AD$4,Y6:AC6,Y$4:AC$4)","v":112955.09999999995},113086.97999999995,113222.73399999997,113358.0971999999,113495.73075999995,113629.44200799995,113765.97302639997,113901.74225711997,114037.45676449596,114172.79464063677,114308.93844034139,114444.47598921868,114580.16636037538,114715.89660111585,114851.68395863523,114987.30576448276,115123.058879402,115258.78057322835,115394.48801487035,115530.18831448845,115665.92257993828,115801.62821508531,115937.34049415667,116073.05698145868,116208.77389147313,116344.48384925537,116480.2000859828,116615.91487590002,116751.62853183172,116887.34233909717,117023.05756407318,117158.77140519035,117294.4855704651,117430.20002513949,117565.91439433605,117701.62847598334,117837.34286385996,117973.05717724684,118108.77141943472,118244.4856916104,118380.2000216757,118515.91428376405,118651.62856332897,118787.34285994543,118923.05714756192,119058.77142364136,119194.48571484463,119330.20000188265,119465.91428492233,119601.6285704592,119737.34285826402,119873.05714269917,120008.7714281379,120144.48571449786,120280.20000019699,120415.9142854586,120551.62857147149,120687.3428572409,120823.05714280132,120958.77142853115,121094.4857143432,121230.19999998776,121365.91428569151]
[null,"Aberdeenshire",null,110296,110941,111896,112857,113737,114507,115333,116078,116787,117464,118080,118700,119272,119796,120243,120703,121085,121458,121832,122145,122431,122635,122842,123039,123238,123439,123639.79999999999,123838.23999999999,124038.89200000005,124239.09360000008,124438.78888000012,124638.61230400018,124838.91780320019,125038.73201056023,125238.65064284822,125438.69329779869,125638.68965985504,125838.58818301692,126038.59616739192,126238.5793704738,126438.5329315734,126638.50058173033,126838.4879153198,127038.45080543158,127238.41967700439,127438.39549658087,127638.36737262906,127838.33533512347,128038.30876385648,128238.28073271294,128438.25109922804,128638.22251594625,128838.19469847856,129038.16565778764,129238.13697565068,129438.10865782422,129638.08006941591,129838.05133440474,130038.02287311642,130237.99432353606,130437.96569219674,130637.93712894182,130837.90859288553,131037.87999561854,131237.85142009187,131437.822862687,131637.79428845405,131837.76570940902,132037.73714403511,132237.70857331791,132437.67999863345,132637.65142805019,132837.62285825337,133037.59428540868,133237.56571387313,133437.53714319511,133637.50857152895,133837.47999975312,134037.45142865524,134237.42285723775,134437.39428563748,134637.36571427301,134837.33714291791,135037.30857141246,135237.27999998466,135437.25142859522,135637.22285715007,135837.19428570609,136037.16571429552]
[null,"Angus",null,53333,53627,53869,54115,54316,54497,54682,54865,55028,55164,55291,55408,55535,55636,55712,55768,55817,55881,55920,55935,55938,55918,55912,55913,55897,55856,55857.5,55837.3,55814.890000000007,55797.662000000011,55784.884600000005,55762.986680000002,55745.955044000009,55729.512095200007,55711.631274160005,55692.999567728009,55676.327533902389,55658.554838697906,55640.639585959128,55623.102128459934,55605.67988300565,55587.836390395561,55570.24358543619,55552.682992918213,55535.026625447237,55517.355921662311,55499.775733935261,55482.138139602517,55464.493703270091,55446.872936859239,55429.252886984483,55411.613411136881,55393.987133605588,55376.36221485585,55358.731557472704,55341.101284219723,55323.475171267979,55305.846015690971,55288.216613341108,55270.58858136092,55252.960344082792,55235.331218538624,55217.702795533987,55200.074411040529,55182.44570335449,55164.817067823671,55147.188621175454,55129.560012205446,55111.931399165143,55094.302861545773,55076.674302013264,55059.045702525793,55041.41714053772,55023.788578275089,55006.159998574454,54988.531425046771,54970.902859915579,54953.274286128151,54935.645712702171,54918.017143274468,54900.388572186013,54882.759999347429,54865.131428504363,54847.502857506108,54829.874285598169,54812.245714123317,54794.617143009564,54776.988571436581,54759.359999916451]
[null,"ArgyllBute",null,41040,41455,41497,41530,41522,41492,41452,41376,41301,41190,41091,40982,40858,40725,40580,40437,40279,40113,39950,39785,39617,39445,39274,39084,38889,38678,38498.300000000047,38297.440000000061,38100.202000000048,37905.14160000009,37712.672280000115,37513.685024000122,37319.316279200139,37124.23503136012,36928.459301488125,36732.310798310558,36537.519658144505,36341.712971152505,36146.052422963548,35950.587555149628,35755.162564693252,35559.45515354909,35363.97248545842,35168.458353379508,34972.892677613476,34777.327274639974,34581.820519229164,34386.263758704707,34190.714112393209,33995.177474603406,33799.638825841364,33604.088036891306,33408.548422633205,33213.00712930283,33017.462649711641,32821.919034921681,32626.377921633888,32430.834302726667,32235.291093290376,32039.748646945576,31844.205918614927,31648.66267809656,31453.120000754134,31257.577221363899,31062.034262447734,30866.491385535337,30670.948612610926,30475.405712907901,30279.862838948495,30084.320006602269,29888.777151862392,29693.234276245581,29497.691429190105,29302.148575607745,29106.605712503195,28911.06285527494,28715.520002175879,28519.977142641961,28324.434284763061,28128.891429037845,27933.348571812676,27737.805713787093,27542.262857210473,27346.720000215457,27151.177142738597,26955.634285636886,26760.091428685992,26564.548571409192,26369.00571423769]
[null,"Clackmannanshire",null,23401,23563,23679,23760,23848,23897,23949,23982,24012,24024,24014,23993,23983,23965,23926,23874,23842,23801,23745,23682,23624,23566,23507,23436,23352,23276,23206.899999999994,23127.51999999999,23051.066000000021,22977.592799999984,22902.021240000002,22825.114591999998,22750.506253600004,22675.180866879993,22599.181494704011,22523.716924723209,22448.503998346569,22372.77737185164,22297.226785376843,22221.8266235427,22146.292996168981,22070.713729258103,21995.249178921193,21919.741430494818,21844.200530674105,21768.692404177535,21693.192065182695,21617.666145751806,21542.150804762961,21466.642677035445,21391.126604970923,21315.609342798765,21240.09777335453,21164.583621468453,21089.067921100504,21013.55412601729,20938.040471202839,20862.525552702369,20787.01126226937,20711.497299365321,20635.982883640216,20560.468465297337,20484.954326623149,20409.440035830921,20333.925676925632,20258.411424794787,20182.897166683571,20107.382846897031,20031.868563793425,19956.35429457025,19880.84000034607,19805.325708957535,19729.81143111494,19654.297144465556,19578.782855058729,19503.268571468594,19427.75428690284,19352.239999375801,19276.725713953667,19201.211429061048,19125.697142823105,19050.182856881031,18974.668571582908,18899.154285783879,18823.639999888052,18748.125714301597,18672.611428631382,18597.097142821964,18521.58285713123]
[null,"DumfriesGalloway",null,69202,69503,69662,69773,69848,69910,69959,69982,69987,69994,69959,69929,69895,69827,69736,69635,69511,69398,69277,69155,69034,68899,68765,68638,68496,68352,68221.099999999977,68082.27999999997,67941.973999999929,67805.339199999871,67668.804359999835,67529.439887999848,67391.912530399743,67254.687320319703,67116.577983055671,66978.522819884412,66841.077503259352,66703.205264968914,66565.274801148218,66427.554498844198,66289.805174363544,66151.924821341934,66014.143757921818,65876.373081537429,65738.552991485223,65600.743133661628,65462.961314650485,65325.156405525748,65187.349876714638,65049.554857104435,64911.756720216305,64773.952613655361,64636.153872571536,64498.355312531872,64360.554094178893,64222.753756671271,64084.954682213545,63947.154362660425,63809.354048138717,63671.554342945223,63533.754400067788,63395.954192003119,63258.154272347398,63120.354340343038,62982.554269663931,62844.754261144728,62706.954307780426,62569.154287756246,62431.354273220582,62293.554290030617,62155.754290950135,62017.954280531732,61880.154285482015,61742.354288550268,61604.554284580285,61466.754284602532,61328.954286921304,61191.154285706521,61053.354285068228,60915.554285999737,60777.754285942065,60639.954285427986,60502.154285723926,60364.354285854264,60226.554285636812,60088.754285661737,59950.954285775078,59813.154285703262,59675.35428567708]
[null,"DundeeCity",null,69635,70049,70303,70457,70607,70740,70866,70928,70948,71019,71062,71160,71256,71359,71452,71590,71738,71880,72005,72114,72212,72305,72405,72486,72559,72620,72710.200000000012,72779.360000000015,72852.28800000003,72927.95040000006,73005.356320000035,73076.701856000058,73152.656924800074,73227.83749184008,73302.223035072078,73376.415845337688,73451.865257294179,73526.298216414565,73600.897070603038,73675.709017585934,73750.522528788671,73825.076021385379,73899.854891393683,73974.596699565576,74049.284149713174,74123.980034178036,74198.729544418631,74273.428856052516,74348.136769089368,74422.85808887842,74497.575658744841,74572.282221880247,74647.000005322363,74721.715730423399,74796.428229950106,74871.141964550305,74945.857943415627,75020.571407826385,75095.285375714608,75170.000104732928,75244.71447304725,75319.428387798311,75394.142867006827,75468.85722135492,75543.571398949105,75618.285675239371,75693.000042117026,75767.714282164903,75842.428553401449,75917.14286512346,75991.857150925003,76066.571418918698,76141.285715416045,76216.000004104251,76290.714283633279,76365.428569780081,76440.142859352447,76514.857142521825,76589.571427644667,76664.285714815836,76739.000000332089,76813.714285209397,76888.428571523546,76963.142857350496,77037.857142724519,77112.571428505806,77187.285714400889,77261.999999974039,77336.714285668189]
[null,"EastAyrshire",null,54748,54873,55035,55226,55381,55500,55633,55725,55803,55858,55889,55918,55943,55969,55957,55948,55965,55937,55893,55834,55791,55719,55659,55584,55521,55449,55382.999999999971,55313.100000000006,55246.079999999987,55176.713999999978,55109.131199999974,55040.367960000003,54972.35476799999,54903.790634400008,54835.684763520025,54767.224805616017,54698.997692332807,54630.626538738288,54562.360308168223,54494.00466840071,54425.71950507263,54357.388269085175,54289.084655172453,54220.761169587699,54152.455099205865,54084.134966255457,54015.823983373528,53947.507710639999,53879.195175694185,53810.879256242159,53742.566150129278,53674.25121894991,53605.937299647601,53537.622683317022,53469.308722757589,53400.994197847409,53332.680038775405,53264.36568630478,53196.051462398435,53127.737111938419,53059.422874994401,52991.10856430378,52922.794290566148,52854.479993450484,52786.165720629389,52717.851424913853,52649.537144157744,52581.222856337467,52512.908572688495,52444.594284407969,52376.280000756815,52307.965714050282,52239.651428696379,52171.337142617413,52103.022857413336,52034.708571270865,51966.394285757095,51898.079999983514,51829.76571433121,51761.45142851572,51693.137142890831,51624.822857135587,51556.508571430488,51488.194285706297,51419.880000012025,51351.565714278986,51283.25142857316,51214.937142857583,51146.622857144714]
[null,"EastDunbartonshire",null,45350,45690,46013,46331,46606,46886,47154,47420,47665,47901,48143,48357,48606,48837,49067,49299,49524,49722,49912,50074,50247,50378,50515,50656,50768,50901,51033.299999999959,51159.139999999985,51284.961999999941,51416.899599999946,51544.098679999908,51671.487143999897,51800.466775199864,51929.261968159874,52056.770682927832,52185.352699062234,52313.878359225724,52442.02026660135,52570.244077149662,52698.737523788237,52826.987195378228,52955.253963276249,53083.611758712243,53211.942444444867,53340.216898514191,53468.546818297298,53596.871631602175,53725.175146203837,53853.486628794257,53981.809761222365,54110.120262136683,54238.432248818164,54366.749161006388,54495.063878001587,54623.376201965497,54751.691403037956,54880.0061833855,55008.319836417766,55136.63407003734,55264.948789825867,55393.262854609173,55521.577035611816,55649.891472188378,55778.205759480916,55906.519949410053,56034.834288301354,56163.148595778737,56291.462845832284,56419.777133482101,56548.091440263379,56676.405713219778,56804.719994509185,56933.034288588795,57061.348573350377,57189.662854449241,57317.977143213531,57446.29142980295,57574.605713568453,57702.919999613863,57831.234286334831,57959.548571322783,58087.862856870401,58216.177143035893,58344.49142864946,58472.80571414539,58601.120000032068,58729.434285776486,58857.748571386997,58986.06285712996]
[null,"EastLothian",null,44749,45301,45829,46329,46834,47325,47806,48261,48709,49162,49604,50050,50445,50858,51235,51613,51979,52320,52643,52959,53284,53577,53850,54122,54389,54642,54916.699999999953,55179.960000000021,55443.017999999982,55707.934399999969,55975.378519999969,56238.197615999961,56503.548432799929,56769.012618240027,57033.912222191982,57298.374603833654,57563.824428130931,57828.708653916023,58093.557788449863,58358.563094083918,58623.638815928774,58888.503520830942,59153.495603034506,59418.496581240499,59683.456651449378,59948.406853932072,60213.402156482567,60478.368583104049,60743.333017869794,61008.307791171421,61273.283501271799,61538.249579273572,61803.222237260488,62068.195293434488,62333.165802636824,62598.136377842689,62863.109006843995,63128.08013067639,63393.051185894117,63658.022856583237,63922.994452527375,64187.965611687163,64452.93711607001,64717.908629189071,64982.879995837691,65247.851392298937,65512.822881313856,65777.794291021186,66042.765700674208,66307.737144747691,66572.708579288505,66837.679994311766,67102.651427567296,67367.622860322997,67632.594285076484,67897.565712589596,68162.537144193193,68427.508571605547,68692.479999262141,68957.451428761531,69222.422857506201,69487.394285400398,69752.365714257292,70017.337143026292,70282.308571374451,70547.279999921622,70812.25142864394,71077.222857145243,71342.194285674545]
[null,"EastRenfrewshire",null,38581,38899,39262,39601,39918,40233,40555,40888,41207,41523,41840,42182,42517,42843,43170,43469,43800,44089,44363,44632,44911,45168,45390,45620,45840,46071,46294.600000000035,46521.179999999993,46746.444000000076,46973.565200000012,47198.450160000008,47424.873528000026,47650.720542400028,47876.769109919958,48102.479168735968,48328.644581628789,48554.487606215,48780.443081581558,49006.371623856947,49232.360235462023,49458.256023341441,49684.219910531363,49910.161592169898,50136.10576058086,50362.039690136968,50587.992550444265,50813.930914110562,51039.873731611995,51265.816679187643,51491.761260878993,51717.701983030653,51943.645813896146,52169.588734244462,52395.531493186834,52621.474021796254,52847.417336277431,53073.359979574569,53299.302813141199,53525.245708101313,53751.188626620336,53977.131385506713,54203.074290191813,54429.017154164263,54654.959999626095,54880.902845622564,55106.845723922073,55332.788570381003,55558.73142576206,55784.674286171852,56010.61714525352,56236.559997834265,56462.50285739993,56688.445714965812,56914.388571245421,57140.331428074394,57366.274286201689,57592.217142791022,57818.159999837691,58044.102857200371,58270.045714387437,58495.988571317866,58721.931428587937,58947.874285751663,59173.817142840009,59399.759999978647,59625.702857167285,59851.645714280778,60077.588571419299,60303.531428575399]
[null,"EdinburghCity",null,231383,233369,235957,238248,240333,242283,244189,245846,247547,249215,250850,252606,254245,255926,257524,259164,260729,262185,263630,264947,266240,267417,268608,269731,270766,271787,272931.20000000042,273975.36000000034,275034.28800000064,276116.25040000072,277197.2963200009,278252.80385600124,279330.56852480164,280404.97577184159,281473.5958590738,282543.27936453978,283618.23818065599,284688.22441150434,285759.00459779566,286831.19724003668,287902.96940934635,288973.6573536417,290045.45981121296,291117.06884453818,292188.34061501594,293259.74537742184,294331.37145577511,295402.74716739543,296474.17093797168,297545.67384148156,298617.13867910416,299688.5587525689,300760.03514914797,301831.49947208655,302902.94549825415,303974.40181757743,305045.86708166357,306117.31966690253,307188.77529920894,308260.23510809196,309331.69223426096,310403.14760194067,311474.60582361976,312546.0632762257,313617.51978651551,314688.97697815089,315760.43450788548,316831.89139561658,317903.348476924,318974.80576850334,320046.26289033913,321117.71994919167,322189.17715228442,323260.63430687157,324332.09141504276,325403.54856487177,326475.00572588807,327546.46285455418,328617.91999530839,329689.37714619702,330760.83428698499,331832.29142593732,332903.74857212929,333975.20571532613,335046.66285633598,336118.11999977008,337189.57714346144,338261.0342855365,339332.49142834987]
[null,"EileanSiar",null,12951,12805,12801,12802,12803,12787,12774,12751,12737,12700,12674,12650,12611,12581,12540,12480,12433,12377,12326,12273,12204,12142,12085,12021,11942,11873,11808.300000000017,11735.440000000031,11664.502000000008,11596.881600000022,11526.814280000021,11455.928623999993,11386.900159200013,11317.358335359982,11247.088404687966,11177.411348870344,11107.883482992271,11037.93424455059,10968.119232297875,10898.462707949831,10828.663743571582,10758.839377639786,10689.11029443756,10619.346709370118,10549.548932705744,10479.785124544578,10410.025127362896,10340.243661991728,10270.470941165142,10200.705523863784,10130.932059517829,10061.15818063484,9991.3891201263177,9921.6178694695991,9851.8450762685097,9782.0741779042582,9712.3032700850163,9642.5312852763454,9572.7598434297252,9502.9887231011526,9433.2171590808721,9363.4456209395721,9293.6743224588281,9223.9028905710147,9154.1313927255978,9084.3599982314336,9014.5885924404138,8944.8171335725347,8875.0457072235586,8805.2742941398465,8735.5028571015282,8665.731423862424,8595.960002317297,8526.1885729019414,8456.4171408865659,8386.6457143968437,8316.8742867644469,8247.1028565701563,8177.3314282683132,8107.5600004582957,8037.7885713796422,7968.0171426237212,7898.245714425575,7828.474285775068,7758.7028570362891,7688.9314285874716,7619.1600000510807,7549.3885713940836,7479.6171428446542]
[null,"Falkirk",null,71072,71800,72371,72882,73411,73897,74363,74816,75222,75622,75994,76389,76776,77118,77475,77808,78139,78423,78700,78945,79181,79380,79568,79743,79887,80024,80202.499999999971,80349.899999999994,80500.069999999978,80658.306000000011,80816.809800000017,80966.624840000004,81123.398971999995,81279.534957600059,81433.649040080025,81587.980101264024,81744.125759371294,81898.707381585031,82053.445918158395,82208.677951035119,82363.802179781516,82518.548861067422,82673.648224501871,82828.707283724623,82983.648313051934,83138.626179184852,83293.682189741608,83448.658485822874,83603.645374571031,83758.660037377325,83913.663723703823,84068.651348086947,84223.657016010693,84378.659878026665,84533.656292722793,84688.655752103456,84843.658482813626,84998.657126640232,85153.656512656744,85308.657377708761,85463.657434700639,85618.65683335677,85773.657157655718,85928.657286909496,86083.657080473262,86238.657082148566,86393.657214229112,86548.65713679904,86703.657110172324,86858.65715897904,87013.657155346882,87168.657126429956,87323.657144876372,87478.657150218613,87633.657138772716,87788.65714032104,87943.657146627345,88098.657142244512,88253.657141208765,88408.657143873541,88563.657143360993,88718.657141991949,88873.657143030083,89028.657143221353,89183.657142604992,89338.65714275706,89493.65714305258,89648.657142807409,89803.65714277458]
[null,"Fife",null,165833,166960,167684,168426,169043,169669,170218,170628,171060,171419,171799,172182,172564,172910,173196,173522,173691,173846,173966,174022,174084,174049,174061,174063,174038,173985,173993.9,173964.52,173936.56600000002,173916.59280000004,173901.07124000005,173872.45459200008,173852.3532536001,173832.03846688016,173809.55407470418,173786.45918872341,173766.13491954681,173743.90319681194,173721.71106074515,173700.07988215744,173678.5029080169,173656.34019214136,173634.60719935375,173612.86402464323,173590.98061415504,173569.10276109551,173547.34852409066,173525.49704044548,173503.648775348,173481.83472354774,173460.01561775405,173438.17049736588,173416.3474577663,173394.52335595284,173372.6910619241,173350.86072223075,173329.03583521425,173307.20592296976,173285.37635185552,173263.54871301947,173241.72045852354,173219.89106731702,173198.06282134581,173176.23447039572,173154.40566939273,173132.57704484009,173110.74865558618,173088.92000518963,173067.09138581526,173045.2628701232,173023.43430654946,173001.60569471077,172979.7771424106,172957.94858125533,172936.11999644749,172914.29142417689,172892.46286169096,172870.63428564093,172848.80571204671,172826.9771437993,172805.14857235114,172783.31999894942,172761.49142863392,172739.66285765346,172717.83428547476,172696.00571409793,172674.17714310324,172652.34857140761,172630.51999988843]
[null,"GlasgowCity",null,289399,291115,293640,295643,297492,299245,300507,301471,302326,303177,304086,305057,306011,306948,307891,308997,310050,311067,312070,312996,313976,314809,315633,316359,316964,317503,318269.30000000005,318870.64,319491.76199999999,320146.68960000016,320809.23068000004,321424.29774399998,322075.95925520011,322723.3886521603,323361.95119012822,324000.3250828227,324648.59836863424,325288.70890704833,325929.78074664343,326573.08574023214,327216.11087692471,327857.07748282584,328499.87293528591,329142.43839234603,329784.45729429962,330426.60751961742,331069.18405465386,331711.34944904281,332353.57200411637,332995.92546906369,333638.23485380539,334280.45645163371,334922.77070199372,335565.07040962018,336207.3392960137,336849.62119533424,337491.92103534564,338134.1999633871,338776.48263400001,339418.77245802397,340061.0586944283,340703.34130087763,341345.62863076618,341987.91499453504,342630.19971853413,343272.48539038899,343914.77178705763,344557.05711678741,345199.34269536915,345841.62864564802,346483.91435269907,347126.19991755544,347768.48572327173,348410.77146522247,349053.05712379585,349695.34284346714,350337.6285903668,350979.91428295511,351622.1999917723,352264.48571910372,352906.77143133676,353549.05713853333,354191.34285795654,354833.62857328006,355475.91428453382,356118.19999947038,356760.4857152903,357402.77142836375,358045.05714246491]
[null,"Highland",null,107573,108319,108834,109304,109761,110171,110538,110865,111181,111436,111663,111911,112109,112266,112336,112424,112451,112446,112435,112415,112373,112315,112197,112095,111987,111873,{"$f":"FORECAST(AD$4,Y22:AC22,Y$4:AC$4)","v":111765.19999999998},111657.75999999998,111546.70799999996,111437.18639999998,111328.93511999998,111219.22689599998,111109.51155679996,111000.60787743999,110891.31938755201,110781.76502252161,110672.55137320131,110563.32207686827,110453.91126286844,110344.59606609619,110235.33575335605,110125.99613133931,110016.66403793453,109907.37233493151,109798.05711140623,109688.7307497013,109579.42276612128,109470.1121613619,109360.79261697715,109251.47880795426,109142.16721063174,109032.85137329326,108923.53633929885,108814.22327262576,108704.90881816379,108595.59393712165,108486.28003005715,108376.96589325718,108267.65132619196,108158.33709261593,108049.02293798578,107939.70856058638,107830.39424606314,107721.08002500248,107611.76572430588,107502.4514099056,107393.13714623707,107283.82286587817,107174.5085653706,107065.19428377008,106955.88000429104,106846.56571330933,106737.25142665871,106627.93714431458,106518.62285750578,106409.3085704463,106299.99428598324,106190.68000041594,106081.36571393724,105972.05142850743,105862.73714308091,105753.42285707095,105644.10857133858,105534.79428579687,105425.48000000993,105316.16571423464,105206.85142858981,105097.53714287604,104988.22285712292]
[null,"Inverclyde",null,37586,37651,37650,37625,37597,37578,37510,37429,37378,37291,37211,37114,37006,36915,36836,36728,36605,36474,36332,36204,36061,35904,35748,35589,35421,35232,35077.499999999942,34904.099999999977,34730.729999999981,34560.533999999985,34394.062200000044,34220.252760000061,34050.627108000102,33881.095106400142,33710.620371120167,33539.519115696196,33369.980684596987,33199.507825909648,33029.000346493383,32858.750267051277,32688.596237331454,32518.109136259649,32347.832316070504,32177.564503150003,32007.229857253551,31836.883192033449,31666.607496772602,31496.284188142337,31325.958950321481,31155.650491578097,30985.342679560999,30815.019761978881,30644.707677390135,30474.395929527353,30304.080070125405,30133.764508319786,29963.45215509343,29793.137328350917,29622.822463067947,29452.508586766373,29282.194547779975,29111.879829348298,28941.565677074774,28771.251521986153,28600.937132511404,28430.622800370329,28260.308611502405,28089.994292860792,27919.679978068278,27749.365718143934,27579.051440823067,27408.737133456976,27238.422855854733,27068.108576535189,26897.794284506992,26727.47999736917,26557.165716487623,26386.851428780647,26216.5371416774,26046.222857490066,25875.90857199044,25705.59428519971,25535.27999997302,25364.965714556398,25194.6514284765,25024.337142737815,24854.022857262637,24683.708571429481,24513.394285652321]
[null,"Midlothian",null,37766,38557,39099,39680,40230,40756,41267,41781,42298,42795,43300,43797,44284,44781,45266,45746,46219,46650,47091,47519,47930,48321,48716,49103,49479,49856,50244.899999999907,50623.020000000019,51002.966000000015,51385.662800000049,51767.727240000153,52147.344392000115,52529.367093600216,52910.958638880285,53291.881492304266,53673.03259680362,54054.684085211018,54435.797163703362,54817.014688146417,55198.391292809043,55579.698363818577,55960.903924633865,56342.23024588218,56723.530827246839,57104.794216159848,57486.077097736998,57867.380357277114,58248.656496844604,58629.939043146907,59011.230158157647,59392.516072646016,59773.797953229747,60155.085927485721,60536.372300058138,60917.656723907683,61298.94249027106,61680.229040141799,62061.514221030404,62442.79980253533,62824.085821981658,63205.371502936468,63586.657035687356,63967.942875748733,64349.228615817614,64730.514258579584,65111.799985178863,65493.085738746682,65874.371423421544,66255.657132961322,66636.942863879493,67018.228574322304,67399.514280149131,67780.800001391559,68162.085716479807,68543.371426925412,68924.657142314711,69305.942858411581,69687.228571067099,70068.514285237994,70449.80000040459,70831.085714389104,71212.3714282898,71593.657142956625,71974.942857252317,72356.228571337415,72737.51428570284,73118.800000069896,73500.085714266985,73881.371428554412]
[null,"Moray",null,41961,42269,42646,43002,43336,43649,43956,44230,44506,44744,45004,45260,45509,45722,45921,46104,46284,46474,46640,46790,46964,47126,47295,47441,47559,47689,47839,47965.399999999994,48097.319999999949,48235.855999999942,48370.924799999892,48501.991839999915,48638.335071999871,48773.335337599885,48906.799294079887,49041.205014463892,49176.400482931087,49310.415189832915,49444.759331776673,49579.454937845701,49713.904600052803,49848.201303164678,49982.76232101646,50117.24220191082,50251.642747526232,50386.105792842078,50520.59769505146,50655.030453369778,50789.483213272993,50923.953658018901,51058.408537083596,51192.858177973394,51327.321039849077,51461.778977171605,51596.233020340587,51730.690880197304,51865.149634588219,51999.60543818053,52134.062450975238,52268.520310632099,52402.977246091643,52537.434044731111,52671.891500587401,52806.348660600517,52940.805638858379,53075.262838594703,53209.720054473873,53344.177124353126,53478.634266312292,53613.091446718317,53747.548574516171,53882.005702009687,54016.462861837004,54150.920004180924,54285.377138526208,54419.834285271383,54554.291431328864,54688.748570251133,54823.205713394622,54957.662858169409,55092.120000041614,55226.577142240247,55361.034286006936,55495.491428759211,55629.948571186949,55764.405714289867,55898.862857280386,56033.319999927946,56167.777142818144]
[null,"NorthAyrshire",null,63440,63756,63879,63970,64036,64058,64048,64036,63987,63940,63861,63791,63698,63589,63427,63301,63166,63008,62849,62667,62504,62331,62134,61955,61749,61544,61354.900000000023,61156.619999999995,60954.64599999995,60759.006799999974,60562.762439999962,60363.020551999914,60165.486421599868,59968.692821279925,59770.422614223848,59572.374755139055,59375.092812519229,59177.282299661718,58979.327807082445,58781.715436797182,58584.033529603796,58386.184748524276,58188.461950407771,57990.765973996429,57792.991176426644,57595.236431527126,57397.517833783815,57199.769340513216,57002.01616836671,56804.281057983404,56606.540442683501,56408.792049247015,56211.050719294115,56013.310115450469,55815.565394395089,55617.822135102004,55420.080536741007,55222.337276560138,55024.593931019306,54826.851519175456,54629.108728447172,54431.365586196887,54233.622833290196,54035.880081094743,53838.137118245359,53640.394251803111,53442.651458976325,53244.908575306181,53047.165695831238,52849.422863634885,52651.680007265881,52453.937135675224,52256.194285194506,52058.451432750444,51860.708569752052,51662.96571274189,51465.222858830122,51267.480000032578,51069.737141914084,50871.994286138564,50674.25142889464,50476.508571032551,50278.765714296605,50081.022857353033,49883.279999892344,49685.537142788584,49487.794285804965,49290.051428562787,49092.308571379923]
[null,"NorthLanarkshire",null,150364,151155,152050,152898,153653,154388,155052,155637,156253,156764,157221,157709,158127,158527,158838,159159,159445,159666,159887,160055,160204,160297,160375,160393,160372,160344,160383.50000000003,160363.90000000002,160357.27000000002,160361.26600000003,160364.47780000005,160353.87924000007,160356.3084920001,160355.84737360015,160352.65381288016,160350.12939150419,160350.41734916341,160347.82120349881,160345.88718495352,160344.62935524248,160343.1178258525,160341.03731527869,160339.59743630281,160338.00236234645,160336.24454640204,160334.56544368656,160333.00043087782,160331.29276507016,160329.62211665354,160327.98979910396,160326.33523006158,160324.65805807384,160323.01270361725,160321.35841137121,160319.69524987263,160318.03804847514,160316.3852523994,160314.7253535476,160313.06762919706,160311.41192581475,160309.75468132985,160308.09659749613,160306.44009948603,160304.78307034259,160303.12558705744,160301.4684924329,160299.81155259648,160298.15425887649,160296.49709504322,160294.84003192582,160293.18287260475,160291.52568612914,160289.86857853597,160288.21143920443,160286.55427782657,160284.89713991588,160283.24000638162,160281.5828552937,160279.9257119445,160278.26857335656,160276.61142911174,160274.95428427451,160273.29714333484,160271.64000051402,160269.98285667974,160268.32571419564,160266.66857175587,160265.01142845312,160263.35428560598]
[null,"OrkneyIslands",null,10256,10385,10445,10491,10530,10574,10628,10670,10698,10729,10751,10776,10791,10807,10799,10816,10812,10816,10825,10843,10856,10857,10859,10862,10880,10875,10883.699999999999,10890.659999999998,10896.577999999998,10899.832399999998,10907.916919999998,10913.019335999996,10918.418608799997,10924.213499039995,10930.459318831996,10935.689224745594,10941.574143740478,10947.406997707581,10953.119183486227,10958.76102438351,10964.616706519151,10970.32735683737,10976.047726174518,10981.801424829289,10987.564393912846,10993.282354488427,10999.032650160623,11004.780943202546,11010.520541217034,11016.259441593045,11022.007805712028,11027.748919225047,11033.490495151938,11039.234256230364,11044.977879196847,11050.719516295734,11056.462786675871,11062.205939644124,11067.94855790055,11073.691270169364,11079.434397828711,11085.177156292999,11090.919946334923,11096.662864603024,11102.405748257863,11108.148545414002,11113.891426230048,11119.634298348337,11125.377140209497,11131.11999274323,11136.862863180397,11142.605714630981,11148.348568483345,11154.091429380123,11159.834287256635,11165.577141456781,11171.319999969039,11177.062857823599,11182.805714057042,11188.548571102907,11194.291428895951,11200.034285709646,11205.77714270113,11211.52000006181,11217.262857211183,11223.005714210733,11228.748571432568,11234.491428607025,11240.234285698209]
[null,"PerthKinross",null,67101,67618,68111,68589,69014,69454,69855,70264,70632,70979,71280,71594,71894,72142,72362,72576,72757,72931,73108,73249,73395,73527,73671,73822,73945,74056,74203.799999999988,74329.440000000002,74453.351999999984,74584.561599999957,74717.433279999968,74842.433823999949,74972.464819199929,75102.878463359899,75231.45397708792,75359.878682790266,75489.985615928192,75618.944855539332,75747.827645900863,75877.162208561844,76006.482526198815,76135.443922494916,76264.668136001914,76393.905696072266,76523.034273313126,76652.176491157967,76781.395086199249,76910.55334519298,77039.709811725421,77168.892180775612,77298.06921443867,77427.230055284803,77556.404768352542,77685.579542444437,77814.748235434672,77943.918621936522,78073.092424806295,78202.263036314806,78331.433725321083,78460.605827007967,78589.777440274658,78718.948337233916,78848.119968268031,78977.291558457073,79106.462823515816,79235.634221861546,79364.805769218219,79493.977147855563,79623.148541531438,79752.320009404124,79881.491442193685,80010.662844290404,80139.834285114601,80269.005721122638,80398.177140332496,80527.348568543734,80656.52000299815,80785.691428578779,80914.862855588523,81044.03428637248,81173.205714890733,81302.377142159385,81431.54857145698,81560.72000035079,81689.891428402916,81819.062857016863,81948.234285875631,82077.405714271677,82206.577142777911]
[null,"Renfrewshire",null,84025,84938,85514,86007,86466,86920,87382,87772,88140,88449,88754,89071,89373,89667,89933,90193,90455,90726,90925,91081,91275,91433,91620,91755,91865,91965,92120.299999999959,92228.239999999962,92347.241999999969,92473.473599999968,92600.017879999941,92715.255503999972,92840.887863199954,92964.097458559932,93085.381771247921,93206.999016518326,93330.918602630642,93452.545853477292,93574.71862685206,93697.378938595415,93819.88016812742,93941.915302770067,94064.457909922698,94186.874668348319,94309.172157943132,94431.523044985253,94553.967536529119,94676.299352500617,94798.660776128498,94921.050636783155,95043.424796343897,95165.780360830686,95288.160995580023,95410.534562018409,95532.901485223207,95655.272713683138,95777.647582071513,95900.016865109559,96022.387852530344,96144.760365535767,96267.131748035317,96389.502432362642,96511.874361718073,96634.245877597132,96756.617048391432,96878.988507404923,97001.360096522229,97123.731408151594,97246.102820385364,97368.474309591489,97490.845726881991,97613.217120954359,97735.588576823618,97857.960008199181,97980.331422637246,98102.702854725911,98225.074290675111,98347.445712881105,98469.817141044186,98592.188572883431,98714.560000447207,98836.931427450181,98959.302857503557,99081.674286111374,99204.045713932835,99326.417142778781,99448.788571681303,99571.159999908443,99693.531428485323]
[null,"ScottishBorders",null,53787,54306,54538,54734,54940,55131,55363,55535,55686,55824,55921,56010,56087,56144,56181,56205,56252,56271,56284,56256,56238,56187,56168,56141,56096,56058,56031,55991.7,55954.459999999992,55921.418000000005,55886.404399999999,55849.154520000011,55814.683416,55779.67907280002,55743.708230240023,55708.265591792035,55673.272253513627,55637.650971074923,55602.167569831159,55566.904140829894,55531.503829726309,55496.014649649282,55460.667317335479,55425.284502622831,55389.852151391271,55354.454439036082,55319.073935855806,55283.661421284443,55248.257976574416,55212.865574612792,55177.464563034315,55142.060316577961,55106.663283530856,55071.263949629487,55035.86217863606,55000.462517558233,54965.063438306257,54929.662736776037,54894.262614370207,54858.863024335194,54823.46292315454,54788.062724565156,54752.662889949002,54717.26291069109,54681.862816390872,54646.462844729729,54611.062887296473,54575.662848431515,54540.262845423873,54504.86286698484,54469.462859364576,54434.06285030712,54398.66285940996,54363.262859686409,54327.86285478514,54292.462856776765,54257.062858687423,54221.662856562732,54186.262856596164,54150.862857704051,54115.462857194419,54080.062856795557,54044.662857289761,54009.262857259586,53973.862857010594,53938.462857138904,53903.062857221128,53867.66285710661,53832.262857118723]
[null,"ShetlandIslands",null,10283,10341,10390,10431,10479,10510,10544,10575,10593,10614,10639,10661,10677,10694,10704,10711,10709,10709,10716,10712,10711,10694,10678,10667,10648,10635,10619.999999999996,10605.199999999997,10589.559999999994,10575.547999999999,10560.258399999992,10545.372719999992,10530.500975999992,10515.760020799986,10500.688008639987,10485.889980511984,10471.008807289585,10456.113245335659,10441.20018683172,10426.354332083934,10411.449335216392,10396.561824132026,10381.679676513169,10366.799012378749,10351.904746630775,10337.023322296867,10322.138136324502,10307.251347691043,10292.36473115988,10277.480855156333,10262.594176692019,10247.708325864856,10232.822907876758,10217.937346592647,10203.051236653737,10188.165740931378,10173.280059256878,10158.39426739197,10143.508529425861,10128.622900333419,10113.73713615982,10098.851414537789,10083.965719877451,10069.080008599129,10054.194275976231,10039.308573138336,10024.422860415751,10009.537141286117,9994.651426827164,9979.7657164836128,9964.8799995607878,9949.9942849609542,9935.1085718487157,9920.2228574923829,9905.3371423609315,9890.4514286842677,9875.5657144571051,9860.6799998912793,9845.794285645381,9830.9085715405672,9816.0228571139814,9801.1371428185703,9786.2514285989091,9771.365714299005,9756.4799999747484,9741.5942857216323,9726.7085714371606,9711.8228571360305,9696.9371428546547]
[null,"SouthAyrshire",null,51923,52104,52288,52422,52532,52604,52704,52757,52815,52849,52859,52884,52891,52886,52842,52809,52745,52671,52578,52485,52393,52264,52157,52037,51912,51776,51662.899999999994,51534.219999999972,51408.025999999983,51283.710799999972,51161.135639999935,51033.787111999933,50909.849069599906,50785.418459679902,50660.418840943865,50535.181149315031,50410.938280099974,50285.943493118364,50161.050896441302,50036.314468423196,49911.599433846888,49786.677299225528,49661.921963097004,49537.144301440858,49412.326151792309,49287.509961312346,49162.736789234244,49037.926427019149,48913.121192739374,48788.326068699767,48663.529073284939,48538.723173130071,48413.925598804897,48289.126796300203,48164.325536260207,48039.525000292284,47914.726298491441,47789.925727039401,47665.125458789582,47540.325775716337,47415.525865409698,47290.725579843362,47165.925715028076,47041.125773938606,46916.325695806125,46791.525682471605,46666.725745227915,46541.925713174278,46417.125700491626,46292.325719456392,46167.525720934325,46042.725707165373,45917.925714771845,45793.125717444753,45668.325712898804,45543.52571290551,45418.725715919427,45293.925714114826,45169.125713564921,45044.325714643172,44919.525714565825,44794.725713907945,44669.925714335463,44545.125714445254,44420.325714191655,44295.525714225892,44170.725714368862,44045.925714267651,43921.125714246475]
[null,"SouthLanarkshire",null,144148,145182,146089,146952,147743,148478,149300,149978,150657,151254,151781,152363,152871,153379,153786,154209,154616,154976,155323,155645,155975,156228,156478,156712,156895,157059,157298.09999999992,157484.57999999996,157674.21399999992,157877.38119999992,158082.51795999988,158271.84976799987,158472.96163439981,158673.37406351982,158870.34574561578,159067.36379433254,159267.70265033792,159465.39110644785,159663.25276922423,159861.96362099133,160060.55971992796,160258.45996950293,160456.95884026299,160655.41153115866,160853.65921856969,161051.95502356623,161250.3960625421,161448.70151630964,161647.01971471161,161845.38655264798,162043.73778705543,162242.05887226289,162440.4107238726,162638.75903149118,162837.09596181707,163035.4374279253,163233.78510825461,163432.12580023159,163630.46747111942,163828.81177114288,164027.15483052473,164225.49662089007,164423.83999899842,164622.18311018668,164820.52562031697,165018.8684568477,165217.21154941811,165415.55428140375,165613.89708509523,165812.24002485015,166010.58288102763,166208.92568635862,166407.26857349966,166605.61144166143,166803.95427930789,167002.29713793006,167200.64000643685,167398.98285641009,167597.32571133715,167795.66857304593,167994.01142957166,168192.35428423196,168390.69714308286,168589.04000065714,168787.38285673794,168985.72571408364,169184.0685717662,169382.41142850349,169580.75428556596]
[null,"Stirling",null,38951,39285,39583,39895,40214,40490,40738,40954,41189,41384,41559,41747,41942,42114,42270,42425,42585,42722,42853,42985,43112,43216,43334,43460,43587,43705,43829.699999999983,43954.06,44076.398000000016,44198.788400000019,44323.071720000007,44445.845176000032,44568.705880800029,44692.063596640044,44815.350320912024,44938.240025609644,45061.471241791762,45184.678358436649,45307.76584201993,45430.881970266841,45554.081034487754,45677.20264856724,45800.33110257439,45923.487879406021,46046.635492969945,46169.765875942016,46292.913853435428,46416.059890342993,46539.199313121091,46662.341381573264,46785.4870041674,46908.628626336285,47031.770792018098,47154.914484210341,47278.057455598551,47401.199700687022,47524.342855454655,47647.48586059871,47770.628517099685,47893.771362761909,48016.914355058834,48140.057140606223,48263.199966617307,48386.34287149267,48509.485728013387,48632.628555396339,48755.771429718065,48878.914293279086,49002.057139163138,49125.199997168675,49248.342860842007,49371.485713875445,49494.628569727152,49617.771429505723,49740.914286291605,49864.057142007223,49987.200000129815,50110.342857524374,50233.485714054405,50356.628571314301,50479.77142876765,50602.914285677805,50726.05714277373,50849.200000058219,50972.342857166514,51095.485714242212,51218.628571440204,51341.771428591252,51464.914285701612]
[null,"WestDunbartonshire",null,42657,42746,42854,42934,43047,43139,43197,43251,43307,43363,43396,43434,43485,43502,43530,43545,43570,43584,43580,43571,43552,43510,43469,43409,43340,43246,43197.700000000041,43120.660000000062,43046.97800000009,42976.852400000091,42910.932920000138,42835.422136000154,42766.212848800176,42696.391491040209,42625.469792432239,42553.898767625855,42484.342069244769,42413.392709071079,42342.561379745108,42272.03607844509,42201.594380468014,42130.729720940959,42060.174961072858,41989.595545679826,41918.935991843638,41848.270834248106,41777.694387972617,41707.048586873716,41636.408412878634,41565.788421172037,41495.166888255189,41424.526789889467,41353.902284236246,41283.276392716129,41212.645556974574,41142.015664493956,41071.389644246257,41000.760106072819,40930.130927096267,40859.50293432342,40788.87460199924,40718.245465874585,40647.617125425226,40576.988689406484,40506.359973483428,40435.731361187878,40365.10291468096,40294.474287924677,40223.845686806861,40153.217150831828,40082.58858571056,40011.959986680886,39941.331428515812,39870.702863489307,39800.07428348175,39729.445711280889,39658.817145939509,39588.188571333128,39517.559998548502,39446.931429172488,39376.302857772564,39305.674285004876,39235.045714336564,39164.417143189552,39093.788571274665,39023.159999872296,38952.531428737449,38881.902857127483,38811.274285641877]
[null,"WestLothian",null,76630,77369,78148,78957,79697,80413,81065,81700,82323,82891,83443,83994,84501,85006,85451,85906,86322,86727,87124,87445,87780,88086,88382,88693,88985,89268,89572.900000000081,89867.220000000088,90158.126000000164,90453.890800000285,90751.129640000348,91043.592312000517,91338.516229600587,91634.195587680617,91928.663763344695,92222.920963236014,92518.219222037005,92812.942561308271,93107.503241305647,93402.360116444528,93697.237918572035,93991.889096395462,94286.674911037437,94581.494752575411,94876.243238423078,95170.992872165283,95465.791737796913,95760.559034332342,96055.319445924892,96350.096838879748,96644.872678286862,96939.63785270229,97234.410430755815,97529.18434435525,97823.954258021957,98118.724808161322,98413.497660254594,98708.268777150894,99003.039649935963,99297.811456550262,99592.583056348376,99887.354161524097,100182.12567284948,100476.89722468192,100771.66856022016,101066.43995639519,101361.21145826799,101655.98286524805,101950.75426671677,102245.52571792348,102540.29715236195,102835.06856436265,103129.83999848494,103424.61143296253,103719.38285607938,104014.1542836607,104308.9257159672,104603.69714312977,104898.46857042657,105193.24000030186,105488.0114290198,105782.78285675211,106077.55428567732,106372.32571452094,106667.09714278311,106961.86857133935,107256.64000009862,107551.41142858221,107846.18285709625]
[]
[]
[]
[]
[]
[null,2011]
[null,{"$f":"D44+(D44-E44)","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]

{"sheet":"2016HighM","index":37,"n_rows":37,"n_cols":92,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected by SG"]
[null,"2014-Based High Migration Projection",null,"Year"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104]
[null,"Scotland",null,2446171,2463569,2486374,2507932,2528548,2548526,2567958,2585970,2603859,2621186,2638267,2655964,2673268,2690362,2706694,2723465,2739860,2755743,2771482,2786600,2801924,2816284,2830942,2845432,2859515,2873540,2888068.1000000015,2902207.4800000042,2916383.7340000048,2930664.3472000062,2944942.0307600088,2959114.5570080131,2973374.1650264151,2987625.0883571394,3001850.1226445176,3016079.2072946616,3030330.2055235654,3044561.6177488081,3058795.1908124574,3073035.0328418091,3087273.2417592146,3101506.9040064625,3115744.9844723716,3129982.5083238073,3144218.5423838794,3158455.0978591479,3172692.5910941996,3186929.0856603794,3201165.7260793224,3215402.715173021,3229639.5540570728,3243876.2010443173,3258113.0740265101,3272349.9086057507,3286586.6626318023,3300823.4574863613,3315060.2912057601,3329297.0737629719,3343533.8664050475,3357770.6774453185,3372007.4777962528,3386244.2703820653,3400481.0745471492,3414717.8760814555,3428954.673457399,3443191.4735593721,3457428.2751849517,3471665.0741921179,3485901.8738797233,3500138.6744979322,3514375.4744343869,3528612.2740792297,3542849.0743153431,3557085.874377083,3571322.6742325686,3585559.4742559902,3599796.2743332647,3614033.0742772743,3628269.874265559,3642506.6742991097,3656743.4742918015,3670980.2742750756,3685217.0742883198,3699453.8742904216,3713690.6742826886,3727927.4742847979,3742164.274288401,3756401.0742852874,3770637.8742849529]
[null,"AberdeenCity",null,106749,107635,108881,109967,110964,111944,112899,113733,114562,115410,116263,117177,118086,119017,119952,120930,121892,122846,123829,124800,125741,126618,127547,128448,129376,130286,131204.5,132118.19999999995,133037.20999999996,133950.76799999992,134868.00939999986,135783.6135199999,136700.04811599967,137615.48633279954,138532.02768823947,139447.8098281913,140363.9087536328,141279.8695749701,142196.01470048679,143111.9362404861,144028.01545098657,144944.03296217951,145860.07204329735,146776.07770168153,147692.1287341367,148608.14677019697,149524.17693436076,150440.20409192727,151356.23714067531,152272.26097470173,153188.29176696949,154104.32014612458,155020.34884448629,155936.37654830492,156852.40612353431,157768.43422047701,158684.46280491143,159600.49138624966,160516.52012387547,161432.54848174611,162348.57715590252,163264.60572978086,164180.63429123769,165096.66283133626,166012.69144835533,166928.71999726072,167844.7485672175,168760.77714244672,169676.80571964826,170592.83428131719,171508.86285774107,172424.89142964943,173340.91999991005,174256.94857030991,175172.97714383202,176089.00571414107,177005.03428544034,177921.06285719434,178837.09142879676,179753.11999977566,180669.14857145725,181585.17714291741,182501.20571426023,183417.23428566195,184333.26285718731,185249.29142855806,186165.31999997934,187081.34857142973,187997.37714286149]
[null,"Aberdeenshire",null,110296,110941,112100,113290,114437,115475,116613,117680,118727,119770,120768,121795,122795,123762,124669,125592,126462,127339,128227,129064,129893,130644,131403,132166,132935,133723,134481.19999999995,135255.65999999992,136029.82799999998,136801.6324,137570.03191999998,138344.76133599994,139115.90470879991,139887.01637903997,140658.86157283187,141431.28948794538,142202.3706473005,142974.25005495572,143746.15055630496,144517.84602405457,145289.44924847898,146061.33925765567,146833.05015756213,147604.75477964594,148376.51341955923,149148.28453182569,149919.99457235099,150691.7450667161,151463.49699209933,152235.2352205012,153006.97241582838,153778.72260572133,154550.46361069498,155322.20435569249,156093.9484812622,156865.69245809154,157637.43367488473,158409.17698535882,159180.92032694444,159952.66285089799,160724.40549053717,161496.14871477778,162267.89146043244,163039.63420797465,163811.37715013861,164583.12004849198,165354.86282350332,166126.60570810619,166898.34858973115,167670.09142563399,168441.83427524683,169213.57715074881,169985.32000113372,170757.06285287486,171528.80571523821,172300.54857368115,173072.29142672638,173844.03428552835,174615.77714384859,175387.51999972505,176159.26285666483,176931.00571472081,177702.74857145781,178474.49142834777,179246.23428579466,180017.97714296333,180789.71999990335,181561.46285714558,182333.20571434218]
[null,"Angus",null,53333,53627,53944,54273,54560,54831,55111,55396,55672,55910,56153,56399,56652,56885,57098,57299,57486,57699,57891,58063,58230,58372,58539,58712,58874,59020,59192.70000000007,59352.160000000091,59509.878000000084,59670.922400000098,59834.838920000184,59993.011936000199,60154.161688800203,60315.759663040284,60476.438110032352,60636.625895705947,60798.050760908867,60958.800536762457,61119.443312786228,61280.327237208432,61441.288119139092,61601.982418432948,61762.83089577395,61923.703500828124,62084.515025438741,62245.316460420901,62406.1753242712,62566.998786322714,62727.817080402805,62888.650466120278,63049.48455376667,63210.306283813261,63371.136174588639,63531.967113557679,63692.794393078308,63853.621856271231,64014.451973283489,64175.280204186798,64336.108236514556,64496.937143103278,64657.765933740418,64818.594156114792,64979.422815056518,65140.251507934532,65301.079994483443,65461.908523457649,65622.737173643138,65783.565722724015,65944.394267070165,66105.22285960766,66266.051439018629,66426.87999270315,66587.708569796698,66748.53714720381,66909.365713457111,67070.194283449207,67231.022858867713,67391.851428871159,67552.679998993408,67713.508571676037,67874.337143345329,68035.165713878814,68195.994285663066,68356.822857373976,68517.651428501529,68678.4799998948,68839.308571523579,69000.137142863998,69160.965714232181]
[null,"ArgyllBute",null,41040,41455,41584,41706,41805,41878,41944,41979,42019,42027,42045,42056,42057,42058,42044,42040,42023,41999,41983,41965,41951,41926,41900,41875,41849,41803,41781.499999999993,41748.999999999993,41715.65,41683.42,41655.010999999999,41621.348800000007,41590.103540000011,41559.157432000015,41527.778375600014,41495.682844480034,41464.717075784029,41433.213598787224,41401.625175457797,41370.170720228649,41338.847038298845,41307.279835652625,41275.833574656586,41244.409043005369,41212.946996941784,41181.462035102631,41150.02964342737,41118.569797518401,41087.10474985261,41055.649625039776,41024.198256078016,40992.735530230035,40961.279083238369,40929.823820476289,40898.366028422497,40866.907694169589,40835.451813226326,40803.994488007374,40772.536904820212,40741.079949719162,40709.62305079645,40678.16562236951,40646.708527552706,40615.25148648621,40583.79429247191,40552.337100175646,40520.880021970639,40489.422866489003,40457.965700369983,40426.508570928287,40395.051437958115,40363.594280467471,40332.137140906096,40300.680003309404,40269.222857026951,40237.765712227483,40206.308572679744,40174.851428969545,40143.394284934548,40111.937142934825,40080.480000450072,40049.022856845535,40017.565714207158,39986.108571611199,39954.651428542711,39923.194285616613,39891.737142927959,39860.280000015235,39828.822857100735]
[null,"Clackmannanshire",null,23401,23563,23706,23818,23937,24022,24112,24191,24263,24319,24361,24386,24427,24460,24478,24485,24509,24526,24526,24521,24528,24531,24537,24531,24508,24497,24491.7,24475.56,24462.497999999996,24453.218399999991,24440.965719999986,24427.645375999982,24416.769040799983,24405.11002463998,24392.617683311983,24380.852141529576,24369.27750532766,24357.152992905325,24345.225797106817,24333.480347725897,24321.559168170592,24309.606366399195,24297.776969877017,24285.898239120012,24273.980293606939,24262.104444512806,24250.233106690335,24238.334154467255,24226.447440812834,24214.569089327902,24202.680734288031,24190.791962134081,24178.909348848672,24167.023721745663,24155.136335087715,24143.251308784114,24131.366239181782,24119.479801040987,24107.594099973467,24095.708763422128,24083.822873500809,24071.937024729599,24060.051478804773,24048.165753777183,24036.279954651123,24024.394284497161,24012.508597906406,24000.622844604306,23988.737134560091,23976.851439221347,23964.965713988477,23953.079994090484,23941.19428881316,23929.308573147297,23917.42285465512,23905.537143055939,23893.651429884263,23881.765713526405,23869.879999650006,23857.994286292414,23846.108571353412,23834.22285685259,23822.337143041703,23810.451428641096,23798.56571415194,23786.680000023822,23774.794285778047,23762.908571383941,23751.022857129301]
[null,"DumfriesGalloway",null,69202,69503,69780,70001,70201,70386,70568,70727,70873,71032,71148,71277,71406,71505,71586,71654,71709,71779,71845,71911,71987,72060,72138,72217,72284,72360,72435.599999999991,72508.37999999999,72581.303999999989,72656.753199999992,72730.170559999984,72803.695847999988,72877.910198400001,72952.013274719997,73025.586552576016,73099.620110300835,73173.622660432695,73247.460087179803,73321.339456874761,73395.329509115749,73469.215043002347,73543.10960744365,73617.043128719844,73690.963581636664,73764.861043211466,73838.782273186182,73912.700900632568,73986.610456089824,74060.523732849571,74134.441749847902,74208.354358183351,74282.267702178535,74356.183135083207,74430.097562667899,74504.011022354127,74577.925712742697,74651.84019952509,74725.75421016218,74799.668483138274,74873.582951280783,74947.497139576604,75021.41138310307,75095.325734148209,75169.240018402037,75243.154263946388,75317.068573046825,75390.982867434999,75464.897137761232,75538.811424780404,75612.725719308684,75686.639999427163,75760.554283402016,75834.468572714395,75908.382857914927,75982.29714170337,76056.211428751965,76130.125714804017,76204.039999682631,76277.954285562228,76351.868571695348,76425.782857092723,76499.697142744437,76573.611428651697,76647.525714317686,76721.43999994146,76795.354285730806,76869.268571455978,76943.182857126056,77017.097142853774]
[null,"DundeeCity",null,69635,70049,70558,70984,71419,71847,72280,72649,72975,73367,73733,74156,74581,75019,75443,75909,76393,76876,77335,77781,78229,78676,79137,79583,80029,80477,80928.599999999977,81374.080000000075,81822.86400000006,82271.751200000057,82719.988959999988,83167.591568000149,83616.499574400135,84064.672515520127,84512.80673721619,84961.126821613056,85409.552744362503,85857.69987242762,86306.011954516405,86754.334671651712,87202.607685983647,87650.864790528314,88099.181465322035,88547.460855746758,88995.737738105003,89444.027357975603,89892.318863838795,90340.597645976348,90788.884904186358,91237.172688065562,91685.457302166731,92133.741856470355,92582.029125063564,93030.31445823831,93478.599694973673,93926.885703597101,94375.171646917704,94823.457012478262,95271.742821368156,95720.028644367936,96168.314282543375,96616.59995247738,97064.885744999046,97513.171435762662,97961.457125603571,98409.742859098944,98858.028581742547,99306.31427848828,99754.599998616264,100202.88571833447,100651.17142785958,101099.45714063232,101547.74285884562,101996.02857168461,102444.31428477727,102892.60000022629,103340.88571476913,103789.17142817716,104237.45714281988,104685.74285736482,105134.02857136982,105582.31428561697,106030.60000009858,106478.88571429683,106927.17142852722,107375.4571428803,107823.74285717052,108272.0285714129,108720.31428572023]
[null,"EastAyrshire",null,54748,54873,55080,55322,55541,55719,55917,56089,56253,56398,56520,56644,56771,56902,57000,57101,57229,57319,57396,57455,57539,57591,57660,57723,57786,57850,57915.200000000012,57978.06,58042.248000000007,58106.468400000012,58170.390720000025,58234.110376000011,58298.328540800023,58362.250124640006,58426.160013312008,58490.151455529587,58554.174191527665,58618.090654865315,58682.073859574783,58746.060102520278,58810.025141412072,58873.986194207144,58937.969898672178,59001.938490241795,59065.906425221619,59129.879689047084,59193.853194346768,59257.821876552203,59321.79399760568,59385.766236236639,59449.737168049091,59513.708186684802,59577.680230238271,59641.651488476899,59705.622731938027,59769.594289948422,59833.565797925374,59897.537088759098,59961.508559375099,60025.480029694663,60089.451425423176,60153.422839014835,60217.394298421234,60281.365716609536,60345.33713588104,60409.308572623122,60473.280003912892,60537.251425588634,60601.222856720065,60665.194287338221,60729.165713907802,60793.137142015359,60857.108572126381,60921.080000068527,60985.051428194987,61049.022857250864,61112.994285893117,61176.965714121499,61240.937142847019,61304.908571513923,61368.8799999693,61432.851428532391,61496.822857180043,61560.794285713899,61624.76571426513,61688.737142864091,61752.708571435651,61816.6799999902,61880.651428570753]
[null,"EastDunbartonshire",null,45350,45690,46045,46404,46729,47066,47397,47725,48040,48360,48689,48997,49342,49678,50024,50378,50735,51069,51400,51715,52037,52323,52621,52927,53207,53511,53806.40000000014,54100.920000000042,54394.636000000173,54693.548800000106,54987.301040000166,55282.890432000044,55578.841025600093,55874.768964480027,56169.664146783995,56465.674545587157,56761.28522739769,57056.784977380536,57352.331504250295,57648.081624297658,57943.589706064668,58239.186289153527,58534.813067837502,58830.420775929932,59125.98879216786,59421.609523925465,59717.210347965127,60012.803494040389,60308.40268441115,60604.009494882426,60899.604792552884,61195.204629775602,61490.806333016139,61786.406316558598,62082.004868501797,62377.605939685251,62673.205964098917,62968.805549959769,63264.405596480588,63560.005903614918,63855.605658840155,64151.205657540122,64446.805756543181,64742.40573681891,65038.005671904772,65333.605727951857,65629.20572700724,65924.805703663616,66220.405710106832,66516.005723761627,66811.605710913893,67107.205711464048,67402.805716904346,67698.405715019326,67994.00571216445,68289.6057151102,68585.205714898184,68880.805713642971,69176.405714161228,69472.005714753293,69767.605714077945,70063.205714147654,70358.805714434478,70654.405714297201,70950.005714175408,71245.605714329868,71541.20571430854,71836.805714243208,72132.405714278459]
[null,"EastLothian",null,44749,45301,45892,46469,47057,47642,48223,48784,49347,49921,50493,51081,51629,52210,52757,53313,53866,54396,54924,55451,55990,56507,57006,57523,58023,58524,59031.900000000023,59537.419999999925,60039.185999999987,60544.838800000027,61050.158039999893,61553.88103199983,62058.26500559994,62563.425848479732,63067.698063983698,63572.073057346861,64076.813734205323,64581.378541746526,65085.784166179015,65590.392819329398,66094.971450543031,66599.467055478133,67104.008100203355,67608.581349605811,68113.108268095879,68617.643623555196,69122.197670601658,69626.740226836177,70131.276374829002,70635.823077807669,71140.367478545639,71644.907705781865,72149.450791242532,72653.99512388173,73158.53705690545,73663.079603717197,74167.623074765899,74672.165844167233,75176.70837821695,75681.251456476515,76185.794374159654,76690.337088886299,77194.879973995616,77699.422901537037,78203.965705998125,78708.508551813546,79213.051441803225,79717.594290797133,80222.137132687378,80726.680002328358,81231.222861460061,81735.765711068641,82240.308570462861,82744.851430888753,83249.394285078743,83753.937141909148,84258.480000770767,84763.022857313044,85267.565713754273,85772.108571591671,86276.651428772253,86781.194285524893,87285.737142823753,87790.28000011493,88294.822857094929,88799.365714236745,89303.908571467502,89808.451428570319,90312.994285681983]
[null,"EastRenfrewshire",null,38581,38899,39297,39680,40045,40425,40812,41217,41616,42023,42434,42885,43334,43781,44234,44673,45157,45601,46039,46471,46925,47362,47763,48175,48581,49001,49405.20000000007,49818.160000000033,50229.228000000003,50641.002399999998,51050.127919999999,51462.55313600006,51873.120148800081,52284.00683104014,52694.862414432224,53106.210895225871,53516.868020324735,53927.923604135052,54338.926098656375,54749.910229762201,55160.804793842137,55571.844601142686,55982.798072268022,56393.760254715453,56804.73158884584,57215.718635236844,57626.675105871516,58037.650465706014,58448.624391777208,58859.595268387115,59270.563539057621,59681.538254875923,60092.50880164688,60503.479593017371,60914.451264951844,61325.423327688943,61736.394031115458,62147.365661766613,62558.337246806594,62969.308595801936,63380.279898211011,63791.251487208181,64202.222868645098,64613.194259859505,65024.165711509995,65435.137164861546,65846.108557868283,66257.079997583409,66668.051434878376,67079.022857178003,67489.994280966814,67900.965717432438,68311.937143343734,68722.908569915453,69133.880000122939,69544.851429594913,69955.8228564132,70366.794285623473,70777.765714645851,71188.737142802333,71599.708571210154,72010.680000170716,72421.651428588084,72832.622857059236,73243.594285733649,73654.565714332974,74065.537142817862,74476.508571426501,74887.480000019772]
[null,"EdinburghCity",null,231383,233369,237449,241239,244860,248384,251906,255192,258526,261831,265115,268505,271793,275123,278371,281673,284923,288078,291237,294264,297303,300234,303203,306117,308963,311837,314760.60000000056,317626.68000000063,320505.94400000107,323401.315200001,326288.50016000122,329165.73852800112,332055.83754240163,334942.73020992149,337825.87454873789,340711.25833563041,343598.61081941612,346483.08469514269,349368.34529410582,352254.46509368066,355139.99724483304,358025.14660424646,360910.94051708188,363796.54053774476,366681.94624762982,369567.50181203522,372453.12998758536,375338.61388500407,378224.14562434144,381109.72075923625,383995.25847298838,386880.78289934248,389766.33959137928,392651.88449171185,395537.41981793474,398422.96433935035,401308.51115991455,404194.05077547021,407079.59328972548,409965.13789039012,412850.68026053719,415736.22227005754,418621.76588523202,421507.30879039317,424392.85124673322,427278.39423840865,430163.93727562483,433049.47995591816,435935.02280939836,438820.56575806905,441706.1085794121,444591.65139860194,447477.19429689366,450362.73715313151,453248.27998950426,456133.82285592239,459019.36572098639,461904.90856858157,464790.45142633934,467675.99428816512,470561.53714295011,473447.07999845687,476332.6228578072,479218.16571471188,482103.70857080352,484989.25142853428,487874.79428600799,490760.33714263979,493645.8799998574]
[null,"EileanSiar",null,12951,12805,12816,12839,12863,12877,12881,12884,12894,12882,12880,12884,12874,12872,12856,12827,12813,12787,12765,12741,12703,12675,12647,12612,12566,12534,12497.900000000009,12458.520000000004,12421.166000000012,12385.972800000003,12347.675240000011,12310.347792,12273.7858136,12236.673914880012,12199.144953104013,12162.305207443205,12125.233727322571,12087.986859272452,12050.883331305478,12013.858338159203,11976.680252325052,11939.557860344459,11902.475005230401,11865.355818483455,11828.222368974675,11791.122918503068,11754.010038325665,11716.888379766489,11679.775742385784,11642.665552016842,11605.547817525876,11568.433325199352,11531.320753180626,11494.205976493351,11457.090820265541,11419.977335564952,11382.863068485603,11345.748387702479,11308.634238893865,11271.520137000742,11234.405665513477,11197.291382525436,11160.177187206864,11123.062864873282,11085.948540655503,11048.834297944486,11011.720009927143,10974.605703674984,10937.491427477595,10900.377149748339,10863.262854101966,10826.148569312907,10789.034288233219,10751.920000097554,10714.805712747708,10677.691429321523,10640.577143302085,10603.462856548926,10566.348571440685,10529.234286056206,10492.119999816277,10455.005714193539,10417.891428710573,10380.777142846593,10343.66285706716,10306.548571473279,10269.434285733048,10232.319999967629,10195.205714289943]
[null,"Falkirk",null,71072,71800,72458,73071,73712,74324,74915,75507,76055,76611,77142,77702,78252,78769,79306,79828,80344,80827,81307,81759,82205,82619,83031,83436,83822,84191,84600.300000000047,84984.14000000013,85369.062000000151,85759.479600000195,86152.512680000276,86537.028344000224,86927.212735200301,87317.214136160328,87705.74023732834,88093.933898582822,88483.927453642478,88872.65045197506,89261.411189920851,89650.55018386303,90039.70952764852,90428.488925379934,90817.554641118739,91206.610586759984,91595.572548733326,91984.541556993034,92373.590603049146,92762.574855559156,93151.562007793225,93540.571979431319,93929.577875451418,94318.566964859725,94707.570762496791,95096.573666457203,95485.571128068492,95874.570041516214,96263.572468345053,96652.571549403365,97041.570902608684,97430.571535078576,97819.57172580692,98208.571186428191,98597.571409039549,98986.571551055764,99375.57139603782,99764.571365200449,100153.57148491521,100542.57143101853,100931.5714002864,101320.57143778622,101709.57144200418,102098.5714154857,102487.57142851176,102876.57143506,103265.57142608601,103654.57142575097,104043.57143161038,104432.57142847031,104821.57142709906,105210.57142922701,105599.5714291638,105988.5714278731,106377.57142862782,106766.5714289092,107155.57142840873,107544.57142845425,107933.5714287376,108322.57142855681,108711.57142850058]
[null,"Fife",null,165833,166960,168037,169165,170174,171207,172186,173030,173910,174734,175593,176471,177348,178219,179046,179932,180675,181414,182128,182808,183504,184095,184755,185424,186092,186740,187409.30000000005,188071.44000000018,188731.00200000009,189391.58160000015,190056.12428000011,190716.02662400017,191377.52355920011,192039.69805536023,192701.48048068816,193362.48574967054,194024.50544563262,194686.16409826279,195347.65388114774,196009.26547593391,196671.02729654219,197332.56676335097,197994.18912671879,198655.85204230645,199317.48062984692,199979.08075542259,200640.72970971046,201302.35941653093,201963.97965925722,202625.60905013257,203287.24367990089,203948.86757530109,204610.49597767973,205272.12653705827,205933.75474550365,206595.3820309774,207257.01167705702,207918.64026145753,208580.26836451632,209241.89705645409,209903.5258996163,210565.15422385489,211226.78279914823,211888.41147971735,212550.04001557548,213211.66852991655,213873.29715820774,214534.92572700884,215196.55427324981,215858.18285452412,216519.81143785873,217181.43999621505,217843.06856867787,218504.69714586926,219166.325714682,219827.95428365096,220489.58285808191,221151.21142916917,221812.83999929065,222474.46857139585,223136.09714332735,223797.72571406839,224459.35428560083,225120.98285732442,225782.61142858258,226444.23999991082,227105.86857149727,227767.49714289722,228429.12571426062]
[null,"GlasgowCity",null,289399,291115,294996,298420,301716,304972,307718,310188,312582,314944,317386,319891,322370,324823,327303,329945,332519,335066,337620,340123,342694,345132,347593,349992,352313,354601,357023.60000000056,359345.58000000101,361680.36400000099,364036.50120000169,366395.73896000255,368726.91656800266,371080.43457440287,373431.15801552404,375776.35263722017,378121.76079161745,380473.00647036824,382819.26646823436,385166.17009816319,387514.45347267203,389862.49615718238,392209.32844674494,394557.2779334113,396905.07241500542,399252.53158327192,401600.08575325459,403947.88970520161,406295.44254257809,408643.03391298465,410990.70513408259,413338.34630045202,415685.93625366129,418033.58277164213,420381.21952563245,422728.83757338114,425076.46423030272,427424.10129742976,429771.72560655046,432119.35241242498,434466.98354031797,436814.61233791336,439162.23904334661,441509.86862783507,443857.49757252261,446205.12553068623,448552.75409687683,450900.38307722658,453248.01140797045,455595.63990228716,457943.268619298,460290.89718170278,462638.52566378005,464986.15429231804,467333.78287923988,469681.41141641699,472029.0399921583,474376.66858303919,476724.29714094196,479071.9257093668,481419.55428878963,483767.18285873625,486114.81142594758,488462.44000057038,490810.06857255101,493157.69714212604,495505.32571400143,497852.95428633876,500200.58285701368,502548.21142834798]
[null,"Highland",null,107573,108319,109059,109769,110473,111138,111791,112395,113007,113569,114112,114687,115224,115729,116148,116580,116963,117318,117680,118030,118368,118698,118976,119285,119586,119896,120190.00000000006,120498.30000000005,120800.24000000005,121103.34200000006,121405.0536000001,121709.93188000016,122011.79670400021,122314.98382320022,122618.02962656028,122921.26032564836,123223.86741603882,123527.1129570473,123830.07964685076,124133.05579602311,124436.01617979008,124739.09850909351,125042.04490887048,125345.05097925849,125648.05900327256,125951.06535119598,126254.04808392032,126557.0598819147,126860.05872570042,127163.05640187307,127466.05551186111,127769.05913380586,128072.056518014,128375.05675321887,128678.05737640796,128981.05746321357,129284.05670409487,129587.05728763668,129890.05723587109,130193.05707644974,130496.05708092771,130799.05723973963,131102.05710890365,131405.05712118489,131708.05716067506,132011.05715456826,132314.05712144286,132617.05715089338,132920.05714780837,133223.05713825504,133526.0571407153,133829.05714759487,134132.05714094639,134435.05714174872,134738.0571440176,135041.05714323203,135344.05714181153,135647.05714331527,135950.0571431031,136253.05714257213,136556.05714279832,136859.05714308925,137162.05714274861,137465.05714280467,137768.05714292731,138071.05714286573,138374.05714280665,138677.05714288366,138980.05714286875]
[null,"Inverclyde",null,37586,37651,37679,37690,37706,37729,37713,37684,37680,37647,37612,37565,37512,37473,37447,37393,37329,37249,37160,37091,36999,36899,36796,36696,36587,36456,36358.299999999988,36244.039999999979,36128.481999999989,36016.065599999973,35907.67147999999,35792.142384000006,35680.298567199992,35568.844981760019,35456.460357807984,35343.367660166434,35231.806493069133,35119.41717104413,35006.926486918353,34894.690164530766,34782.57109591912,34670.122942052316,34557.86241739805,34445.626012908004,34333.32343203167,34221.003502986074,34108.754302425543,33996.462311589799,33884.164952715422,33771.88425534108,33659.60551151153,33547.311575293657,33435.027447151428,33322.744441049988,33210.457338186825,33098.170218370797,32985.886357167416,32873.600239591091,32761.313903692033,32649.028557070851,32536.743122355838,32424.45699033243,32312.171378652391,32199.885805375408,32087.599996629113,31975.314227745897,31863.028607588174,31750.742867270834,31638.457121346815,31526.171430804243,31413.88572691381,31301.599991440191,31189.314283726882,31077.028576465207,30964.742856310535,30852.457140116865,30740.171430593036,30627.885714657663,30515.599998828868,30403.314285974659,30291.028572019655,30178.742856665835,30066.457142791449,29954.171428840986,29841.885714209871,29729.59999987224,29617.314285825414,29505.028571437753,29392.742857079953]
[null,"Midlothian",null,37766,38557,39144,39765,40367,40953,41535,42140,42757,43357,43977,44594,45214,45847,46476,47103,47745,48348,48967,49586,50195,50796,51402,52009,52616,53225,53831.200000000186,54438.960000000196,55046.568000000436,55654.074400000274,56261.215520000551,56868.947216000641,57476.339612800628,58083.753762240754,58691.210947392974,59298.732631994411,59906.129484059988,60513.600871379254,61121.069365896517,61728.524183062138,62335.968202470103,62943.438645924442,63550.892569445772,64158.346854347968,64765.805003914516,65373.264798614196,65980.718996403972,66588.17688400019,67195.634722994408,67803.091538249049,68410.548149810405,69018.00594660989,69625.462913943455,70232.919891399099,70840.377129132161,71447.834377208725,72055.291374574648,72662.748559373431,73270.205740754958,73877.662857831921,74485.119980176678,75092.577155441279,75700.034288183087,76307.491422217339,76914.948571803281,77522.405718573136,78129.862854208797,78737.319999519503,79344.777144367341,79952.234285516897,80559.691427650861,81167.148572117323,81774.60571437818,82382.062856792938,82989.52000007499,83596.97714305995,84204.434285559226,84811.891428561648,85419.348571516108,86026.805714269634,86634.262857106281,87241.720000043046,87849.177142865257,88456.634285701439,89064.091428583954,89671.548571444117,90279.00571428379,90886.462857149774,91493.9200000118]
[null,"Moray",null,41961,42269,42711,43137,43548,43942,44343,44718,45095,45440,45814,46186,46559,46894,47223,47542,47854,48181,48484,48781,49113,49424,49747,50057,50339,50643,50951,51245.599999999977,51543.880000000005,51848.204000000027,52147.323199999984,52445.776560000028,52747.29564799997,53047.817038399866,53347.042846719851,53647.494990175823,53948.040634380537,54247.888608896406,54547.999102310627,54848.385075467289,55148.483273800113,55448.573862594087,55748.822388279135,56049.003348209313,56349.126287658815,56649.316486108117,56949.505218492122,57249.658385246876,57549.828646615497,57850.010989940027,58150.177676016581,58450.345439184806,58750.521168583888,59050.692632022547,59350.861614169204,59651.034226738382,59951.206422347459,60251.376843445236,60551.548317051609,60851.720291491831,61151.891427478287,61452.062697855406,61752.234361238661,62052.405767444405,62352.577074801433,62652.748575034202,62952.920035650837,63253.091409758083,63553.26284618082,63853.434301529778,64153.605712687131,64453.77713491465,64753.948576060007,65054.120002217358,65354.291424906231,65654.462857679348,65954.634287468158,66254.805713149603,66554.977142412099,66855.148572267615,67155.319999831496,67455.491428179201,67755.662857411546,68055.834285793593,68356.005714086234,68656.177142897621,68956.348571507144,69256.519999927725,69556.691428549122]
[null,"NorthAyrshire",null,63440,63756,63967,64143,64295,64404,64490,64577,64633,64691,64725,64768,64791,64803,64762,64755,64753,64729,64704,64663,64642,64618,64565,64538,64497,64460,64420.39999999998,64385.919999999969,64346.035999999964,64309.068799999965,64271.417039999957,64234.123231999954,64195.849265599929,64158.70315647994,64120.94258038394,64083.296356467123,64045.614787301689,64008.118502263736,63970.385946124865,63932.784297691818,63895.164090351638,63857.542845205142,63819.887185360305,63782.281180742022,63744.646978202916,63707.015689344247,63669.38642010717,63631.763384180129,63594.129885149436,63556.50252401545,63518.874720874708,63481.246109276486,63443.616410474642,63405.988920731572,63368.360081984225,63330.73130877057,63293.102787396798,63255.47444443655,63217.845634510712,63180.217123635477,63142.588602803153,63104.960011560033,63067.331394150999,63029.702875493618,62992.074290047894,62954.445706338054,62916.81714115401,62879.188578892063,62841.559995756033,62803.931427628675,62766.30285910875,62728.674285901725,62691.045712669074,62653.417143842584,62615.788571626603,62578.159999522715,62540.531428572387,62502.902857492722,62465.274285485226,62427.645714246115,62390.017142971716,62352.388571419229,62314.759999924863,62277.131428625158,62239.502857150772,62201.874285687561,62164.245714290286,62126.6171428737,62088.98857141647]
[null,"NorthLanarkshire",null,150364,151155,152244,153298,154274,155235,156157,157013,157904,158695,159465,160262,161004,161737,162396,163067,163713,164310,164910,165461,166002,166498,166993,167442,167861,168276,168741.19999999995,169161.76,169592.30799999996,170030.96639999992,170468.75911999994,170896.29609600001,171333.6749168,171768.81996544008,172201.89017795213,172635.52385084168,173071.24223265739,173504.78178387322,173938.83430962428,174373.39832990244,174807.75841190643,175241.69768495089,175676.12087538268,176110.42366832285,176544.60373618826,176978.84586493089,177413.17213218473,177847.39066846552,178281.63793290302,178715.91402602382,179150.17276177288,179584.41488929035,180018.68103684706,180452.94025071384,180887.19281026581,181321.44998730067,181755.71038571536,182189.9654244656,182624.22214857815,183058.48038540198,183492.737434012,183926.99387289351,184361.25150775712,184795.50873148337,185229.76561608189,185664.02279926452,186098.28009381611,186532.5371216503,186966.79424987966,187401.05145313288,187835.3085826888,188269.56569300208,188703.82286272466,189138.08000795345,189572.33713680343,190006.5942835887,190440.85143339005,190875.108569982,191309.36571253673,191743.62285861815,192177.88000038476,192612.13714176998,193046.3942860855,193480.65142895386,193914.90857107413,194349.16571422247,194783.42285738944,195217.67999990808,195651.93714277679]
[null,"OrkneyIslands",null,10256,10385,10463,10530,10584,10648,10717,10778,10824,10870,10910,10954,10991,11023,11035,11069,11086,11108,11136,11171,11201,11221,11244,11264,11296,11314,11339.19999999999,11363.559999999998,11388.047999999995,11410.258399999992,11435.422719999995,11459.040975999989,11482.767020799991,11506.573608639992,11530.804960511996,11554.410991289595,11578.352902535677,11602.284640591737,11626.176422491953,11649.990955462803,11673.938216965165,11697.811710728478,11721.685169672033,11745.571969951838,11769.472299061548,11793.344400300652,11817.232862503064,11841.121685101098,11865.006641505643,11888.889368600998,11912.778106283273,11936.6631841169,11960.548135964345,11984.434128624227,12008.320449636209,12032.20549028895,12056.091355530916,12079.977252248289,12103.862881208559,12127.748473313797,12151.634338036311,12175.520015890463,12199.40568737311,12223.291425636184,12247.177164244444,12271.062844884698,12294.948568063723,12318.834292229352,12342.720000113361,12366.605709631862,12390.491431447794,12414.377143548416,12438.262855585926,12462.148571523976,12486.034286724302,12509.919999324658,12533.805714148715,12557.691428939397,12581.57714280879,12605.462856924285,12629.348571586968,12653.234285740051,12677.119999913746,12701.005714302468,12724.891428618444,12748.777142819948,12772.662857138275,12796.548571448533,12820.434285709125]
[null,"PerthKinross",null,67101,67618,68282,68945,69569,70221,70842,71485,72090,72681,73238,73816,74382,74896,75384,75875,76340,76802,77276,77715,78161,78608,79081,79565,80035,80486,80968,81435.5,81900.100000000093,82368.830000000075,82841.014000000083,83306.496200000169,83775.25996000017,84244.735868000193,84713.084514400223,85180.832317520166,85650.030808816198,86118.480137892999,86586.763179586502,87055.339736866881,87524.013398975716,87992.372886215569,88460.904582717922,88929.473543555941,89397.968468802515,89866.449815151747,90334.999182475731,90803.508759874152,91272.010297864908,91740.530085687991,92209.051125149359,92677.557453558897,93146.073008823209,93614.590231153066,94083.103033255786,94551.615948530147,95020.132039376651,95488.645985772833,95957.159602225875,96425.674274387187,96894.188834427507,97362.702710852842,97831.217086241697,98299.731522976188,98768.245710474788,99236.759942259989,99705.274320675293,100173.78858297097,100642.3028349285,101110.81714514748,101579.33144120488,102047.84570595622,102516.35999771568,102984.87429090543,103453.38857059402,103921.90285439347,104390.41714483884,104858.93142900977,105327.44571308431,105795.96000026318,106264.4742863134,106732.98857096257,107201.50285706704,107670.01714313752,108138.53142849938,108607.04571416008,109075.56000011356,109544.07428573014,110012.58857136802]
[null,"Renfrewshire",null,84025,84938,85654,86300,86910,87530,88163,88748,89321,89847,90384,90936,91490,92037,92561,93099,93646,94208,94705,95174,95681,96165,96685,97160,97618,98069,98561.70000000007,99017.460000000079,99482.818000000203,99953.224400000297,100423.71052000043,100885.71821600059,101355.80891280074,101823.79870224081,102290.42624939291,102757.34610359464,103225.98157033999,103692.84012260346,104160.16999813612,104627.84726376203,105095.39423612645,105562.59638001304,106030.19062597107,106497.67681237799,106965.07770977309,107432.52136674977,107900.03369615972,108367.45925063116,108834.91002600628,109302.38116476836,109769.83987862815,110237.28508696088,110704.74953898333,111172.20802351343,111639.66175192443,112107.11886094557,112574.57858073863,113042.03402750392,113509.49089996365,113976.9488630062,114444.40594343538,114911.86253119831,115379.32006827963,115846.77726262389,116314.23421093263,116781.69138321991,117249.14864525967,117716.60569642985,118184.06283027492,118651.52001879178,119118.9771516429,119586.43426901835,120053.89143319498,120521.34857740463,120988.80570964387,121456.26285549742,121923.72000377392,122391.17714167817,122858.63428440271,123326.09142970887,123793.5485717277,124261.00571343978,124728.46285744582,125195.92000029003,125663.37714258651,126130.83428566833,126598.2914287654,127065.74857135653,127533.20571422705]
[null,"ScottishBorders",null,53787,54306,54633,54939,55248,55554,55911,56209,56495,56777,57022,57262,57497,57717,57924,58124,58353,58554,58750,58913,59090,59246,59431,59624,59797,59985,60169.79999999993,60352.939999999944,60534.951999999874,60721.091599999869,60903.957279999799,61087.488023999787,61271.516179199738,61455.658451359661,61638.950087487639,61822.960817109968,62006.828560183814,62190.560957383655,62374.296820128162,62558.207530125044,62741.95944277849,62925.74316349905,63109.561693247233,63293.373343839252,63477.149198066909,63660.960275561316,63844.764053525985,64028.559208532039,64212.357191358518,64396.162461275118,64579.959890828643,64763.759039308585,64947.560266567569,65131.360588403186,65315.15943827515,65498.960037872894,65682.760224736354,65866.559920913191,66050.35987748456,66234.160128294141,66417.959987937473,66601.759948008112,66785.560021920304,66969.360025304544,67153.159970693989,67336.960003615764,67520.76001190528,67704.559994172305,67888.359994822473,68072.160006686056,68255.959998957696,68439.759997294343,68623.560001500358,68807.360001041379,68991.159998471907,69174.960000285762,69358.760000605078,69542.559999616991,69726.359999789565,69910.160000343807,70093.959999918414,70277.759999860777,70461.56000009086,70645.36000003654,70829.159999917436,71012.960000016901,71196.760000026145,71380.559999972931,71564.359999988403]
[null,"ShetlandIslands",null,10283,10341,10405,10460,10522,10574,10625,10675,10712,10753,10799,10846,10880,10918,10950,10983,11008,11034,11062,11086,11114,11124,11134,11145,11158,11174,11184.199999999997,11197.859999999999,11211.388000000001,11224.2804,11236.670319999997,11250.288055999998,11263.138884799997,11276.005959839995,11289.052629471995,11302.175926857595,11315.039137310077,11328.073649267259,11341.106026557165,11354.090828866822,11367.066121751446,11380.096497295244,11393.08836212266,11406.080669186491,11419.0850721477,11432.089966305835,11445.083207825452,11458.085152075106,11471.086943944611,11484.085747268669,11497.084792897382,11510.08629840347,11523.085829400698,11536.085418997056,11549.085731381481,11562.085913484552,11575.085577976335,11588.085691739654,11601.08578433983,11614.08570503591,11627.085671355122,11640.08574610552,11653.085718439315,11666.085697835713,11679.085717559454,11692.085723500681,11705.085706861275,11718.085713591954,11731.085718114104,11744.085713285662,11757.08571231757,11770.085716016001,11783.085714380522,11796.085713401722,11809.085714568815,11822.085714703388,11835.085713883009,11848.085714279481,11861.085714488197,11874.085714209034,11887.085714197567,11900.085714379058,11913.085714283225,11926.085714239438,11939.085714305607,11952.085714303916,11965.085714263878,11978.085714286946,11991.085714295941]
[null,"SouthAyrshire",null,51923,52104,52361,52566,52761,52918,53102,53252,53404,53540,53644,53768,53886,53992,54068,54149,54203,54249,54276,54310,54338,54341,54368,54376,54392,54399,54417.2,54426.86,54440.288,54452.400399999999,54466.116319999994,54477.584855999987,54490.833324799984,54503.327111839972,54516.023531071973,54528.444032137559,54541.315138734033,54553.812792166413,54566.463411684468,54579.086337535031,54591.754207575112,54604.331882454251,54616.988419222951,54629.613519693215,54642.241446085369,54654.862729284025,54667.502015504549,54680.124546604231,54692.753638406641,54705.382735765786,54718.012623872724,54730.638933800161,54743.26882364729,54755.897321653218,54768.525699212652,54781.154041997084,54793.783091649842,54806.411372536713,54819.039953671163,54831.668583650477,54844.297192299484,54856.925662485461,54869.554298486393,54882.18286865823,54894.811423976731,54907.439990039449,54920.068582908745,54932.69713988169,54945.325711506652,54957.954287133281,54970.582859129638,54983.211426020018,54995.840000704149,55008.468572083264,55021.097142456412,55033.725713893742,55046.354286281421,55058.982856973307,55071.611428419157,55084.240000106322,55096.868571503655,55109.497142730019,55122.125714325855,55134.754285748131,55147.382857114542,55160.011428556405,55172.640000027423,55185.268571417895,55197.897142848597]
[null,"SouthLanarkshire",null,144148,145182,146259,147310,148317,149274,150338,151267,152228,153121,153963,154875,155717,156583,157355,158161,158967,159723,160480,161228,161990,162689,163410,164128,164799,165462,166178.10000000009,166856.47999999998,167535.53399999999,168226.48720000009,168917.64275999996,169597.57660799986,170286.03470639978,170974.28230111976,171659.59935969557,172345.21281479625,173033.19227806898,173719.23798912042,174405.35623687273,175092.18141431408,175778.86649398622,176465.054439581,177151.68226218526,177838.28569215536,178524.72135760891,179211.20434304932,179897.79128962429,180584.27800065628,181270.77250132407,181957.30628196383,182643.82601018227,183330.32413347717,184016.84511787072,184703.36373434542,185389.87325930339,186076.3866807688,186762.90455595776,187449.41721642832,188135.93056760705,188822.44600169291,189508.96040054015,190195.47389077395,190881.98856989574,191568.50305419951,192255.01706573111,192941.53134437045,193628.04580590269,194314.55999667523,195001.07424091245,195687.58859151858,196374.10287466785,197060.61712164734,197747.13143019425,198433.64572439576,199120.15999486903,199806.67428210005,200493.18857631553,201179.70285655907,201866.21714057983,202552.73142984905,203239.24571500928,203925.75999886566,204612.27428588551,205298.7885719263,205985.30285681644,206671.8171427031,207358.3314288212,208044.84571422497,208731.35999987903]
[null,"Stirling",null,38951,39285,39709,40147,40592,41005,41389,41749,42133,42488,42826,43178,43538,43885,44215,44552,44894,45217,45542,45870,46195,46504,46831,47162,47507,47842,48174.800000000047,48513.640000000014,48851.212000000058,49185.749600000097,49522.653680000105,49859.956144000171,50195.864475200186,50532.14062816021,50869.070760928327,51205.442731462768,51541.748786146403,51878.374693937949,52214.899367159116,52551.284020408057,52887.799867493915,53224.324793778593,53560.776758560329,53897.255628331914,54233.764245788916,54570.242136133718,54906.719364100252,55243.213142247521,55579.699947163346,55916.180489745573,56252.668202964123,56589.155736811808,56925.639537265291,57262.125110971043,57598.611988577177,57935.097198933479,58271.58252717834,58608.068692921777,58944.554414467071,59281.039868145948,59617.525708043482,59954.011503237649,60290.49711162562,60626.982829926652,60963.468602338922,61299.954285618383,61636.439983191784,61972.925722187385,62309.41143426497,62645.897135646548,62982.382857520715,63318.868575197295,63655.354283746099,63991.839998828946,64328.325715965009,64664.811428407673,65001.297142020892,65337.782857632264,65674.268571669701,66010.754285329254,66347.240000059595,66683.725714474567,67020.211428455426,67356.697142812656,67693.182857235079,68029.668571414193,68366.154285676195,68702.640000031563,69039.125714297639]
[null,"WestDunbartonshire",null,42657,42746,42894,43026,43187,43343,43463,43586,43705,43827,43933,44053,44188,44297,44417,44532,44665,44785,44891,44987,45081,45151,45231,45293,45342,45379,45449.3,45495.64,45545.561999999991,45599.429599999989,45654.922679999981,45703.481343999971,45757.320135199967,45810.413556159954,45862.423073327947,45914.292057382336,45967.603342681854,46019.743907806253,46072.04747926561,46124.63217078257,46177.201100598992,46229.470733870236,46282.001260503152,46334.494386672937,46386.91730799104,46439.353778203309,46491.852134294357,46544.292115266784,46596.741029532997,46649.207007101926,46701.667818790629,46754.115899245655,46806.577081152209,46859.036065779321,46911.490988328856,46963.947522342372,47016.406657380707,47068.862845702693,47121.319584576362,47173.777274422799,47226.234506291934,47278.691211637662,47331.148580601948,47383.605810285953,47436.062820458952,47488.519953949988,47540.977192731392,47593.434281982532,47645.891406581439,47698.348581224127,47750.805723813392,47803.262845688252,47855.720001250957,47908.177147852592,47960.634283174215,48013.091426621686,48065.548574054563,48118.005713903687,48170.4628560161,48222.920000643775,48275.377143249665,48327.834285112644,48380.291428680619,48432.748571679935,48485.205714124313,48537.662857064417,48590.120000136551,48642.577142826078,48695.034285657617]
[null,"WestLothian",null,76630,77369,78290,79258,80173,81059,81897,82721,83556,84345,85119,85909,86676,87450,88168,88905,89607,90307,91009,91643,92298,92936,93568,94227,94878,95521,96170,96822.199999999953,97468.35999999987,98116.487999999896,98766.410399999702,99414.824319999665,100062.6462559998,100711.81844479963,101360.50650783977,102008.7970878717,102657.46025957726,103306.22770628589,103954.69368368783,104603.27854008577,105251.95035406342,105900.53141557169,106549.09556662315,107197.72690441343,107846.32913851598,108494.91259316145,109143.51790177869,109792.12552861637,110440.7182167978,111089.31800337951,111737.92178938352,112386.52036298299,113035.11875262787,113683.72045441344,114332.32043215097,114980.91957140132,115629.51994362311,116278.12028053659,116926.71988554066,117575.31990742474,118223.92010189453,118872.52000683337,119521.11993713025,120169.72002854105,120818.32001960534,121466.91997593967,122115.51999981632,122764.1200140377,123412.71999294939,124061.31999590551,124709.9200056491,125358.5199997318,126007.11999688111,126655.72000173037,127304.32000084408,127952.91999868397,128601.52000013436,129250.12000069302,129898.71999958181,130547.31999983266,131195.92000030866,131844.51999995648,132493.11999985063,133141.72000010451,133790.32000003615,134438.91999993217,135087.52000001725,135736.12000003667,136384.71999997878]

{"sheet":"User1","index":38,"n_rows":37,"n_cols":92,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"2016-Based Principle Projection",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected by SG "]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104]
[null,"Scotland",null,2446171,2463569,2483102,2501209,2518232,2534461,2550015,2564015,2577783,2590889,2603641,2616908,2629703,2642191,2653842,2665854,2677384,2688332,2699043,2709036,2719130,2728179,2737425,2746384,2754825,2763089,2772146.4000000004,2780618.2199999988,2789149.4759999998,2797819.0707999989,2806503.3986399993,2815021.7675120011,2823670.691889599,2832306.4195156787,2840906.8668757416,2849509.3054291513,2858146.3854905646,2866754.2157747708,2875365.171957083,2883984.8452579528,2892602.9446191397,2901213.8369420003,2909831.3074091449,2918448.0000135172,2927062.5885386914,2935677.7707776856,2944294.44537648,2952909.6364327557,2961525.0271307044,2970140.9165029954,2978756.6212055776,2987372.0188482329,2995987.7516958024,3004603.4325192943,3013218.9969112277,3021834.613760734,3030450.2932591885,3039065.8969397154,3047681.5142346751,3056297.1583688706,3064912.788370166,3073528.4057298563,3082144.0402433891,3090759.6712029148,3099375.2960454319,3107990.924565427,3116606.5555993617,3125222.182753643,3133837.810829971,3142453.4402859546,3151069.0688083731,3159684.6968405619,3168300.3257493731,3176915.9544208683,3185531.5827842727,3194147.2113803215,3202762.8400694057,3211378.4685606994,3219994.0971125495,3228609.7257325295,3237225.3542953692,3245840.9828412384,3254456.6114316471,3263072.2400067374,3271687.8685669117,3280303.4971409552,3288919.1257179081,3297534.7542848513,3306150.3828556426]
[null,"AberdeenCity",null,106749,107635,108547,109290,109936,110563,111179,111654,112129,112623,113128,113687,114241,114818,115391,116014,116617,117212,117835,118449,119020,119531,120082,120614,121150,121665,122209.19999999984,122735.6599999998,123265.5279999997,123795.59239999962,124329.44991999946,124857.2157359994,125388.79922879941,125919.76679503918,126450.47424563114,126980.52109818463,127511.84114309144,128042.33194166794,128572.93620193808,129103.64135293174,129634.45501806494,130165.00227990211,130695.73120667972,131226.43849283957,131757.11481061275,132287.7751010299,132818.49115206918,133349.16710233688,133879.84739991301,134410.5362671644,134941.2269785367,135471.90602533263,136002.59398204123,136533.28100732504,137063.96579722769,137594.6505439051,138125.33772686555,138656.02291934146,139186.70832503401,139717.3942917895,140248.08018956822,140778.76557987579,141309.45141680259,141840.13720210106,142370.82285038452,142901.50853090384,143432.19431670499,143962.8800019616,144493.56570022355,145024.25143125642,145554.93715147721,146085.62284997653,146616.30857116415,147146.99428900005,147677.67999912729,148208.36571244604,148739.05143021327,149269.73714285344,149800.42285636568,150331.10857166629,150861.79428608681,151392.4799996051,151923.16571428278,152453.85142873332,152984.53714277397,153515.22285704722,154045.90857150103,154576.59428569302,155107.27999994368]
[null,"Aberdeenshire",null,110296,110941,112001,113082,114094,114996,115976,116878,117761,118623,119431,120260,121057,121810,122500,123195,123834,124472,125114,125703,126270,126752,127243,127736,128241,128752,129244.19999999995,129748.76000000001,130253.00799999991,130754.02639999986,131254.25711999985,131758.46449599985,132259.90063679975,132761.39834143978,133263.72561875172,133766.11049548129,134267.65501196892,134769.82429220225,135271.97714039136,135773.92356375908,136275.88258025399,136778.01884015312,137280.01364408131,137782.01363885996,138284.06381763017,138786.1056862335,139288.11028510449,139790.1470132079,140292.18205305818,140794.20511039603,141296.23121448362,141798.26512203389,142300.29171635921,142802.31884473818,143304.34879277018,143806.37780186022,144308.40518637141,144810.43423756375,145312.46312643646,145814.49135991116,146316.51985927869,146818.548694361,147320.57714944123,147822.60565202357,148324.6343053194,148826.66288700793,149328.6913999822,149830.71999957482,150332.74858571123,150834.77713752433,151336.80570798856,151838.83429234498,152340.86285697413,152842.8914253125,153344.92000139761,153846.94857273914,154348.97714131721,154851.00571438193,155353.03428644722,155855.0628567792,156357.09142829594,156859.12000035075,157361.14857138705,157863.17714268749,158365.20571437234,158867.23428576544,159369.26285705704,159871.29142857948,160373.32000003278]
[null,"Angus",null,53333,53627,53906,54193,54432,54658,54886,55118,55332,55522,55705,55887,56080,56247,56394,56524,56644,56788,56904,56999,57079,57139,57222,57310,57386,57434,57524.400000000009,57593.920000000013,57661.536000000022,57733.26880000002,57810.127040000021,57877.891232000024,57950.308665600023,58023.276676480018,58095.033696384009,58165.887089267228,58238.694495541771,58310.454746455827,58382.074422558595,58454.023622902809,58526.12277363165,58597.801642006176,58669.718084163149,58741.66771174621,58813.531813355497,58885.373649736866,58957.305903597706,59029.18390557784,59101.054540174475,59172.946675332132,59244.841341214007,59316.716566675284,59388.604242765083,59460.493462189508,59532.377400214958,59604.261306666609,59676.149386932055,59748.034599596969,59819.919509579602,59891.805694095936,59963.6917686261,60035.576949132257,60107.462791641301,60179.348688362952,60251.23428183647,60323.119925615247,60395.005760265994,60466.891441894884,60538.777115243109,60610.662859899021,60682.548587647063,60754.434274819883,60826.319997376966,60898.205720753802,60970.091427531181,61041.977139336435,61113.862859719855,61185.748571924167,61257.634284211905,61329.520000329474,61401.405715047789,61473.291427964985,61545.177142770917,61617.062857491081,61688.948571334768,61760.834285551929,61832.720000144051,61904.605714300676,61976.491428493027]
[null,"ArgyllBute",null,41040,41455,41537,41611,41658,41679,41687,41659,41635,41577,41531,41474,41407,41336,41249,41173,41081,40984,40888,40791,40694,40589,40489,40375,40260,40128,40022.899999999994,39901.219999999972,39782.025999999983,39664.01079999996,39548.975639999961,39428.30911199993,39311.246669599932,39193.73553967991,39075.77170494388,38957.313300515059,38840.035289060004,38721.967000686389,38603.982518815814,38486.136561178806,38368.365059376229,38250.346016160882,38132.501602696459,38014.640638468642,37896.741384946159,37778.833122363954,37660.976751323993,37543.081534304918,37425.18983369667,37307.308118159737,37189.42679415911,37071.534607186419,36953.651109369006,36835.766804625571,36717.879993142444,36599.993440318271,36482.109155939514,36364.22291932907,36246.336880332208,36128.451453829417,36010.565895374166,35892.679864971782,35774.794274665532,35656.908633777348,35539.02284627984,35421.137104198773,35303.251459799154,35185.365715950698,35067.479985360958,34949.594289292145,34831.70857964491,34713.822849919408,34595.937142700015,34478.051431975095,34360.165713232593,34242.279998263752,34124.394287384552,34006.508571408514,33888.622856358532,33770.73714314861,33652.851428935886,33534.965713900019,33417.080000018439,33299.194285893696,33181.308571351168,33063.422857067111,32945.537142946152,32827.651428563928,32709.765714245063]
[null,"Clackmannanshire",null,23401,23563,23691,23785,23888,23958,24033,24101,24159,24202,24228,24239,24260,24279,24281,24266,24273,24273,24255,24230,24219,24200,24184,24155,24111,24075,24048.100000000006,24009.08,23973.213999999993,23940.831199999986,23906.277959999992,23869.932767999984,23836.298034399981,23801.891683519978,23766.688641615969,23732.051901132756,23697.761267778187,23662.864311000129,23628.156925346178,23593.629302572983,23558.957879700582,23524.221401904913,23489.620504954146,23454.972980460137,23420.285408226919,23385.633625731702,23350.993589533464,23316.323266110325,23281.664399794594,23247.014344933603,23212.355519820223,23177.694705857473,23143.040647159214,23108.383780208955,23073.724998962789,23039.068340192724,23004.411980618446,22969.754117499106,22935.096940367192,22900.440173562616,22865.782898394566,22831.125589573116,22796.468614531943,22761.811472587884,22727.154243986399,22692.497136074307,22657.840028087783,22623.182846233089,22588.525704811429,22553.868581381248,22519.211429518837,22484.554279409553,22449.897145588926,22415.240002016988,22380.582854785578,22345.925714206242,22311.268572838468,22276.61142789376,22241.95428529015,22207.297143411852,22172.639999986961,22137.982856828748,22103.325714452323,22068.668571516377,22034.01142844159,21999.354285724272,21964.697142926758,21930.039999959292,21895.382857124947]
[null,"DumfriesGalloway",null,69202,69503,69718,69884,70025,70149,70262,70357,70435,70529,70563,70609,70661,70679,70678,70665,70634,70618,70595,70568,70544,70524,70503,70480,70445,70418,70393,70363.200000000012,70334.16,70307.728000000003,70279.402400000006,70250.697920000006,70223.109136000014,70195.279948800016,70166.886671040003,70138.940386432019,70111.061552825617,70082.925120404499,70054.858303398796,70026.912806427223,69998.862111066701,69970.800619576039,69942.798233977941,69914.776717181463,69886.729280971791,69858.70652377946,69830.685131717546,69802.650258148802,69774.620462163934,69746.596160382382,69718.56608833409,69690.535964789349,69662.508898599073,69634.480518036929,69606.45098370059,69578.422793886188,69550.394554790983,69522.365626272687,69494.337031606032,69466.308676510525,69438.280009232403,69410.251367418736,69382.222880183617,69354.194309409271,69326.16568957553,69298.137141966945,69270.108585257316,69242.079994090076,69214.051423572848,69186.022862927872,69157.994285634239,69129.965711173965,69101.937144348543,69073.90857247074,69045.879998651086,69017.85142865486,68989.822857839143,68961.794285342476,68933.765714071109,68905.73714317003,68877.708571394222,68849.679999844695,68821.651428662793,68793.622857185983,68765.594285641695,68737.565714296739,68709.537142891262,68681.508571405997,68653.479999991221]
[null,"DundeeCity",null,69635,70049,70426,70709,70996,71273,71556,71770,71947,72175,72385,72647,72910,73186,73447,73752,74078,74388,74682,74952,75229,75497,75776,76035,76288,76541,76807.400000000023,77060.12,77317.195999999996,77575.996800000081,77834.279439999955,78089.889152000018,78348.482801600068,78606.108625280031,78863.279467423912,79120.673755699128,79378.59652236721,79635.866006060154,79893.354420317162,80150.956681217765,80408.486601828539,80665.913296582177,80923.483429967833,81181.003276382457,81438.495662736415,81696.008883984294,81953.54193220241,82211.043420675967,82468.556602612196,82726.076225375233,82983.590218927595,83241.100493403617,83498.617720730137,83756.132203489018,84013.645209794166,84271.159676814452,84528.674817611929,84786.188425814616,85043.702682445524,85301.21727078699,85558.731490528327,85816.245594678912,86073.760036594293,86331.274324663565,86588.788539596193,86846.302845648432,87103.817169718561,87361.331419414142,87618.845705695217,87876.360007803713,88133.87428774219,88391.388565405796,88648.902859421214,88906.417144729872,89163.931426679948,89421.445713955676,89678.960001345957,89936.474285149015,90193.988571023452,90451.502857594984,90709.017142900673,90966.53142826946,91224.045714422944,91481.560000084341,91739.074285604642,91996.588571423257,92254.102857207763,92511.617142821138,92769.131428551278]
[null,"EastAyrshire",null,54748,54873,55062,55277,55466,55612,55780,55912,56025,56120,56196,56274,56352,56428,56467,56515,56581,56611,56622,56613,56628,56615,56616,56603,56596,56585,56579,56568.200000000004,56560.259999999995,56551.207999999999,56542.836399999993,56533.505119999994,56525.157895999997,56516.221356799986,56507.49021743999,56498.649359551986,56489.991030121571,56481.130253281241,56472.392025132183,56463.615929839478,56454.855960260975,56446.061700778213,56437.309222895237,56428.531017720677,56419.759797817911,56410.986637511494,56402.219809861475,56393.444335278342,56384.674313785654,56375.902997761681,56367.131786167098,56358.359433099227,56349.588873625369,56340.817147392896,56332.045663625468,56323.274221545144,56314.502977925207,56305.731361648388,56296.959997270635,56288.188586621036,56279.41715385126,56270.645688510733,56261.874300672003,56253.102857992861,56244.331424398901,56235.559998258381,56226.788576933221,56218.017139487449,56209.245714071221,56200.474286801938,56191.702857377983,56182.931427395582,56174.160000763732,56165.388571475691,56156.617142582953,56147.845714266216,56139.074285964991,56130.302856968614,56121.531428562055,56112.760000067152,56103.988571425485,56095.217142803522,56086.445714325331,56077.674285715591,56068.902857126435,56060.131428573462,56051.360000011162,56042.588571419263,56033.817142856802]
[null,"EastDunbartonshire",null,45350,45690,46030,46365,46664,46973,47269,47564,47842,48117,48400,48660,48952,49242,49531,49829,50124,50390,50655,50893,51142,51350,51566,51785,51984,52203,52414.79999999993,52625.239999999932,52835.791999999899,53050.313599999878,53260.514879999857,53472.283103999856,53684.471443199844,53896.473522559798,54107.694232447771,54319.85217347811,54531.663173598412,54743.359542571357,54955.130823283282,55167.054154305079,55378.773456848867,55590.570783591829,55802.397286802006,56014.200167863513,56225.973927003215,56437.792221796,56649.592732394172,56861.38615070685,57073.186271276034,57284.991845872137,57496.787680519279,57708.587613578362,57920.389212886454,58132.18902010459,58343.9878388418,58555.788790137507,58767.588788831839,58979.388406737591,59191.188485907449,59402.988735310675,59614.788517611567,59826.588522719569,60038.388612757844,60250.188587194309,60461.98853479285,60673.788584666385,60885.588582204771,61097.388561233063,61309.188568665122,61520.988579605822,61732.788568176795,61944.588569072133,62156.38857390749,62368.188571870793,62579.988569604757,62791.788572222751,63003.588571935077,63215.388570830342,63427.188571367587,63638.988571832131,63850.78857123293,64062.588571318833,64274.388571569056,64486.188571431034,64697.988571337017,64909.78857147391,65121.588571449451,65333.388571393152,65545.188571427891]
[null,"EastLothian",null,44749,45301,45862,46401,46950,47493,48027,48541,49045,49559,50070,50582,51052,51547,52012,52472,52926,53357,53778,54197,54628,55027,55416,55814,56198,56574,56968.600000000093,57353.680000000051,57736.644000000204,58123.275200000266,58511.21816000028,58895.132928000414,59281.234062400414,59667.812225920497,60053.461501536542,60438.921569869388,60825.253874407616,61211.081337215845,61596.80528042838,61982.758910230477,62368.732020453317,62754.516444078879,63140.417884606635,63526.340930621023,63912.208209478296,64298.076157225296,64683.984850551467,65069.866354044643,65455.743546760292,65841.634085027035,66227.523364265449,66613.403867652873,66999.290696966462,67385.178337045945,67771.062821213156,68156.947832415346,68542.834727190202,68928.720149711356,69314.605432907469,69700.491454892908,70086.377304625115,70472.2627518808,70858.148541620583,71244.034351509647,71629.919989974471,72015.805679020355,72401.691453591106,72787.577148578828,73173.462841861416,73559.348574604956,73945.23429336329,74331.119994071079,74717.005713241873,75102.8914320966,75488.777141934144,75874.662855491624,76260.548572827131,76646.434285887983,77032.319999190164,77418.205714538693,77804.091428924352,78189.977142527234,78575.862857117434,78961.748571612523,79347.634285646258,79733.519999924232,80119.405714362394,80505.291428572964,80891.177142814733]
[null,"EastRenfrewshire",null,38581,38899,39279,39639,39978,40321,40684,41055,41421,41783,42150,42552,42949,43340,43733,44111,44526,44899,45267,45624,46000,46355,46674,47003,47317,47649,47968.900000000023,48293.119999999995,48615.84600000002,48941.316800000146,49263.110440000077,49587.443952000118,49910.941141600139,50234.626897280221,50557.823115024134,50881.771597779356,51205.182520231465,51528.757291711518,51852.318342626328,52175.963418215513,52499.454473092919,52823.060218843631,53146.633344317204,53470.20400062215,53793.76110182947,54117.34973951662,54440.913720683311,54764.484328881605,55088.056560918572,55411.630742628826,55735.198472463759,56058.771540307673,56382.343229359365,56705.914349503699,57029.485258046305,57353.057484044577,57676.628547100583,58000.199904617853,58323.771428447333,58647.342952863895,58970.91420911043,59294.485720107681,59618.057166522252,59941.628568428336,60265.199979968718,60588.771445838618,60912.342855645693,61235.914279978024,61559.485715604853,61883.057147030602,62206.628567522508,62530.20000039821,62853.77142993419,63177.342856706004,63500.914284847095,63824.485715168645,64148.057142746868,64471.628571106936,64795.200000125566,65118.771428747568,65442.342856940115,65765.914285741514,66089.485714357463,66413.057142819744,66736.628571389709,67060.200000042911,67383.771428560722,67707.342857122887,68030.914285720326]
[null,"EdinburghCity",null,231383,233369,236702,239756,242603,245348,248070,250551,253069,255552,257994,260563,263016,265519,267932,270396,272796,275107,277411,279581,281754,283804,285874,287889,289825,291764,293792.5,295742.5,297704.95000000019,299687.31000000006,301665.97299999977,303626.1734000002,305603.89221999981,307578.68407600001,309548.60675079981,311519.99934263993,313495.18108271156,315466.44059204916,317438.40857804287,319411.54074041685,321384.20715443743,323356.10131707694,325328.87568434002,327301.47513163928,329273.80119928624,331246.26066863397,333218.87606561324,335191.29363976466,337163.75490576075,339136.27941103559,341108.76783564687,343081.22516496573,345053.72698552115,347026.2178346212,348998.69424547162,350971.18006003695,352943.67197315162,354916.15387996333,356888.63854415808,358861.1264657462,360833.61199933849,362806.09636391839,364778.58297755243,366751.06889963103,368723.55409503216,370696.03988522431,372668.52589229867,374641.01139447326,376613.49706941703,378585.98290469497,380558.46859403979,382530.95424509607,384503.44000930479,386475.92573056323,388448.41141684027,390420.89713848941,392393.38286635559,394365.86856891913,396338.35428210115,398310.84000282642,400283.32571506407,402255.81142645096,404228.29714348027,406200.78285789955,408173.26857071323,410145.75428554555,412118.24000044446,414090.72571408935,416063.21142837126]
[null,"EileanSiar",null,12951,12805,12807,12818,12828,12829,12825,12814,12815,12793,12776,12768,12746,12729,12700,12652,12622,12580,12541,12501,12443,12395,12352,12301,12237,12186,12134.300000000003,12076.940000000002,12021.801999999996,11969.371599999999,11913.956279999984,11858.79722399998,11804.934039199987,11750.479139359988,11695.465507887973,11641.136549430375,11586.725527840303,11532.020268949025,11477.46808243265,11423.029847890473,11368.434800762334,11313.864143010622,11259.359768544877,11204.816628731569,11150.250596627404,11095.720410770693,11041.183318617826,10986.631409313981,10932.089157758863,10877.551414859612,10823.005496459853,10768.461467770932,10713.920725917109,10659.377609321615,10604.833628380205,10550.291507187358,10495.748882104221,10441.205533654094,10386.662762846187,10332.12015145403,10277.577118231769,10223.034216674583,10168.491473000104,10113.948590099855,10059.405679510062,10004.862864297829,9950.3200152434147,9895.777132035626,9841.2342821188213,9786.6914365277335,9732.1485694452422,9677.6057109428948,9623.0628597563482,9568.520000665274,9513.9771410433459,9459.4342862462072,9404.8914292989066,9350.348570801827,9295.8057141697209,9241.2628575545095,9186.7199998604628,9132.1771426998166,9077.6342858632852,9023.0914285892941,8968.5485713351809,8914.0057143212907,8859.4628571762296,8804.9199999644188,8750.3771428546752]
[null,"Falkirk",null,71072,71800,72415,72981,73565,74114,74634,75154,75630,76106,76556,77029,77495,77926,78374,78799,79217,79602,79973,80319,80658,80965,81260,81544,81816,82073,82363.20000000007,82631.859999999986,82902.487999999954,83176.860400000005,83453.584319999907,83723.329255999764,83997.834844799829,84271.968127839675,84545.055183871649,84817.828526377154,85092.068851725489,85365.249630639504,85638.507066126796,85912.0393123799,86185.596613371745,86458.845856358588,86732.332295380183,87005.801329469075,87279.200996247993,87552.604689824337,87826.072943795822,88099.487848099379,88372.907056929893,88646.343290871067,88919.776560472324,89193.196342871059,89466.628167774528,89740.058865890605,90013.485472778324,90286.913186246878,90560.343704639003,90833.771497691341,91107.199594087782,91380.628657307709,91654.057377465651,91927.485517819237,92200.914275964489,92474.342951808474,92747.771402323269,93021.199950187583,93294.628616949311,93568.057143551181,93841.485692397458,94114.914293135342,94388.342867647298,94661.771418030141,94935.200000214623,95208.628576443705,95482.057140849356,95755.4857120823,96028.914288145723,96302.342856997391,96575.771427424741,96849.20000051969,97122.62857188005,97396.057142290752,97669.485714335111,97942.914285967592,98216.34285700391,98489.771428472886,98763.200000124052,99036.628571405774,99310.057142793783]
[null,"Fife",null,165833,166960,167862,168801,169612,170435,171192,171815,172468,173059,173678,174298,174919,175530,176077,176677,177134,177585,177996,178356,178732,179011,179354,179684,180006,180308,180646.40000000002,180962.32,181280.45600000006,181601.60480000009,181926.13584000012,182243.0102720001,182564.82349760015,182886.24822208006,183206.756876864,183526.73894885124,183848.33278336894,184168.83285524551,184489.4054891328,184810.23072997213,185131.1250417158,185451.68009731313,185772.47905369126,186093.26303130237,186413.98117518972,186734.6942401235,187055.47864165972,187376.20834382076,187696.94151387125,188017.69121725106,188338.43983928516,188659.17349178193,188979.91946760286,189300.6645605567,189621.40560977429,189942.14737672609,190262.89227490622,190583.63438714604,190904.37673731515,191225.12005682412,191545.86311336502,191866.60551789001,192187.34855376935,192508.09152402496,192828.83426561643,193149.57708812458,193470.32004557992,193791.06285973924,194111.8056920346,194432.54857755429,194753.29144020076,195074.03427513875,195394.77714262309,195715.52000513871,196036.26285540842,196357.00571182655,196677.7485738754,196998.49142853223,197319.23428453255,197639.97714332124,197960.72000051144,198281.46285657288,198602.20571431215,198922.94857169327,199243.69142844569,199564.43428560375,199885.17714298418,200205.91999998421,200526.66285707837]
[null,"GlasgowCity",null,289399,291115,294311,297010,299597,302106,304100,305822,307442,309056,310742,312465,314185,315872,317574,319432,321232,323001,324778,326484,328242,329868,331499,333054,334515,335927,337512.80000000028,338971.74000000022,340446.09200000018,341946.6036000005,343452.59688000055,344922.30370400054,346420.15692320094,347914.6996065611,349402.39775964897,350890.03027323959,352385.22584580816,353874.14263525931,355363.81346717011,356855.20512934402,358346.36467023566,359835.95239244495,361326.94687412214,362817.76072976459,364308.15398060065,365798.6518168482,367289.47494534217,368779.98183819233,370270.5336166285,371761.18602754222,373251.80377671262,374742.354596511,376232.97667413345,377723.58734349953,379214.17434248049,380704.77151022479,382195.38234210247,383685.97709328728,385176.57477607764,386667.17794791143,388157.77832672512,389648.37594438158,391138.97719352739,392629.5776871359,394120.17692351155,395610.77689595427,397101.37741884077,398591.97712162789,400082.57701870846,401573.17720054882,403063.77719385317,404554.3770793993,406044.97715003369,407535.57717095921,409026.17712805932,410516.77713245293,412007.37715742085,413497.97714066552,414988.57713654405,416479.17714658333,417969.77714494895,419460.37713952456,420950.97714349022,422441.57714426843,423932.1771419365,425422.77714244928,426913.37714362238,428403.97714268649,429894.57714254921]
[null,"Highland",null,107573,108319,108955,109553,110129,110663,111175,111641,112105,112512,112902,113319,113680,114008,114254,114511,114711,114883,115049,115211,115350,115475,115550,115647,115732,115822,115907.99999999999,115999.09999999999,116085.68,116174.69399999999,116262.81519999998,116351.62515999998,116439.43852799996,116528.18504239994,116616.43320991991,116704.8381987359,116793.13025562868,116881.61603041487,116969.90825394142,117058.30356564475,117146.67188051227,117235.05723272751,117323.40520200701,117411.79349593076,117500.16022998447,117588.53149687669,117676.90059838802,117765.27684274976,117853.6446513984,117942.01702048976,118030.38865205151,118118.7604385356,118207.13087871241,118295.5030900397,118383.87432569402,118472.24567664338,118560.61705888416,118648.9886900789,118737.3599482486,118825.73141747322,118914.10286957287,119002.47430148307,119090.84568861111,119179.21715449824,119267.58857425419,119355.95999639723,119444.33142569018,119532.70286270732,119621.07428306568,119709.44571360282,119797.81714382865,119886.18857193066,119974.55999878992,120062.93142917643,120151.30285729824,120239.67428546028,120328.04571420136,120416.41714311729,120504.78857128619,120593.15999996255,120681.53142863238,120769.90285715215,120858.2742856549,120946.64571431575,121035.0171428622,121123.38857141044,121211.75999999624,121300.13142858114,121388.50285713261]
[null,"Inverclyde",null,37586,37651,37666,37662,37654,37656,37610,37548,37521,37462,37405,37336,37252,37189,37138,37058,36966,36855,36737,36637,36519,36393,36262,36130,35991,35827,35699.699999999953,35553.659999999974,35407.07799999998,35263.332399999956,35124.166919999931,34977.169335999992,34834.313608799945,34691.704499039974,34548.20461883198,34403.894964745617,34261.260085740534,34117.700581307581,33974.067239366297,33830.684755287541,33687.437545702385,33543.831769651908,33400.434183170553,33257.055369227659,33113.610084212502,32970.144393371767,32826.755504471425,32683.319406914525,32539.879000329413,32396.455531592888,32253.034499026078,32109.59702260315,31966.170311115333,31822.744506708055,31679.314502905007,31535.884416030312,31392.457845465571,31249.028809851676,31105.59960084653,30962.171411931107,30818.743140979845,30675.314119747316,30531.885664648667,30388.457238256815,30245.028568008856,30101.599938098516,29958.171467770822,29814.742867182533,29671.314263147477,29527.885716649995,29384.457156313758,29241.028562178952,29097.599998042278,28954.171433862066,28810.742856255209,28667.314282800246,28523.885716464429,28380.457143219537,28237.028570197581,28093.600000278617,27950.17142919905,27806.742856630357,27663.314285651955,27519.885714569653,27376.457142776402,27233.028571293689,27089.600000119768,26946.171428580128,26802.742857077159]
[null,"Midlothian",null,37766,38557,39123,39720,40288,40843,41393,41949,42511,43060,43618,44177,44734,45300,45858,46411,46966,47483,48015,48538,49049,49546,50048,50550,51045,51544,52044.499999999884,52542.399999999907,53040.469999999856,53540.075999999885,54038.725799999782,54537.072639999911,55036.029211999848,55534.909249599907,56033.453553679865,56532.225726143923,57031.057230475009,57529.746748428093,58028.46210400085,58527.25050942332,59025.984795719618,59524.70794505463,60023.463946016855,60522.212195942062,61020.944635431631,61519.689882726409,62018.437090461841,62517.176742817974,63015.918574110488,63514.663806344499,64013.406018557725,64512.147922373959,65010.891553908703,65509.634597746888,66008.376915232977,66507.119942181045,67005.86300657026,67504.605678055086,68003.348503543413,68502.091482865158,69000.83429614536,69499.577108623926,69998.320009968476,70497.062871812028,70995.805701398058,71494.548569697654,71993.291436373023,72492.034283058369,72990.777139708167,73489.520003041369,73988.262857382535,74487.005712513346,74985.748572116019,75484.49142923858,75983.234284996754,76481.977142835502,76980.720000397647,77479.462856964907,77978.205714142765,78476.94857159385,78975.69142856542,79474.434285622207,79973.177142899018,80471.920000026934,80970.662857101532,81469.405714286142,81968.148571446189,82466.891428558039,82965.634285705979]
[null,"Moray",null,41961,42269,42674,43065,43440,43784,44135,44460,44785,45074,45393,45706,46017,46293,46555,46805,47049,47307,47546,47772,48030,48265,48509,48739,48941,49153,49383.800000000047,49594.240000000049,49808.192000000097,50028.733600000152,50246.350880000158,50460.141904000193,50678.520483200205,50896.00735456025,51111.965978048276,51328.726013958687,51546.256461183017,51762.752442799334,51979.475847993803,52196.549199416128,52413.41172038787,52630.121316864039,52847.06419164926,53063.949096689874,53280.754784744116,53497.614394628559,53714.50378150231,53931.340593136207,54148.192127035523,54365.061401136511,54581.917167052568,54798.767287702882,55015.62924395781,55232.487481500371,55449.34178755997,55666.19942399842,55883.058089801809,56099.914095619519,56316.771034840029,56533.628836218326,56750.485826938995,56967.342641145689,57184.200051897904,57401.057229921105,57617.914220933744,57834.771407196939,58051.628620560572,58268.485700482328,58485.342838043696,58702.200015695067,58919.057146739564,59135.91427457548,59352.771432171925,59569.628575586248,59786.485710518027,60003.34285648854,60220.200002519705,60437.057141936268,60653.914284820261,60870.771429472254,61087.628571527777,61304.485713720846,61521.342857378477,61738.200000193436,61955.057142646459,62171.914285706356,62388.771428700769,62605.628571372363,62822.485714247567]
[null,"NorthAyrshire",null,63440,63756,63923,64054,64164,64219,64255,64291,64297,64301,64280,64270,64236,64190,64087,64026,63963,63872,63783,63675,63591,63494,63379,63284,63165,63049,62942.999999999971,62831.899999999994,62716.72,62607.026000000013,62496.460800000001,62383.635640000051,62272.112112000032,62161.40906960002,62049.453959680017,61937.742240944004,61826.53711931521,61715.00585610015,61603.312668918486,61491.904679081461,61380.430640635313,61268.843952496565,61157.337808799261,61045.86281593921,60934.323011954199,60822.800727789028,60711.303289517586,60599.786192785803,60488.26331697416,60376.755130315141,60265.242381229007,60153.724198449985,60042.210766625794,59930.698348950275,59819.182611914148,59707.668044994993,59596.154655700549,59484.640127895429,59373.125438394083,59261.611496537982,59150.097258438473,59038.582767628832,58927.068547632312,58815.554348596546,58704.039981760143,58592.525689094589,58481.011450060294,58369.497147034941,58257.982842862402,58146.468576205953,58034.954291159083,57923.439994875109,57811.925713620643,57700.411431800312,57588.897141627269,57477.382855974924,57365.868572641542,57254.354285797861,57142.839999271149,57031.325714595732,56919.811428817629,56808.29714256982,56696.782857137558,56585.268571590481,56473.754285635077,56362.239999946789,56250.725714351371,56139.211428567476,56027.697142819321]
[null,"NorthLanarkshire",null,150364,151155,152151,153109,153979,154834,155637,156361,157117,157769,158375,159021,159608,160169,160653,161154,161624,162031,162440,162797,163147,163437,163715,163938,164130,164319,164561.49999999994,164754.89999999997,164960.26999999996,165174.06599999993,165386.61779999989,165588.29123999987,165800.76809199987,166010.56905359984,166218.20935687982,166426.52938670383,166637.04869332298,166845.18137722634,167053.92676865539,167263.2051607797,167472.24716438289,167680.84805057541,167889.97782705165,168098.96449626546,168307.82333990309,168516.75281465484,168725.76981799316,168934.6693492553,169143.60281883529,169352.56627586781,169561.51019230171,169770.43699341954,169979.38992447441,170188.33471962874,170397.27260704685,170606.21565408411,170815.16198090115,171024.10249141965,171233.04496584687,171441.98900634039,171650.93172655595,171859.87383608188,172068.81724025906,172277.76016858662,172486.70274702349,172695.64565573333,172904.5886733571,173113.53140299476,173322.47424808401,173531.41717025329,173740.36001121457,173949.30283407279,174158.24572090991,174367.18857974827,174576.13142184532,174785.07428363926,174994.01714806363,175202.95999830074,175411.90285531644,175620.84571591421,175829.78857178768,176038.73142739502,176247.67428614074,176456.6171432496,176665.55999960456,176874.50285708206,177083.44571454576,177292.38857131731,177501.3314284829]
[null,"OrkneyIslands",null,10256,10385,10455,10515,10560,10612,10670,10724,10758,10791,10821,10854,10879,10899,10896,10921,10926,10936,10949,10971,10991,10996,11007,11018,11042,11048,11063.899999999998,11078.919999999998,11093.285999999996,11105.268799999994,11121.052039999995,11134.681231999995,11148.428165599995,11162.452276479995,11176.899426383992,11190.542373267195,11204.658757741756,11218.761584215801,11232.776267666562,11246.719549909183,11260.833265522735,11274.841979387813,11288.85186580048,11302.88667338129,11316.93252096689,11330.942222476377,11344.975394805631,11359.008517617749,11373.035034543089,11387.060134770076,11401.09290014004,11415.120384721657,11429.147874299953,11443.177044534557,11457.206305799918,11471.233943239022,11485.262775079431,11499.291598669599,11513.320006729387,11527.348443090326,11541.377222767322,11555.40573120617,11569.434244825883,11583.462859016465,11597.491456354484,11611.519981329453,11625.548568079041,11639.577152566857,11653.60571311686,11667.634279717986,11681.662861506506,11695.691429199269,11709.719997717835,11723.74857185666,11737.777144146257,11751.805713266374,11765.83428560607,11779.862857674496,11793.891428438619,11807.919999724218,11821.948571666428,11835.9771428731,11850.005714162879,11864.034285752266,11878.062857201545,11892.091428516062,11906.119999998547,11920.148571456797,11934.17714284686]
[null,"PerthKinross",null,67101,67618,68197,68764,69296,69847,70362,70886,71377,71840,72266,72709,73141,73511,73858,74211,74520,74824,75133,75417,75698,75978,76274,76578,76862,77132,77433.600000000035,77717.88,78000.10400000005,78287.743199999968,78577.662559999968,78860.794447999913,79147.853078399901,79435.396278719883,79721.538915775833,80007.355418860563,80294.629961680446,80581.008602697868,80867.280543705157,81153.903620452737,81440.559725042083,81726.902854059124,82013.451374409371,82300.021892038174,82586.506350961805,82872.992126247613,83159.544975822093,83446.050575006288,83732.551981254132,84019.074114661373,84305.594049276202,84592.099645173061,84878.616135580873,85165.133336938685,85451.645615583868,85738.158803824801,86024.675046612159,86311.188774392824,86597.70240725152,86884.217195703997,87170.731688876403,87457.245534319372,87743.759960552154,88030.27439090563,88316.788552695187,88603.302800736914,88889.817185335269,89176.331435864267,89462.845689874724,89749.360005747294,90035.874297879753,90322.388561431901,90608.90285590163,90895.417148488574,91181.931426941184,91468.445711682492,91754.960002351378,92041.474285901,92327.988570143352,92614.502857590793,92901.017143416335,93187.531428026559,93474.045714272768,93760.56000029837,94047.074285602488,94333.588571316563,94620.102857276215,94906.617142860778,95193.131428510475]
[null,"Renfrewshire",null,84025,84938,85588,86161,86694,87224,87771,88248,88710,89116,89527,89959,90381,90795,91200,91603,92002,92421,92772,93084,93434,93758,94112,94417,94695,94958,95282.899999999907,95557.819999999949,95843.005999999936,96136.094799999846,96430.452839999925,96712.068871999916,97004.671877599903,97295.050626079785,97583.307010063843,97871.717273410992,98162.742712416628,98451.340395003615,98740.43617545499,99030.073148982483,99319.583505308081,99608.559489361709,99898.074198393035,100187.47401937668,100476.74060244649,100766.05498026474,101055.47787372634,101344.78082830791,101634.11092756712,101923.47299194784,102212.82024352479,102502.14564398583,102791.49781126081,103080.84344948491,103370.18157288386,103659.52388349321,103948.8705444131,104238.21122240106,104527.55348974362,104816.89749437518,105106.24037701357,105395.5824067418,105684.92577484052,105974.26875331101,106263.6113359661,106552.95420891681,106842.29724559793,107131.63998286263,107420.98281595134,107710.32573803392,107999.66858684877,108289.01140516083,108578.35429041967,108867.69715210196,109157.03999402514,109446.3828540995,109735.72571960627,110025.06857016176,110314.41142650915,110603.75428718945,110893.09714343812,111182.43999878835,111471.78285747208,111761.12571473693,112050.46857106371,112339.81142845977,112629.15428598446,112918.49714276771,113207.83999989711]
[null,"ScottishBorders",null,53787,54306,54585,54833,55095,55342,55638,55882,56105,56315,56497,56664,56827,56971,57105,57222,57372,57496,57604,57685,57770,57838,57932,58025,58096,58181,58269.399999999994,58349.919999999998,58431.235999999975,58517.328799999974,58600.125039999955,58682.259631999943,58766.24438559993,58849.92305247992,58932.568537183892,59015.989253907086,59099.531990853633,59182.643867585255,59265.852865566078,59349.284284151945,59432.533732973447,59515.762518467935,59599.090904500772,59682.391154787649,59765.643792815987,59848.939047510605,59932.237267536751,60015.512619068832,60098.795697328896,60182.08889902744,60265.372145942252,60348.655136811722,60431.943344865562,60515.229504652467,60598.513529311909,60681.799872690797,60765.086174527853,60848.371293418604,60931.65694174479,61014.943036016863,61098.228591840496,61181.514180676793,61264.800036123124,61348.08575730538,61431.371386450453,61514.657140233787,61597.942880990304,61681.228562019445,61764.514276590271,61847.800009876461,61931.085714407658,62014.371423184319,62097.657145259756,62180.942859057744,62264.228569121595,62347.514285796613,62430.800001209922,62514.085713680892,62597.371428173763,62680.657143393153,62763.942857097965,62847.228571157641,62930.514285864003,63013.800000080781,63097.085714161076,63180.37142858711,63263.657142916913,63346.94285710562,63430.22857141195]
[null,"ShetlandIslands",null,10283,10341,10398,10447,10506,10545,10590,10629,10656,10687,10722,10755,10781,10806,10829,10847,10857,10869,10882,10891,10903,10899,10894,10893,10893,10891,10888.9,10888.32,10886.806000000002,10885.084800000002,10883.844840000003,10882.587472000007,10881.000757600008,10879.632430080008,10878.30541326401,10876.864013971212,10875.435339264972,10874.077815002383,10872.669211070232,10871.252777507647,10869.863251026729,10868.468914583027,10867.059265573338,10865.661557776672,10864.265225818881,10862.862620789114,10861.46152870552,10860.063716515746,10858.663116030622,10857.262304417012,10855.862943665872,10854.463147213544,10853.062652277813,10851.662807308247,10850.262985294819,10848.862830157836,10847.46279412213,10846.062905793635,10844.662866274761,10843.262827607339,10841.86286490663,10840.462870755709,10839.06284563442,10837.662855596078,10836.262863911617,10834.862855015996,10833.462854222094,10832.062859854621,10830.662857368352,10829.262855600165,10827.862857706625,10826.462857764755,10825.062856506465,10823.662857121515,10822.262857492666,10820.862856997057,10819.462857011735,10818.062857291712,10816.662857140775,10815.26285706405,10813.862857179973,10812.462857170291,10811.062857108267,10809.662857145038,10808.262857160607,10806.862857133641,10805.462857137281,10804.062857150957,10802.662857142059]
[null,"SouthAyrshire",null,51923,52104,52320,52487,52644,52763,52905,53007,53114,53200,53260,53336,53398,53454,53471,53491,53486,53469,53438,53403,53367,53310,53275,53220,53174,53111,53068.299999999974,53012.939999999988,52961.301999999981,52908.471599999975,52858.786279999971,52804.911223999981,52753.71023919998,52701.813099360006,52650.020575887989,52597.65942383041,52546.164933360342,52494.100368165076,52442.167348645511,52390.242876932782,52338.4177866338,52286.41312734189,52234.531088446383,52182.623764603326,52130.708251937729,52078.77627415341,52026.881538430884,51974.960206370059,51923.043858107048,51871.130569166417,51819.219762156223,51767.301229920238,51715.388510488861,51663.474775622992,51611.560117844681,51559.645156330516,51507.731796094347,51455.817156851845,51403.902732761097,51351.988561082748,51300.074404475454,51248.159916551042,51196.245711678261,51144.331459300505,51092.417141709098,51040.502831907899,50988.588590452724,50936.674286056601,50884.759992562103,50832.845715294083,50780.931433919206,50729.017138508061,50677.102857146005,50625.188573200416,50573.274285325402,50521.359998871238,50469.445715281952,50417.531428547809,50365.617142440751,50313.702857265598,50261.788571665733,50209.874285485974,50157.960000011575,50106.045714382548,50054.131428536202,50002.217142807654,49950.302857195187,49898.388571424352,49846.474285691962]
[null,"SouthLanarkshire",null,144148,145182,146174,147135,148038,148879,149821,150627,151450,152199,152891,153635,154308,154992,155578,156193,156806,157369,157930,158472,159020,159496,159988,160471,160901,161318,161801.90000000002,162238.42000000004,162676.78599999996,163128.81880000001,163581.74203999992,164020.55823199986,164470.03476559976,164919.05905647972,165364.67455038358,165810.52348246682,166259.34110310127,166705.74972190324,167152.28394793626,167599.64807152085,168046.86687226861,168493.46290973166,168940.60509466892,169387.71051872824,169834.61762842815,170281.57734115981,170728.66711752804,171175.63280054752,171622.60929709987,172069.63247597206,172516.63954122039,172963.6196033163,173410.62789852859,173857.63306228793,174304.62737524707,174751.62623422756,175198.63065628393,175645.62865155016,176092.62753378775,176539.62891054049,176986.62906631688,177433.6280874128,177880.62857119797,178327.62880935904,178774.62847972091,179221.62846742792,179668.62868358963,180115.62856711471,180562.62851725647,181009.62859544915,181456.62859308033,181903.62854549277,182350.6285734527,182797.62858367711,183244.62856527895,183691.62856697082,184138.6285774092,184585.62857071985,185032.62856867595,185479.62857297389,185926.62857233174,186373.62857005198,186820.62857164675,187267.62857204198,187714.62857104465,188161.62857124826,188608.62857174384,189055.62857136526,189502.6285712925]
[null,"Stirling",null,38951,39285,39648,40021,40407,40756,41075,41373,41690,41978,42246,42533,42820,43087,43338,43602,43862,44096,44328,44567,44801,45016,45246,45483,45728,45961,46198.399999999965,46438.119999999937,46675.895999999892,46912.156799999822,47151.057439999771,47388.931551999762,47626.267721599725,47864.11736127967,48102.245596223685,48339.792570738879,48577.580933999037,48815.491327045485,49053.270538649464,49291.0007856788,49528.859041581396,49766.660227530228,50004.434275267529,50242.24104826781,50480.055803324387,50717.842382461356,50955.642498746049,51193.448535958538,51431.246554992627,51669.043452146638,51906.846543546184,52144.646418814547,52382.445027371403,52620.245572801912,52858.046220476914,53095.845508956816,53333.645561701327,53571.445879706065,53809.245735238423,54047.045601297636,54284.845764845668,54522.645746921888,54760.445674813585,54998.245712055825,55236.045739432157,55473.845701905899,55711.645707401854,55949.445723629848,56187.245714220451,56425.045708708174,56662.845717300195,56900.645715714665,57138.44571208948,57376.245714429941,57614.045715518296,57851.845713555929,58089.645713995094,58327.445714798872,58565.245714224002,58803.045714014734,59040.845714461699,59278.645714343584,59516.445714166737,59754.245714306424,59992.045714345179,60229.845714243653,60467.645714274724,60705.445714313304,60943.245714279707]
[null,"WestDunbartonshire",null,42657,42746,42875,42981,43124,43253,43342,43421,43502,43583,43642,43714,43798,43850,43914,43965,44034,44088,44131,44165,44191,44204,44213,44207,44183,44149,44149.2,44124.560000000005,44102.948000000011,44086.378400000001,44070.968720000026,44048.417776000017,44031.375460800024,44013.685960640025,43994.671822112025,43975.626264569633,43958.069458359714,43939.284283010973,43920.645842035352,43902.341351503943,43883.995407159207,43865.339958241435,43846.959643065609,43828.544303040515,43810.047174296022,43791.569660882371,43773.156228858883,43754.680960857208,43736.214376645883,43717.76739171044,43699.313806623904,43680.847028854245,43662.394182729979,43643.939132106476,43625.47946547444,43607.021749443797,43588.566728898855,43570.108564633236,43551.650966654743,43533.194440286032,43514.737375815443,43496.279766103442,43477.822866328912,43459.365820587445,43440.908529159147,43422.451379950297,43403.994339583027,43385.53713888309,43367.07997573715,43348.622868289181,43330.16572433812,43311.708559040999,43293.251429932745,43274.794291210535,43256.337139993528,43237.879997947282,43219.422859987018,43200.965713867809,43182.508570193648,43164.051429294086,43145.594286128035,43127.137142206615,43108.680000121632,43090.222857419365,43071.765714107198,43053.308571347894,43034.851428720976,43016.394285681577,42997.937142796865]
[null,"WestLothian",null,76630,77369,78216,79101,79924,80734,81477,82206,82931,83605,84262,84925,85560,86191,86770,87361,87918,88466,89014,89494,89987,90451,90912,91400,91872,92340,92816.399999999907,93292.719999999856,93763.175999999745,94237.380799999693,94712.396639999701,95185.410911999643,95658.597609599587,96133.054391679587,96606.632516543497,97080.052983794594,97553.945397883537,98027.76483050501,98501.310151778511,98975.061311255093,99448.841357688187,99922.511129929917,100396.20489765913,100869.95756279293,101343.66206477908,101817.36175668333,102291.08700855682,102764.80518279993,103238.51077025989,103712.22760773927,104185.94510435231,104659.65671970078,105133.37029933871,105607.08655131399,106080.80018112971,106554.51376671751,107028.22869638749,107501.94310182775,107975.65694436082,108449.37139655638,108923.08583346533,109396.79996518488,109870.51423302467,110344.22861830529,110817.94286222442,111291.65711563255,111765.37143790291,112239.08572554309,112712.79998896795,113186.51428507338,113660.22857760801,114133.94285470119,114607.65714046557,115081.37143115012,115555.08571430296,116028.79999859724,116502.5142863323,116976.22857192392,117449.94285653438,117923.6571428749,118397.37142887979,118871.08571412286,119344.79999989015,119818.51428584824,120292.22857141029,120765.94285706629,121239.65714288957,121713.37142858584,122187.08571424626]

{"sheet":"User2","index":39,"n_rows":76,"n_cols":92,"rows_kept":76,"cut":false,"hidden":false,"merged":[[2,3,2,28],[2,1,2,2]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected by SG"]
[null,"2014-Based Low Migration Projection",null,"Year"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AC4+1","v":2042},{"$f":"AD4+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104]
[null,"Scotland",null,2446171,2463569,2479824,2494471,2507880,2520356,2532014,2541998,2551635,2560510,2568937,2577798,2586070,2593954,2600915,2608150,2614808,2620803,2626480,2631352,2636228,2639964,2643767,2647172,2649950,2652448,{"$f":"FORECAST(AD$4,Y5:AC5,Y$4:AC$4)","v":2656005.5000000009},{"$f":"FORECAST(AE$4,Z5:AD5,Z$4:AD$4)","v":2658794.4000000004},2661664.0699999998,2664704.756000001,2667774.9698000001,2670623.5278399996,2673643.0913720001,2676645.1273775999,2679602.9537760792,2682561.2042800635,2685565.7455144101,2688532.0400202153,2691502.3993007415,2694483.7866151445,2697463.5806830633,2700433.7355063856,2703412.4801315092,{"$f":"FORECAST(AU$4,AP5:AT5,AP$4:AT$4)","v":2706390.2296132017},2709365.2981432294,2712341.0435236222,2715318.7875974481,2718294.5964544914,2721270.6580074378,2724247.3585430318,2727223.8389598494,2730199.907356455,2733176.4126911545,2736152.8525658436,2739129.1425563456,2742105.4965466443,2745081.9348169593,2748058.2743051131,2751034.630879927,{"$f":"FORECAST(BK$4,BF5:BJ5,BF$4:BJ$4)","v":2754011.0221426883},2756987.3959147832,2759963.7526218612,2762940.1316733798,2765916.5062663509,2768892.8729255889,2771869.2441802234,2774845.6188441613,2777821.9884545715,2780798.3592226836,2783774.7317860071,2786751.1031745565,2789727.4738940634,2792703.8457556334,2795680.2173187756,2798656.5884797913,{"$f":"FORECAST(CA$4,BV5:BZ5,BV$4:BZ$4)","v":2801632.959935118},2804609.331518556,2807585.7028442323,2810562.0742461979,2813538.4457373573,2816514.8171559288,2819491.1885508168,2822467.5600037761,2825443.9314374002,2828420.3028514367,2831396.674283151,2834373.0457190154,2837349.417141825,2840325.7885694942]
[null,"AberdeenCity",null,106749,107635,108208,108600,108905,109175,109430,109547,109652,109771,109920,110120,110310,110518,110729,110986,111232,111453,111698,111932,112131,112257,112411,112545,112684,112810,{"$f":"FORECAST(AD$4,Y6:AC6,Y$4:AC$4)","v":112955.09999999995},113086.97999999995,113222.73399999997,113358.0971999999,113495.73075999995,113629.44200799995,113765.97302639997,113901.74225711997,114037.45676449596,114172.79464063677,114308.93844034139,114444.47598921868,114580.16636037538,114715.89660111585,114851.68395863523,114987.30576448276,115123.058879402,115258.78057322835,115394.48801487035,115530.18831448845,115665.92257993828,115801.62821508531,115937.34049415667,116073.05698145868,116208.77389147313,116344.48384925537,116480.2000859828,116615.91487590002,116751.62853183172,116887.34233909717,117023.05756407318,117158.77140519035,117294.4855704651,117430.20002513949,117565.91439433605,117701.62847598334,117837.34286385996,117973.05717724684,118108.77141943472,118244.4856916104,118380.2000216757,118515.91428376405,118651.62856332897,118787.34285994543,118923.05714756192,119058.77142364136,119194.48571484463,119330.20000188265,119465.91428492233,119601.6285704592,119737.34285826402,119873.05714269917,120008.7714281379,120144.48571449786,120280.20000019699,120415.9142854586,120551.62857147149,120687.3428572409,120823.05714280132,120958.77142853115,121094.4857143432,121230.19999998776,121365.91428569151]
[null,"Aberdeenshire",null,110296,110941,111896,112857,113737,114507,115333,116078,116787,117464,118080,118700,119272,119796,120243,120703,121085,121458,121832,122145,122431,122635,122842,123039,123238,123439,123639.79999999999,123838.23999999999,124038.89200000005,124239.09360000008,124438.78888000012,124638.61230400018,124838.91780320019,125038.73201056023,125238.65064284822,125438.69329779869,125638.68965985504,125838.58818301692,126038.59616739192,126238.5793704738,126438.5329315734,126638.50058173033,126838.4879153198,127038.45080543158,127238.41967700439,127438.39549658087,127638.36737262906,127838.33533512347,128038.30876385648,128238.28073271294,128438.25109922804,128638.22251594625,128838.19469847856,129038.16565778764,129238.13697565068,129438.10865782422,129638.08006941591,129838.05133440474,130038.02287311642,130237.99432353606,130437.96569219674,130637.93712894182,130837.90859288553,131037.87999561854,131237.85142009187,131437.822862687,131637.79428845405,131837.76570940902,132037.73714403511,132237.70857331791,132437.67999863345,132637.65142805019,132837.62285825337,133037.59428540868,133237.56571387313,133437.53714319511,133637.50857152895,133837.47999975312,134037.45142865524,134237.42285723775,134437.39428563748,134637.36571427301,134837.33714291791,135037.30857141246,135237.27999998466,135437.25142859522,135637.22285715007,135837.19428570609,136037.16571429552]
[null,"Angus",null,53333,53627,53869,54115,54316,54497,54682,54865,55028,55164,55291,55408,55535,55636,55712,55768,55817,55881,55920,55935,55938,55918,55912,55913,55897,55856,55857.5,55837.3,55814.890000000007,55797.662000000011,55784.884600000005,55762.986680000002,55745.955044000009,55729.512095200007,55711.631274160005,55692.999567728009,55676.327533902389,55658.554838697906,55640.639585959128,55623.102128459934,55605.67988300565,55587.836390395561,55570.24358543619,55552.682992918213,55535.026625447237,55517.355921662311,55499.775733935261,55482.138139602517,55464.493703270091,55446.872936859239,55429.252886984483,55411.613411136881,55393.987133605588,55376.36221485585,55358.731557472704,55341.101284219723,55323.475171267979,55305.846015690971,55288.216613341108,55270.58858136092,55252.960344082792,55235.331218538624,55217.702795533987,55200.074411040529,55182.44570335449,55164.817067823671,55147.188621175454,55129.560012205446,55111.931399165143,55094.302861545773,55076.674302013264,55059.045702525793,55041.41714053772,55023.788578275089,55006.159998574454,54988.531425046771,54970.902859915579,54953.274286128151,54935.645712702171,54918.017143274468,54900.388572186013,54882.759999347429,54865.131428504363,54847.502857506108,54829.874285598169,54812.245714123317,54794.617143009564,54776.988571436581,54759.359999916451]
[null,"ArgyllBute",null,41040,41455,41497,41530,41522,41492,41452,41376,41301,41190,41091,40982,40858,40725,40580,40437,40279,40113,39950,39785,39617,39445,39274,39084,38889,38678,38498.300000000047,38297.440000000061,38100.202000000048,37905.14160000009,37712.672280000115,37513.685024000122,37319.316279200139,37124.23503136012,36928.459301488125,36732.310798310558,36537.519658144505,36341.712971152505,36146.052422963548,35950.587555149628,35755.162564693252,35559.45515354909,35363.97248545842,35168.458353379508,34972.892677613476,34777.327274639974,34581.820519229164,34386.263758704707,34190.714112393209,33995.177474603406,33799.638825841364,33604.088036891306,33408.548422633205,33213.00712930283,33017.462649711641,32821.919034921681,32626.377921633888,32430.834302726667,32235.291093290376,32039.748646945576,31844.205918614927,31648.66267809656,31453.120000754134,31257.577221363899,31062.034262447734,30866.491385535337,30670.948612610926,30475.405712907901,30279.862838948495,30084.320006602269,29888.777151862392,29693.234276245581,29497.691429190105,29302.148575607745,29106.605712503195,28911.06285527494,28715.520002175879,28519.977142641961,28324.434284763061,28128.891429037845,27933.348571812676,27737.805713787093,27542.262857210473,27346.720000215457,27151.177142738597,26955.634285636886,26760.091428685992,26564.548571409192,26369.00571423769]
[null,"Clackmannanshire",null,23401,23563,23679,23760,23848,23897,23949,23982,24012,24024,24014,23993,23983,23965,23926,23874,23842,23801,23745,23682,23624,23566,23507,23436,23352,23276,23206.899999999994,23127.51999999999,23051.066000000021,22977.592799999984,22902.021240000002,22825.114591999998,22750.506253600004,22675.180866879993,22599.181494704011,22523.716924723209,22448.503998346569,22372.77737185164,22297.226785376843,22221.8266235427,22146.292996168981,22070.713729258103,21995.249178921193,21919.741430494818,21844.200530674105,21768.692404177535,21693.192065182695,21617.666145751806,21542.150804762961,21466.642677035445,21391.126604970923,21315.609342798765,21240.09777335453,21164.583621468453,21089.067921100504,21013.55412601729,20938.040471202839,20862.525552702369,20787.01126226937,20711.497299365321,20635.982883640216,20560.468465297337,20484.954326623149,20409.440035830921,20333.925676925632,20258.411424794787,20182.897166683571,20107.382846897031,20031.868563793425,19956.35429457025,19880.84000034607,19805.325708957535,19729.81143111494,19654.297144465556,19578.782855058729,19503.268571468594,19427.75428690284,19352.239999375801,19276.725713953667,19201.211429061048,19125.697142823105,19050.182856881031,18974.668571582908,18899.154285783879,18823.639999888052,18748.125714301597,18672.611428631382,18597.097142821964,18521.58285713123]
[null,"DumfriesGalloway",null,69202,69503,69662,69773,69848,69910,69959,69982,69987,69994,69959,69929,69895,69827,69736,69635,69511,69398,69277,69155,69034,68899,68765,68638,68496,68352,68221.099999999977,68082.27999999997,67941.973999999929,67805.339199999871,67668.804359999835,67529.439887999848,67391.912530399743,67254.687320319703,67116.577983055671,66978.522819884412,66841.077503259352,66703.205264968914,66565.274801148218,66427.554498844198,66289.805174363544,66151.924821341934,66014.143757921818,65876.373081537429,65738.552991485223,65600.743133661628,65462.961314650485,65325.156405525748,65187.349876714638,65049.554857104435,64911.756720216305,64773.952613655361,64636.153872571536,64498.355312531872,64360.554094178893,64222.753756671271,64084.954682213545,63947.154362660425,63809.354048138717,63671.554342945223,63533.754400067788,63395.954192003119,63258.154272347398,63120.354340343038,62982.554269663931,62844.754261144728,62706.954307780426,62569.154287756246,62431.354273220582,62293.554290030617,62155.754290950135,62017.954280531732,61880.154285482015,61742.354288550268,61604.554284580285,61466.754284602532,61328.954286921304,61191.154285706521,61053.354285068228,60915.554285999737,60777.754285942065,60639.954285427986,60502.154285723926,60364.354285854264,60226.554285636812,60088.754285661737,59950.954285775078,59813.154285703262,59675.35428567708]
[null,"DundeeCity",null,69635,70049,70303,70457,70607,70740,70866,70928,70948,71019,71062,71160,71256,71359,71452,71590,71738,71880,72005,72114,72212,72305,72405,72486,72559,72620,72710.200000000012,72779.360000000015,72852.28800000003,72927.95040000006,73005.356320000035,73076.701856000058,73152.656924800074,73227.83749184008,73302.223035072078,73376.415845337688,73451.865257294179,73526.298216414565,73600.897070603038,73675.709017585934,73750.522528788671,73825.076021385379,73899.854891393683,73974.596699565576,74049.284149713174,74123.980034178036,74198.729544418631,74273.428856052516,74348.136769089368,74422.85808887842,74497.575658744841,74572.282221880247,74647.000005322363,74721.715730423399,74796.428229950106,74871.141964550305,74945.857943415627,75020.571407826385,75095.285375714608,75170.000104732928,75244.71447304725,75319.428387798311,75394.142867006827,75468.85722135492,75543.571398949105,75618.285675239371,75693.000042117026,75767.714282164903,75842.428553401449,75917.14286512346,75991.857150925003,76066.571418918698,76141.285715416045,76216.000004104251,76290.714283633279,76365.428569780081,76440.142859352447,76514.857142521825,76589.571427644667,76664.285714815836,76739.000000332089,76813.714285209397,76888.428571523546,76963.142857350496,77037.857142724519,77112.571428505806,77187.285714400889,77261.999999974039,77336.714285668189]
[null,"EastAyrshire",null,54748,54873,55035,55226,55381,55500,55633,55725,55803,55858,55889,55918,55943,55969,55957,55948,55965,55937,55893,55834,55791,55719,55659,55584,55521,55449,55382.999999999971,55313.100000000006,55246.079999999987,55176.713999999978,55109.131199999974,55040.367960000003,54972.35476799999,54903.790634400008,54835.684763520025,54767.224805616017,54698.997692332807,54630.626538738288,54562.360308168223,54494.00466840071,54425.71950507263,54357.388269085175,54289.084655172453,54220.761169587699,54152.455099205865,54084.134966255457,54015.823983373528,53947.507710639999,53879.195175694185,53810.879256242159,53742.566150129278,53674.25121894991,53605.937299647601,53537.622683317022,53469.308722757589,53400.994197847409,53332.680038775405,53264.36568630478,53196.051462398435,53127.737111938419,53059.422874994401,52991.10856430378,52922.794290566148,52854.479993450484,52786.165720629389,52717.851424913853,52649.537144157744,52581.222856337467,52512.908572688495,52444.594284407969,52376.280000756815,52307.965714050282,52239.651428696379,52171.337142617413,52103.022857413336,52034.708571270865,51966.394285757095,51898.079999983514,51829.76571433121,51761.45142851572,51693.137142890831,51624.822857135587,51556.508571430488,51488.194285706297,51419.880000012025,51351.565714278986,51283.25142857316,51214.937142857583,51146.622857144714]
[null,"EastDunbartonshire",null,45350,45690,46013,46331,46606,46886,47154,47420,47665,47901,48143,48357,48606,48837,49067,49299,49524,49722,49912,50074,50247,50378,50515,50656,50768,50901,51033.299999999959,51159.139999999985,51284.961999999941,51416.899599999946,51544.098679999908,51671.487143999897,51800.466775199864,51929.261968159874,52056.770682927832,52185.352699062234,52313.878359225724,52442.02026660135,52570.244077149662,52698.737523788237,52826.987195378228,52955.253963276249,53083.611758712243,53211.942444444867,53340.216898514191,53468.546818297298,53596.871631602175,53725.175146203837,53853.486628794257,53981.809761222365,54110.120262136683,54238.432248818164,54366.749161006388,54495.063878001587,54623.376201965497,54751.691403037956,54880.0061833855,55008.319836417766,55136.63407003734,55264.948789825867,55393.262854609173,55521.577035611816,55649.891472188378,55778.205759480916,55906.519949410053,56034.834288301354,56163.148595778737,56291.462845832284,56419.777133482101,56548.091440263379,56676.405713219778,56804.719994509185,56933.034288588795,57061.348573350377,57189.662854449241,57317.977143213531,57446.29142980295,57574.605713568453,57702.919999613863,57831.234286334831,57959.548571322783,58087.862856870401,58216.177143035893,58344.49142864946,58472.80571414539,58601.120000032068,58729.434285776486,58857.748571386997,58986.06285712996]
[null,"EastLothian",null,44749,45301,45829,46329,46834,47325,47806,48261,48709,49162,49604,50050,50445,50858,51235,51613,51979,52320,52643,52959,53284,53577,53850,54122,54389,54642,54916.699999999953,55179.960000000021,55443.017999999982,55707.934399999969,55975.378519999969,56238.197615999961,56503.548432799929,56769.012618240027,57033.912222191982,57298.374603833654,57563.824428130931,57828.708653916023,58093.557788449863,58358.563094083918,58623.638815928774,58888.503520830942,59153.495603034506,59418.496581240499,59683.456651449378,59948.406853932072,60213.402156482567,60478.368583104049,60743.333017869794,61008.307791171421,61273.283501271799,61538.249579273572,61803.222237260488,62068.195293434488,62333.165802636824,62598.136377842689,62863.109006843995,63128.08013067639,63393.051185894117,63658.022856583237,63922.994452527375,64187.965611687163,64452.93711607001,64717.908629189071,64982.879995837691,65247.851392298937,65512.822881313856,65777.794291021186,66042.765700674208,66307.737144747691,66572.708579288505,66837.679994311766,67102.651427567296,67367.622860322997,67632.594285076484,67897.565712589596,68162.537144193193,68427.508571605547,68692.479999262141,68957.451428761531,69222.422857506201,69487.394285400398,69752.365714257292,70017.337143026292,70282.308571374451,70547.279999921622,70812.25142864394,71077.222857145243,71342.194285674545]
[null,"EastRenfrewshire",null,38581,38899,39262,39601,39918,40233,40555,40888,41207,41523,41840,42182,42517,42843,43170,43469,43800,44089,44363,44632,44911,45168,45390,45620,45840,46071,46294.600000000035,46521.179999999993,46746.444000000076,46973.565200000012,47198.450160000008,47424.873528000026,47650.720542400028,47876.769109919958,48102.479168735968,48328.644581628789,48554.487606215,48780.443081581558,49006.371623856947,49232.360235462023,49458.256023341441,49684.219910531363,49910.161592169898,50136.10576058086,50362.039690136968,50587.992550444265,50813.930914110562,51039.873731611995,51265.816679187643,51491.761260878993,51717.701983030653,51943.645813896146,52169.588734244462,52395.531493186834,52621.474021796254,52847.417336277431,53073.359979574569,53299.302813141199,53525.245708101313,53751.188626620336,53977.131385506713,54203.074290191813,54429.017154164263,54654.959999626095,54880.902845622564,55106.845723922073,55332.788570381003,55558.73142576206,55784.674286171852,56010.61714525352,56236.559997834265,56462.50285739993,56688.445714965812,56914.388571245421,57140.331428074394,57366.274286201689,57592.217142791022,57818.159999837691,58044.102857200371,58270.045714387437,58495.988571317866,58721.931428587937,58947.874285751663,59173.817142840009,59399.759999978647,59625.702857167285,59851.645714280778,60077.588571419299,60303.531428575399]
[null,"EdinburghCity",null,231383,233369,235957,238248,240333,242283,244189,245846,247547,249215,250850,252606,254245,255926,257524,259164,260729,262185,263630,264947,266240,267417,268608,269731,270766,271787,272931.20000000042,273975.36000000034,275034.28800000064,276116.25040000072,277197.2963200009,278252.80385600124,279330.56852480164,280404.97577184159,281473.5958590738,282543.27936453978,283618.23818065599,284688.22441150434,285759.00459779566,286831.19724003668,287902.96940934635,288973.6573536417,290045.45981121296,291117.06884453818,292188.34061501594,293259.74537742184,294331.37145577511,295402.74716739543,296474.17093797168,297545.67384148156,298617.13867910416,299688.5587525689,300760.03514914797,301831.49947208655,302902.94549825415,303974.40181757743,305045.86708166357,306117.31966690253,307188.77529920894,308260.23510809196,309331.69223426096,310403.14760194067,311474.60582361976,312546.0632762257,313617.51978651551,314688.97697815089,315760.43450788548,316831.89139561658,317903.348476924,318974.80576850334,320046.26289033913,321117.71994919167,322189.17715228442,323260.63430687157,324332.09141504276,325403.54856487177,326475.00572588807,327546.46285455418,328617.91999530839,329689.37714619702,330760.83428698499,331832.29142593732,332903.74857212929,333975.20571532613,335046.66285633598,336118.11999977008,337189.57714346144,338261.0342855365,339332.49142834987]
[null,"EileanSiar",null,12951,12805,12801,12802,12803,12787,12774,12751,12737,12700,12674,12650,12611,12581,12540,12480,12433,12377,12326,12273,12204,12142,12085,12021,11942,11873,11808.300000000017,11735.440000000031,11664.502000000008,11596.881600000022,11526.814280000021,11455.928623999993,11386.900159200013,11317.358335359982,11247.088404687966,11177.411348870344,11107.883482992271,11037.93424455059,10968.119232297875,10898.462707949831,10828.663743571582,10758.839377639786,10689.11029443756,10619.346709370118,10549.548932705744,10479.785124544578,10410.025127362896,10340.243661991728,10270.470941165142,10200.705523863784,10130.932059517829,10061.15818063484,9991.3891201263177,9921.6178694695991,9851.8450762685097,9782.0741779042582,9712.3032700850163,9642.5312852763454,9572.7598434297252,9502.9887231011526,9433.2171590808721,9363.4456209395721,9293.6743224588281,9223.9028905710147,9154.1313927255978,9084.3599982314336,9014.5885924404138,8944.8171335725347,8875.0457072235586,8805.2742941398465,8735.5028571015282,8665.731423862424,8595.960002317297,8526.1885729019414,8456.4171408865659,8386.6457143968437,8316.8742867644469,8247.1028565701563,8177.3314282683132,8107.5600004582957,8037.7885713796422,7968.0171426237212,7898.245714425575,7828.474285775068,7758.7028570362891,7688.9314285874716,7619.1600000510807,7549.3885713940836,7479.6171428446542]
[null,"Falkirk",null,71072,71800,72371,72882,73411,73897,74363,74816,75222,75622,75994,76389,76776,77118,77475,77808,78139,78423,78700,78945,79181,79380,79568,79743,79887,80024,80202.499999999971,80349.899999999994,80500.069999999978,80658.306000000011,80816.809800000017,80966.624840000004,81123.398971999995,81279.534957600059,81433.649040080025,81587.980101264024,81744.125759371294,81898.707381585031,82053.445918158395,82208.677951035119,82363.802179781516,82518.548861067422,82673.648224501871,82828.707283724623,82983.648313051934,83138.626179184852,83293.682189741608,83448.658485822874,83603.645374571031,83758.660037377325,83913.663723703823,84068.651348086947,84223.657016010693,84378.659878026665,84533.656292722793,84688.655752103456,84843.658482813626,84998.657126640232,85153.656512656744,85308.657377708761,85463.657434700639,85618.65683335677,85773.657157655718,85928.657286909496,86083.657080473262,86238.657082148566,86393.657214229112,86548.65713679904,86703.657110172324,86858.65715897904,87013.657155346882,87168.657126429956,87323.657144876372,87478.657150218613,87633.657138772716,87788.65714032104,87943.657146627345,88098.657142244512,88253.657141208765,88408.657143873541,88563.657143360993,88718.657141991949,88873.657143030083,89028.657143221353,89183.657142604992,89338.65714275706,89493.65714305258,89648.657142807409,89803.65714277458]
[null,"Fife",null,165833,166960,167684,168426,169043,169669,170218,170628,171060,171419,171799,172182,172564,172910,173196,173522,173691,173846,173966,174022,174084,174049,174061,174063,174038,173985,173993.9,173964.52,173936.56600000002,173916.59280000004,173901.07124000005,173872.45459200008,173852.3532536001,173832.03846688016,173809.55407470418,173786.45918872341,173766.13491954681,173743.90319681194,173721.71106074515,173700.07988215744,173678.5029080169,173656.34019214136,{"$f":"FORECAST(AT$4,AO20:AS20,AO$4:AS$4)","v":173634.60719935375},173612.86402464323,173590.98061415504,173569.10276109551,173547.34852409066,173525.49704044548,173503.648775348,173481.83472354774,173460.01561775405,173438.17049736588,173416.3474577663,173394.52335595284,173372.6910619241,173350.86072223075,173329.03583521425,173307.20592296976,{"$f":"FORECAST(BJ$4,BE20:BI20,BE$4:BI$4)","v":173285.37635185552},173263.54871301947,173241.72045852354,173219.89106731702,173198.06282134581,173176.23447039572,173154.40566939273,173132.57704484009,173110.74865558618,173088.92000518963,173067.09138581526,173045.2628701232,173023.43430654946,173001.60569471077,172979.7771424106,172957.94858125533,{"$f":"FORECAST(BZ$4,BU20:BY20,BU$4:BY$4)","v":172936.11999644749},172914.29142417689,172892.46286169096,172870.63428564093,172848.80571204671,172826.9771437993,172805.14857235114,172783.31999894942,172761.49142863392,172739.66285765346,172717.83428547476,172696.00571409793,172674.17714310324,172652.34857140761,172630.51999988843]
[null,"GlasgowCity",null,289399,291115,293640,295643,297492,299245,300507,301471,302326,303177,304086,305057,306011,306948,307891,308997,310050,311067,312070,312996,313976,314809,315633,316359,316964,317503,318269.30000000005,318870.64,319491.76199999999,320146.68960000016,320809.23068000004,321424.29774399998,322075.95925520011,322723.3886521603,323361.95119012822,324000.3250828227,324648.59836863424,325288.70890704833,325929.78074664343,326573.08574023214,327216.11087692471,327857.07748282584,328499.87293528591,329142.43839234603,329784.45729429962,330426.60751961742,331069.18405465386,331711.34944904281,332353.57200411637,332995.92546906369,333638.23485380539,334280.45645163371,334922.77070199372,335565.07040962018,336207.3392960137,336849.62119533424,337491.92103534564,338134.1999633871,338776.48263400001,339418.77245802397,340061.0586944283,340703.34130087763,341345.62863076618,341987.91499453504,342630.19971853413,343272.48539038899,343914.77178705763,344557.05711678741,345199.34269536915,345841.62864564802,346483.91435269907,347126.19991755544,347768.48572327173,348410.77146522247,349053.05712379585,349695.34284346714,350337.6285903668,350979.91428295511,351622.1999917723,352264.48571910372,352906.77143133676,353549.05713853333,354191.34285795654,354833.62857328006,355475.91428453382,356118.19999947038,356760.4857152903,357402.77142836375,358045.05714246491]
[null,"Highland",null,107573,108319,108834,109304,109761,110171,110538,110865,111181,111436,111663,111911,112109,112266,112336,112424,112451,112446,112435,112415,112373,112315,112197,112095,111987,111873,{"$f":"FORECAST(AD$4,Y22:AC22,Y$4:AC$4)","v":111765.19999999998},111657.75999999998,111546.70799999996,111437.18639999998,111328.93511999998,111219.22689599998,111109.51155679996,111000.60787743999,110891.31938755201,110781.76502252161,110672.55137320131,110563.32207686827,110453.91126286844,110344.59606609619,110235.33575335605,110125.99613133931,110016.66403793453,109907.37233493151,109798.05711140623,109688.7307497013,109579.42276612128,109470.1121613619,109360.79261697715,109251.47880795426,109142.16721063174,109032.85137329326,108923.53633929885,108814.22327262576,108704.90881816379,108595.59393712165,108486.28003005715,108376.96589325718,108267.65132619196,108158.33709261593,108049.02293798578,107939.70856058638,107830.39424606314,107721.08002500248,107611.76572430588,107502.4514099056,107393.13714623707,107283.82286587817,107174.5085653706,107065.19428377008,106955.88000429104,106846.56571330933,106737.25142665871,106627.93714431458,106518.62285750578,106409.3085704463,106299.99428598324,106190.68000041594,106081.36571393724,105972.05142850743,105862.73714308091,105753.42285707095,105644.10857133858,105534.79428579687,105425.48000000993,105316.16571423464,105206.85142858981,105097.53714287604,104988.22285712292]
[null,"Inverclyde",null,37586,37651,37650,37625,37597,37578,37510,37429,37378,37291,37211,37114,37006,36915,36836,36728,36605,36474,36332,36204,36061,35904,35748,35589,35421,35232,35077.499999999942,34904.099999999977,34730.729999999981,34560.533999999985,34394.062200000044,34220.252760000061,34050.627108000102,33881.095106400142,33710.620371120167,33539.519115696196,33369.980684596987,33199.507825909648,33029.000346493383,32858.750267051277,32688.596237331454,32518.109136259649,32347.832316070504,32177.564503150003,32007.229857253551,31836.883192033449,31666.607496772602,31496.284188142337,31325.958950321481,31155.650491578097,30985.342679560999,30815.019761978881,30644.707677390135,30474.395929527353,30304.080070125405,30133.764508319786,29963.45215509343,29793.137328350917,29622.822463067947,29452.508586766373,29282.194547779975,29111.879829348298,28941.565677074774,28771.251521986153,28600.937132511404,28430.622800370329,28260.308611502405,28089.994292860792,27919.679978068278,27749.365718143934,27579.051440823067,27408.737133456976,27238.422855854733,27068.108576535189,26897.794284506992,26727.47999736917,26557.165716487623,26386.851428780647,{"$f":"FORECAST(CD$4,BY23:CC23,BY$4:CC$4)","v":26216.5371416774},26046.222857490066,25875.90857199044,25705.59428519971,25535.27999997302,25364.965714556398,25194.6514284765,25024.337142737815,24854.022857262637,24683.708571429481,24513.394285652321]
[null,"Midlothian",null,37766,38557,39099,39680,40230,40756,41267,41781,42298,42795,43300,43797,44284,44781,45266,45746,46219,46650,47091,47519,47930,48321,48716,49103,49479,49856,50244.899999999907,50623.020000000019,51002.966000000015,51385.662800000049,51767.727240000153,52147.344392000115,52529.367093600216,52910.958638880285,53291.881492304266,53673.03259680362,54054.684085211018,54435.797163703362,54817.014688146417,55198.391292809043,55579.698363818577,55960.903924633865,56342.23024588218,56723.530827246839,57104.794216159848,57486.077097736998,57867.380357277114,58248.656496844604,58629.939043146907,59011.230158157647,59392.516072646016,59773.797953229747,60155.085927485721,60536.372300058138,60917.656723907683,61298.94249027106,61680.229040141799,62061.514221030404,62442.79980253533,62824.085821981658,63205.371502936468,63586.657035687356,63967.942875748733,64349.228615817614,64730.514258579584,65111.799985178863,65493.085738746682,65874.371423421544,66255.657132961322,66636.942863879493,67018.228574322304,67399.514280149131,67780.800001391559,68162.085716479807,68543.371426925412,68924.657142314711,69305.942858411581,69687.228571067099,70068.514285237994,70449.80000040459,70831.085714389104,71212.3714282898,71593.657142956625,71974.942857252317,72356.228571337415,72737.51428570284,73118.800000069896,73500.085714266985,73881.371428554412]
[null,"Moray",null,41961,42269,42646,43002,43336,43649,43956,44230,44506,44744,45004,45260,45509,45722,45921,46104,46284,46474,46640,46790,46964,47126,47295,47441,47559,47689,47839,47965.399999999994,48097.319999999949,48235.855999999942,48370.924799999892,48501.991839999915,48638.335071999871,48773.335337599885,48906.799294079887,49041.205014463892,49176.400482931087,49310.415189832915,49444.759331776673,49579.454937845701,49713.904600052803,49848.201303164678,49982.76232101646,50117.24220191082,50251.642747526232,50386.105792842078,50520.59769505146,50655.030453369778,50789.483213272993,50923.953658018901,51058.408537083596,51192.858177973394,51327.321039849077,51461.778977171605,51596.233020340587,51730.690880197304,51865.149634588219,51999.60543818053,52134.062450975238,52268.520310632099,52402.977246091643,52537.434044731111,52671.891500587401,52806.348660600517,52940.805638858379,53075.262838594703,53209.720054473873,53344.177124353126,53478.634266312292,53613.091446718317,53747.548574516171,53882.005702009687,54016.462861837004,54150.920004180924,54285.377138526208,54419.834285271383,54554.291431328864,54688.748570251133,54823.205713394622,54957.662858169409,55092.120000041614,55226.577142240247,55361.034286006936,55495.491428759211,55629.948571186949,55764.405714289867,55898.862857280386,56033.319999927946,56167.777142818144]
[null,"NorthAyrshire",null,63440,63756,63879,63970,64036,64058,64048,64036,63987,63940,63861,63791,63698,63589,63427,63301,63166,63008,62849,62667,62504,62331,62134,61955,61749,61544,61354.900000000023,61156.619999999995,60954.64599999995,60759.006799999974,60562.762439999962,60363.020551999914,60165.486421599868,59968.692821279925,59770.422614223848,59572.374755139055,59375.092812519229,59177.282299661718,58979.327807082445,58781.715436797182,58584.033529603796,58386.184748524276,58188.461950407771,57990.765973996429,57792.991176426644,57595.236431527126,57397.517833783815,57199.769340513216,57002.01616836671,56804.281057983404,56606.540442683501,56408.792049247015,56211.050719294115,56013.310115450469,55815.565394395089,55617.822135102004,55420.080536741007,55222.337276560138,55024.593931019306,54826.851519175456,54629.108728447172,54431.365586196887,54233.622833290196,54035.880081094743,53838.137118245359,53640.394251803111,53442.651458976325,53244.908575306181,53047.165695831238,52849.422863634885,52651.680007265881,52453.937135675224,52256.194285194506,52058.451432750444,51860.708569752052,51662.96571274189,51465.222858830122,51267.480000032578,51069.737141914084,50871.994286138564,50674.25142889464,50476.508571032551,50278.765714296605,50081.022857353033,49883.279999892344,49685.537142788584,49487.794285804965,49290.051428562787,49092.308571379923]
[null,"NorthLanarkshire",null,150364,151155,152050,152898,153653,154388,155052,155637,156253,156764,157221,157709,158127,158527,158838,159159,159445,159666,159887,160055,160204,160297,160375,160393,160372,160344,160383.50000000003,160363.90000000002,160357.27000000002,160361.26600000003,160364.47780000005,160353.87924000007,160356.3084920001,160355.84737360015,160352.65381288016,160350.12939150419,160350.41734916341,160347.82120349881,160345.88718495352,160344.62935524248,160343.1178258525,160341.03731527869,160339.59743630281,160338.00236234645,160336.24454640204,160334.56544368656,160333.00043087782,160331.29276507016,160329.62211665354,160327.98979910396,160326.33523006158,160324.65805807384,160323.01270361725,160321.35841137121,160319.69524987263,160318.03804847514,160316.3852523994,160314.7253535476,160313.06762919706,160311.41192581475,160309.75468132985,160308.09659749613,160306.44009948603,160304.78307034259,160303.12558705744,160301.4684924329,160299.81155259648,160298.15425887649,160296.49709504322,160294.84003192582,160293.18287260475,160291.52568612914,160289.86857853597,160288.21143920443,160286.55427782657,160284.89713991588,160283.24000638162,160281.5828552937,160279.9257119445,160278.26857335656,160276.61142911174,160274.95428427451,160273.29714333484,160271.64000051402,160269.98285667974,160268.32571419564,160266.66857175587,160265.01142845312,160263.35428560598]
[null,"OrkneyIslands",null,10256,10385,10445,10491,10530,10574,10628,10670,10698,10729,10751,10776,10791,10807,10799,10816,10812,10816,10825,10843,10856,10857,10859,10862,10880,10875,10883.699999999999,10890.659999999998,10896.577999999998,10899.832399999998,10907.916919999998,10913.019335999996,10918.418608799997,10924.213499039995,10930.459318831996,10935.689224745594,10941.574143740478,10947.406997707581,10953.119183486227,10958.76102438351,10964.616706519151,10970.32735683737,10976.047726174518,10981.801424829289,10987.564393912846,10993.282354488427,10999.032650160623,11004.780943202546,11010.520541217034,11016.259441593045,11022.007805712028,11027.748919225047,11033.490495151938,11039.234256230364,11044.977879196847,11050.719516295734,11056.462786675871,11062.205939644124,11067.94855790055,11073.691270169364,11079.434397828711,11085.177156292999,11090.919946334923,11096.662864603024,11102.405748257863,11108.148545414002,11113.891426230048,11119.634298348337,11125.377140209497,11131.11999274323,11136.862863180397,11142.605714630981,11148.348568483345,11154.091429380123,11159.834287256635,11165.577141456781,11171.319999969039,11177.062857823599,11182.805714057042,11188.548571102907,11194.291428895951,11200.034285709646,11205.77714270113,11211.52000006181,11217.262857211183,11223.005714210733,11228.748571432568,11234.491428607025,11240.234285698209]
[null,"PerthKinross",null,67101,67618,68111,68589,69014,69454,69855,70264,70632,70979,71280,71594,71894,72142,72362,72576,72757,72931,73108,73249,73395,73527,73671,73822,73945,74056,74203.799999999988,74329.440000000002,74453.351999999984,74584.561599999957,74717.433279999968,74842.433823999949,74972.464819199929,75102.878463359899,75231.45397708792,75359.878682790266,75489.985615928192,75618.944855539332,75747.827645900863,75877.162208561844,76006.482526198815,76135.443922494916,76264.668136001914,76393.905696072266,76523.034273313126,76652.176491157967,76781.395086199249,76910.55334519298,77039.709811725421,77168.892180775612,77298.06921443867,77427.230055284803,77556.404768352542,77685.579542444437,77814.748235434672,77943.918621936522,78073.092424806295,78202.263036314806,78331.433725321083,78460.605827007967,78589.777440274658,78718.948337233916,78848.119968268031,78977.291558457073,79106.462823515816,79235.634221861546,79364.805769218219,79493.977147855563,79623.148541531438,79752.320009404124,79881.491442193685,80010.662844290404,80139.834285114601,80269.005721122638,80398.177140332496,80527.348568543734,80656.52000299815,80785.691428578779,80914.862855588523,81044.03428637248,81173.205714890733,81302.377142159385,81431.54857145698,81560.72000035079,81689.891428402916,81819.062857016863,81948.234285875631,82077.405714271677,82206.577142777911]
[null,"Renfrewshire",null,84025,84938,85514,86007,86466,86920,87382,87772,88140,88449,88754,89071,89373,89667,89933,90193,90455,90726,90925,91081,91275,91433,91620,91755,91865,91965,92120.299999999959,92228.239999999962,92347.241999999969,92473.473599999968,92600.017879999941,92715.255503999972,92840.887863199954,92964.097458559932,93085.381771247921,93206.999016518326,93330.918602630642,93452.545853477292,93574.71862685206,93697.378938595415,93819.88016812742,93941.915302770067,94064.457909922698,94186.874668348319,94309.172157943132,94431.523044985253,94553.967536529119,94676.299352500617,94798.660776128498,94921.050636783155,95043.424796343897,95165.780360830686,95288.160995580023,95410.534562018409,95532.901485223207,95655.272713683138,95777.647582071513,95900.016865109559,96022.387852530344,96144.760365535767,96267.131748035317,96389.502432362642,96511.874361718073,96634.245877597132,96756.617048391432,96878.988507404923,97001.360096522229,97123.731408151594,97246.102820385364,97368.474309591489,97490.845726881991,97613.217120954359,97735.588576823618,97857.960008199181,97980.331422637246,98102.702854725911,98225.074290675111,98347.445712881105,98469.817141044186,98592.188572883431,98714.560000447207,98836.931427450181,98959.302857503557,99081.674286111374,99204.045713932835,99326.417142778781,99448.788571681303,99571.159999908443,99693.531428485323]
[null,"ScottishBorders",null,53787,54306,54538,54734,54940,55131,55363,55535,55686,55824,55921,56010,56087,56144,56181,56205,56252,56271,56284,56256,56238,56187,56168,56141,56096,56058,56031,55991.7,55954.459999999992,55921.418000000005,55886.404399999999,55849.154520000011,55814.683416,55779.67907280002,55743.708230240023,55708.265591792035,55673.272253513627,55637.650971074923,55602.167569831159,55566.904140829894,55531.503829726309,55496.014649649282,55460.667317335479,55425.284502622831,55389.852151391271,55354.454439036082,55319.073935855806,55283.661421284443,55248.257976574416,55212.865574612792,55177.464563034315,55142.060316577961,55106.663283530856,55071.263949629487,55035.86217863606,55000.462517558233,54965.063438306257,54929.662736776037,54894.262614370207,54858.863024335194,54823.46292315454,54788.062724565156,54752.662889949002,54717.26291069109,54681.862816390872,54646.462844729729,54611.062887296473,54575.662848431515,54540.262845423873,54504.86286698484,54469.462859364576,54434.06285030712,54398.66285940996,54363.262859686409,54327.86285478514,54292.462856776765,54257.062858687423,54221.662856562732,54186.262856596164,54150.862857704051,54115.462857194419,54080.062856795557,54044.662857289761,54009.262857259586,53973.862857010594,53938.462857138904,53903.062857221128,53867.66285710661,53832.262857118723]
[null,"ShetlandIslands",null,10283,10341,10390,10431,10479,10510,10544,10575,10593,10614,10639,10661,10677,10694,10704,10711,10709,10709,10716,10712,10711,10694,10678,10667,10648,10635,10619.999999999996,10605.199999999997,10589.559999999994,10575.547999999999,10560.258399999992,10545.372719999992,10530.500975999992,10515.760020799986,10500.688008639987,10485.889980511984,10471.008807289585,10456.113245335659,10441.20018683172,10426.354332083934,10411.449335216392,10396.561824132026,10381.679676513169,10366.799012378749,10351.904746630775,10337.023322296867,10322.138136324502,10307.251347691043,10292.36473115988,10277.480855156333,10262.594176692019,10247.708325864856,10232.822907876758,10217.937346592647,10203.051236653737,10188.165740931378,10173.280059256878,10158.39426739197,10143.508529425861,10128.622900333419,10113.73713615982,10098.851414537789,10083.965719877451,10069.080008599129,10054.194275976231,10039.308573138336,10024.422860415751,10009.537141286117,9994.651426827164,9979.7657164836128,9964.8799995607878,9949.9942849609542,9935.1085718487157,9920.2228574923829,9905.3371423609315,9890.4514286842677,9875.5657144571051,9860.6799998912793,9845.794285645381,9830.9085715405672,9816.0228571139814,9801.1371428185703,9786.2514285989091,9771.365714299005,9756.4799999747484,9741.5942857216323,9726.7085714371606,9711.8228571360305,9696.9371428546547]
[null,"SouthAyrshire",null,51923,52104,52288,52422,52532,52604,52704,52757,52815,52849,52859,52884,52891,52886,52842,52809,52745,52671,52578,52485,52393,52264,52157,52037,51912,51776,51662.899999999994,51534.219999999972,51408.025999999983,51283.710799999972,51161.135639999935,51033.787111999933,50909.849069599906,50785.418459679902,50660.418840943865,50535.181149315031,50410.938280099974,50285.943493118364,50161.050896441302,50036.314468423196,49911.599433846888,49786.677299225528,49661.921963097004,49537.144301440858,49412.326151792309,49287.509961312346,49162.736789234244,49037.926427019149,48913.121192739374,48788.326068699767,48663.529073284939,48538.723173130071,48413.925598804897,48289.126796300203,48164.325536260207,48039.525000292284,47914.726298491441,47789.925727039401,47665.125458789582,47540.325775716337,47415.525865409698,47290.725579843362,47165.925715028076,47041.125773938606,46916.325695806125,46791.525682471605,46666.725745227915,46541.925713174278,46417.125700491626,46292.325719456392,46167.525720934325,46042.725707165373,45917.925714771845,45793.125717444753,45668.325712898804,45543.52571290551,45418.725715919427,45293.925714114826,45169.125713564921,45044.325714643172,44919.525714565825,44794.725713907945,44669.925714335463,44545.125714445254,44420.325714191655,44295.525714225892,44170.725714368862,44045.925714267651,43921.125714246475]
[null,"SouthLanarkshire",null,144148,145182,146089,146952,147743,148478,149300,149978,150657,151254,151781,152363,152871,153379,153786,154209,154616,154976,155323,155645,155975,156228,156478,156712,156895,157059,157298.09999999992,157484.57999999996,157674.21399999992,157877.38119999992,158082.51795999988,158271.84976799987,158472.96163439981,158673.37406351982,158870.34574561578,159067.36379433254,159267.70265033792,159465.39110644785,159663.25276922423,159861.96362099133,160060.55971992796,160258.45996950293,160456.95884026299,160655.41153115866,160853.65921856969,161051.95502356623,161250.3960625421,161448.70151630964,161647.01971471161,161845.38655264798,162043.73778705543,162242.05887226289,162440.4107238726,162638.75903149118,162837.09596181707,163035.4374279253,163233.78510825461,163432.12580023159,163630.46747111942,163828.81177114288,164027.15483052473,164225.49662089007,164423.83999899842,164622.18311018668,164820.52562031697,165018.8684568477,165217.21154941811,165415.55428140375,165613.89708509523,165812.24002485015,166010.58288102763,166208.92568635862,166407.26857349966,166605.61144166143,166803.95427930789,167002.29713793006,167200.64000643685,167398.98285641009,167597.32571133715,167795.66857304593,167994.01142957166,168192.35428423196,168390.69714308286,168589.04000065714,168787.38285673794,168985.72571408364,169184.0685717662,169382.41142850349,169580.75428556596]
[null,"Stirling",null,38951,39285,39583,39895,40214,40490,40738,40954,41189,41384,41559,41747,41942,42114,42270,42425,42585,42722,42853,42985,43112,43216,43334,43460,43587,43705,43829.699999999983,43954.06,44076.398000000016,44198.788400000019,44323.071720000007,44445.845176000032,44568.705880800029,44692.063596640044,44815.350320912024,44938.240025609644,45061.471241791762,45184.678358436649,45307.76584201993,45430.881970266841,45554.081034487754,45677.20264856724,45800.33110257439,45923.487879406021,46046.635492969945,46169.765875942016,46292.913853435428,46416.059890342993,46539.199313121091,46662.341381573264,46785.4870041674,46908.628626336285,47031.770792018098,47154.914484210341,47278.057455598551,47401.199700687022,47524.342855454655,47647.48586059871,47770.628517099685,47893.771362761909,48016.914355058834,48140.057140606223,48263.199966617307,48386.34287149267,48509.485728013387,48632.628555396339,48755.771429718065,48878.914293279086,49002.057139163138,49125.199997168675,49248.342860842007,49371.485713875445,49494.628569727152,49617.771429505723,49740.914286291605,49864.057142007223,49987.200000129815,50110.342857524374,50233.485714054405,50356.628571314301,50479.77142876765,50602.914285677805,50726.05714277373,50849.200000058219,50972.342857166514,51095.485714242212,51218.628571440204,51341.771428591252,51464.914285701612]
[null,"WestDunbartonshire",null,42657,42746,42854,42934,43047,43139,43197,43251,43307,43363,43396,43434,43485,43502,43530,43545,43570,43584,43580,43571,43552,43510,43469,43409,43340,43246,43197.700000000041,43120.660000000062,43046.97800000009,42976.852400000091,42910.932920000138,42835.422136000154,42766.212848800176,42696.391491040209,42625.469792432239,42553.898767625855,42484.342069244769,42413.392709071079,42342.561379745108,42272.03607844509,42201.594380468014,42130.729720940959,42060.174961072858,41989.595545679826,41918.935991843638,41848.270834248106,41777.694387972617,41707.048586873716,41636.408412878634,41565.788421172037,41495.166888255189,41424.526789889467,41353.902284236246,41283.276392716129,41212.645556974574,41142.015664493956,{"$f":"FORECAST(BH$4,BC36:BG36,BC$4:BG$4)","v":41071.389644246257},41000.760106072819,40930.130927096267,40859.50293432342,40788.87460199924,40718.245465874585,40647.617125425226,40576.988689406484,40506.359973483428,40435.731361187878,40365.10291468096,40294.474287924677,40223.845686806861,40153.217150831828,40082.58858571056,40011.959986680886,{"$f":"FORECAST(BX$4,BS36:BW36,BS$4:BW$4)","v":39941.331428515812},39870.702863489307,39800.07428348175,39729.445711280889,39658.817145939509,39588.188571333128,39517.559998548502,39446.931429172488,39376.302857772564,39305.674285004876,39235.045714336564,39164.417143189552,39093.788571274665,39023.159999872296,38952.531428737449,38881.902857127483,38811.274285641877]
[null,"WestLothian",null,76630,77369,78148,78957,79697,80413,81065,81700,82323,82891,83443,83994,84501,85006,85451,85906,86322,86727,87124,87445,87780,88086,88382,88693,88985,89268,89572.900000000081,89867.220000000088,90158.126000000164,90453.890800000285,90751.129640000348,91043.592312000517,91338.516229600587,91634.195587680617,91928.663763344695,92222.920963236014,92518.219222037005,92812.942561308271,93107.503241305647,93402.360116444528,93697.237918572035,{"$f":"FORECAST(AS$4,AN37:AR37,AN$4:AR$4)","v":93991.889096395462},94286.674911037437,94581.494752575411,94876.243238423078,95170.992872165283,95465.791737796913,95760.559034332342,96055.319445924892,96350.096838879748,96644.872678286862,96939.63785270229,97234.410430755815,97529.18434435525,97823.954258021957,98118.724808161322,98413.497660254594,98708.268777150894,99003.039649935963,99297.811456550262,99592.583056348376,99887.354161524097,100182.12567284948,100476.89722468192,100771.66856022016,101066.43995639519,101361.21145826799,101655.98286524805,101950.75426671677,102245.52571792348,102540.29715236195,102835.06856436265,103129.83999848494,103424.61143296253,103719.38285607938,104014.1542836607,104308.9257159672,104603.69714312977,104898.46857042657,105193.24000030186,105488.0114290198,105782.78285675211,106077.55428567732,106372.32571452094,106667.09714278311,106961.86857133935,107256.64000009862,107551.41142858221,107846.18285709625]
[]
[]
[]
[]
[]
[null,2011]
[null,{"$f":"D44+(D44-E44)","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]

{"sheet":"User3","index":40,"n_rows":37,"n_cols":92,"rows_kept":37,"cut":false,"hidden":false,"merged":[[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[36,1,36,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[2,3,2,28],[2,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected by SG"]
[null,"2014-Based High Migration Projection",null,"Year"]
[null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AC4+1","v":2042},{"$f":"AD4+1","v":2043},2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104]
[null,"Scotland",null,2446171,2463569,2486374,2507932,2528548,2548526,2567958,2585970,2603859,2621186,2638267,2655964,2673268,2690362,2706694,2723465,2739860,2755743,2771482,2786600,2801924,2816284,2830942,2845432,2859515,2873540,{"$f":"FORECAST(AD$4,Y5:AC5,Y$4:AC$4)","v":2888068.1000000015},{"$f":"FORECAST(AE$4,Z5:AD5,Z$4:AD$4)","v":2902207.4800000042},2916383.7340000048,2930664.3472000062,2944942.0307600088,2959114.5570080131,2973374.1650264151,2987625.0883571394,3001850.1226445176,3016079.2072946616,3030330.2055235654,3044561.6177488081,3058795.1908124574,3073035.0328418091,3087273.2417592146,3101506.9040064625,3115744.9844723716,{"$f":"FORECAST(AU$4,AP5:AT5,AP$4:AT$4)","v":3129982.5083238073},3144218.5423838794,3158455.0978591479,3172692.5910941996,3186929.0856603794,3201165.7260793224,3215402.715173021,3229639.5540570728,3243876.2010443173,3258113.0740265101,3272349.9086057507,3286586.6626318023,3300823.4574863613,3315060.2912057601,3329297.0737629719,3343533.8664050475,{"$f":"FORECAST(BK$4,BF5:BJ5,BF$4:BJ$4)","v":3357770.6774453185},3372007.4777962528,3386244.2703820653,3400481.0745471492,3414717.8760814555,3428954.673457399,3443191.4735593721,3457428.2751849517,3471665.0741921179,3485901.8738797233,3500138.6744979322,3514375.4744343869,3528612.2740792297,3542849.0743153431,3557085.874377083,3571322.6742325686,{"$f":"FORECAST(CA$4,BV5:BZ5,BV$4:BZ$4)","v":3585559.4742559902},3599796.2743332647,3614033.0742772743,3628269.874265559,3642506.6742991097,3656743.4742918015,3670980.2742750756,3685217.0742883198,3699453.8742904216,3713690.6742826886,3727927.4742847979,3742164.274288401,3756401.0742852874,3770637.8742849529]
[null,"AberdeenCity",null,106749,107635,108881,109967,110964,111944,112899,113733,114562,115410,116263,117177,118086,119017,119952,120930,121892,122846,123829,124800,125741,126618,127547,128448,129376,130286,{"$f":"FORECAST(AD$4,Y6:AC6,Y$4:AC$4)","v":131204.5},132118.19999999995,133037.20999999996,133950.76799999992,134868.00939999986,135783.6135199999,136700.04811599967,137615.48633279954,138532.02768823947,139447.8098281913,140363.9087536328,141279.8695749701,142196.01470048679,143111.9362404861,144028.01545098657,144944.03296217951,145860.07204329735,146776.07770168153,147692.1287341367,148608.14677019697,149524.17693436076,150440.20409192727,151356.23714067531,152272.26097470173,153188.29176696949,154104.32014612458,155020.34884448629,155936.37654830492,156852.40612353431,157768.43422047701,158684.46280491143,159600.49138624966,160516.52012387547,161432.54848174611,162348.57715590252,163264.60572978086,164180.63429123769,165096.66283133626,166012.69144835533,166928.71999726072,167844.7485672175,168760.77714244672,169676.80571964826,170592.83428131719,171508.86285774107,172424.89142964943,173340.91999991005,174256.94857030991,175172.97714383202,176089.00571414107,177005.03428544034,177921.06285719434,178837.09142879676,179753.11999977566,180669.14857145725,181585.17714291741,182501.20571426023,183417.23428566195,184333.26285718731,185249.29142855806,186165.31999997934,187081.34857142973,187997.37714286149]
[null,"Aberdeenshire",null,110296,110941,112100,113290,114437,115475,116613,117680,118727,119770,120768,121795,122795,123762,124669,125592,126462,127339,128227,129064,129893,130644,131403,132166,132935,133723,134481.19999999995,135255.65999999992,136029.82799999998,136801.6324,137570.03191999998,138344.76133599994,139115.90470879991,139887.01637903997,140658.86157283187,141431.28948794538,142202.3706473005,142974.25005495572,143746.15055630496,144517.84602405457,145289.44924847898,146061.33925765567,146833.05015756213,147604.75477964594,148376.51341955923,149148.28453182569,149919.99457235099,150691.7450667161,151463.49699209933,152235.2352205012,153006.97241582838,153778.72260572133,154550.46361069498,155322.20435569249,156093.9484812622,156865.69245809154,157637.43367488473,158409.17698535882,159180.92032694444,159952.66285089799,160724.40549053717,161496.14871477778,162267.89146043244,163039.63420797465,163811.37715013861,164583.12004849198,165354.86282350332,166126.60570810619,166898.34858973115,167670.09142563399,168441.83427524683,169213.57715074881,169985.32000113372,170757.06285287486,171528.80571523821,172300.54857368115,173072.29142672638,173844.03428552835,174615.77714384859,175387.51999972505,176159.26285666483,176931.00571472081,177702.74857145781,178474.49142834777,179246.23428579466,180017.97714296333,180789.71999990335,181561.46285714558,182333.20571434218]
[null,"Angus",null,53333,53627,53944,54273,54560,54831,55111,55396,55672,55910,56153,56399,56652,56885,57098,57299,57486,57699,57891,58063,58230,58372,58539,58712,58874,59020,59192.70000000007,59352.160000000091,59509.878000000084,59670.922400000098,59834.838920000184,59993.011936000199,60154.161688800203,60315.759663040284,60476.438110032352,60636.625895705947,60798.050760908867,60958.800536762457,61119.443312786228,61280.327237208432,61441.288119139092,61601.982418432948,61762.83089577395,61923.703500828124,62084.515025438741,62245.316460420901,62406.1753242712,62566.998786322714,62727.817080402805,62888.650466120278,63049.48455376667,63210.306283813261,63371.136174588639,63531.967113557679,63692.794393078308,63853.621856271231,64014.451973283489,64175.280204186798,64336.108236514556,64496.937143103278,64657.765933740418,64818.594156114792,64979.422815056518,65140.251507934532,65301.079994483443,65461.908523457649,65622.737173643138,65783.565722724015,65944.394267070165,66105.22285960766,66266.051439018629,66426.87999270315,66587.708569796698,66748.53714720381,66909.365713457111,67070.194283449207,67231.022858867713,67391.851428871159,67552.679998993408,67713.508571676037,67874.337143345329,68035.165713878814,68195.994285663066,68356.822857373976,68517.651428501529,68678.4799998948,68839.308571523579,69000.137142863998,69160.965714232181]
[null,"ArgyllBute",null,41040,41455,41584,41706,41805,41878,41944,41979,42019,42027,42045,42056,42057,42058,42044,42040,42023,41999,41983,41965,41951,41926,41900,41875,41849,41803,41781.499999999993,41748.999999999993,41715.65,41683.42,41655.010999999999,41621.348800000007,41590.103540000011,41559.157432000015,41527.778375600014,41495.682844480034,41464.717075784029,41433.213598787224,41401.625175457797,41370.170720228649,41338.847038298845,41307.279835652625,41275.833574656586,41244.409043005369,41212.946996941784,41181.462035102631,41150.02964342737,41118.569797518401,41087.10474985261,41055.649625039776,41024.198256078016,40992.735530230035,40961.279083238369,40929.823820476289,40898.366028422497,40866.907694169589,40835.451813226326,40803.994488007374,40772.536904820212,40741.079949719162,40709.62305079645,40678.16562236951,40646.708527552706,40615.25148648621,40583.79429247191,40552.337100175646,40520.880021970639,40489.422866489003,40457.965700369983,40426.508570928287,40395.051437958115,40363.594280467471,40332.137140906096,40300.680003309404,40269.222857026951,40237.765712227483,40206.308572679744,40174.851428969545,40143.394284934548,40111.937142934825,40080.480000450072,40049.022856845535,40017.565714207158,39986.108571611199,39954.651428542711,39923.194285616613,39891.737142927959,39860.280000015235,39828.822857100735]
[null,"Clackmannanshire",null,23401,23563,23706,23818,23937,24022,24112,24191,24263,24319,24361,24386,24427,24460,24478,24485,24509,24526,24526,24521,24528,24531,24537,24531,24508,24497,24491.7,24475.56,24462.497999999996,24453.218399999991,24440.965719999986,24427.645375999982,24416.769040799983,24405.11002463998,24392.617683311983,24380.852141529576,24369.27750532766,24357.152992905325,24345.225797106817,24333.480347725897,24321.559168170592,24309.606366399195,24297.776969877017,24285.898239120012,24273.980293606939,24262.104444512806,24250.233106690335,24238.334154467255,24226.447440812834,24214.569089327902,24202.680734288031,24190.791962134081,24178.909348848672,24167.023721745663,24155.136335087715,24143.251308784114,24131.366239181782,24119.479801040987,24107.594099973467,24095.708763422128,24083.822873500809,24071.937024729599,24060.051478804773,24048.165753777183,24036.279954651123,24024.394284497161,24012.508597906406,24000.622844604306,23988.737134560091,23976.851439221347,23964.965713988477,23953.079994090484,23941.19428881316,23929.308573147297,23917.42285465512,23905.537143055939,23893.651429884263,23881.765713526405,23869.879999650006,23857.994286292414,23846.108571353412,23834.22285685259,23822.337143041703,23810.451428641096,23798.56571415194,23786.680000023822,23774.794285778047,23762.908571383941,23751.022857129301]
[null,"DumfriesGalloway",null,69202,69503,69780,70001,70201,70386,70568,70727,70873,71032,71148,71277,71406,71505,71586,71654,71709,71779,71845,71911,71987,72060,72138,72217,72284,72360,72435.599999999991,72508.37999999999,72581.303999999989,72656.753199999992,72730.170559999984,72803.695847999988,72877.910198400001,72952.013274719997,73025.586552576016,73099.620110300835,73173.622660432695,73247.460087179803,73321.339456874761,73395.329509115749,73469.215043002347,73543.10960744365,73617.043128719844,73690.963581636664,73764.861043211466,73838.782273186182,73912.700900632568,73986.610456089824,74060.523732849571,74134.441749847902,74208.354358183351,74282.267702178535,74356.183135083207,74430.097562667899,74504.011022354127,74577.925712742697,74651.84019952509,74725.75421016218,74799.668483138274,74873.582951280783,74947.497139576604,75021.41138310307,75095.325734148209,75169.240018402037,75243.154263946388,75317.068573046825,75390.982867434999,75464.897137761232,75538.811424780404,75612.725719308684,75686.639999427163,75760.554283402016,75834.468572714395,75908.382857914927,75982.29714170337,76056.211428751965,76130.125714804017,76204.039999682631,76277.954285562228,76351.868571695348,76425.782857092723,76499.697142744437,76573.611428651697,76647.525714317686,76721.43999994146,76795.354285730806,76869.268571455978,76943.182857126056,77017.097142853774]
[null,"DundeeCity",null,69635,70049,70558,70984,71419,71847,72280,72649,72975,73367,73733,74156,74581,75019,75443,75909,76393,76876,77335,77781,78229,78676,79137,79583,80029,80477,80928.599999999977,81374.080000000075,81822.86400000006,82271.751200000057,82719.988959999988,83167.591568000149,83616.499574400135,84064.672515520127,84512.80673721619,84961.126821613056,85409.552744362503,85857.69987242762,86306.011954516405,86754.334671651712,87202.607685983647,87650.864790528314,88099.181465322035,88547.460855746758,88995.737738105003,89444.027357975603,89892.318863838795,90340.597645976348,90788.884904186358,91237.172688065562,91685.457302166731,92133.741856470355,92582.029125063564,93030.31445823831,93478.599694973673,93926.885703597101,94375.171646917704,94823.457012478262,95271.742821368156,95720.028644367936,96168.314282543375,96616.59995247738,97064.885744999046,97513.171435762662,97961.457125603571,98409.742859098944,98858.028581742547,99306.31427848828,99754.599998616264,100202.88571833447,100651.17142785958,101099.45714063232,101547.74285884562,101996.02857168461,102444.31428477727,102892.60000022629,103340.88571476913,103789.17142817716,104237.45714281988,104685.74285736482,105134.02857136982,105582.31428561697,106030.60000009858,106478.88571429683,106927.17142852722,107375.4571428803,107823.74285717052,108272.0285714129,108720.31428572023]
[null,"EastAyrshire",null,54748,54873,55080,55322,55541,55719,55917,56089,56253,56398,56520,56644,56771,56902,57000,57101,57229,57319,57396,57455,57539,57591,57660,57723,57786,57850,57915.200000000012,57978.06,58042.248000000007,58106.468400000012,58170.390720000025,58234.110376000011,58298.328540800023,58362.250124640006,58426.160013312008,58490.151455529587,58554.174191527665,58618.090654865315,58682.073859574783,58746.060102520278,58810.025141412072,58873.986194207144,58937.969898672178,59001.938490241795,59065.906425221619,59129.879689047084,59193.853194346768,59257.821876552203,59321.79399760568,59385.766236236639,59449.737168049091,59513.708186684802,59577.680230238271,59641.651488476899,59705.622731938027,59769.594289948422,59833.565797925374,59897.537088759098,59961.508559375099,60025.480029694663,60089.451425423176,60153.422839014835,60217.394298421234,60281.365716609536,60345.33713588104,60409.308572623122,60473.280003912892,60537.251425588634,60601.222856720065,60665.194287338221,60729.165713907802,60793.137142015359,60857.108572126381,60921.080000068527,60985.051428194987,61049.022857250864,61112.994285893117,61176.965714121499,61240.937142847019,61304.908571513923,61368.8799999693,61432.851428532391,61496.822857180043,61560.794285713899,61624.76571426513,61688.737142864091,61752.708571435651,61816.6799999902,61880.651428570753]
[null,"EastDunbartonshire",null,45350,45690,46045,46404,46729,47066,47397,47725,48040,48360,48689,48997,49342,49678,50024,50378,50735,51069,51400,51715,52037,52323,52621,52927,53207,53511,53806.40000000014,54100.920000000042,54394.636000000173,54693.548800000106,54987.301040000166,55282.890432000044,55578.841025600093,55874.768964480027,56169.664146783995,56465.674545587157,56761.28522739769,57056.784977380536,57352.331504250295,57648.081624297658,57943.589706064668,58239.186289153527,58534.813067837502,58830.420775929932,59125.98879216786,59421.609523925465,59717.210347965127,60012.803494040389,60308.40268441115,60604.009494882426,60899.604792552884,61195.204629775602,61490.806333016139,61786.406316558598,62082.004868501797,62377.605939685251,62673.205964098917,62968.805549959769,63264.405596480588,63560.005903614918,63855.605658840155,64151.205657540122,64446.805756543181,64742.40573681891,65038.005671904772,65333.605727951857,65629.20572700724,65924.805703663616,66220.405710106832,66516.005723761627,66811.605710913893,67107.205711464048,67402.805716904346,67698.405715019326,67994.00571216445,68289.6057151102,68585.205714898184,68880.805713642971,69176.405714161228,69472.005714753293,69767.605714077945,70063.205714147654,70358.805714434478,70654.405714297201,70950.005714175408,71245.605714329868,71541.20571430854,71836.805714243208,72132.405714278459]
[null,"EastLothian",null,44749,45301,45892,46469,47057,47642,48223,48784,49347,49921,50493,51081,51629,52210,52757,53313,53866,54396,54924,55451,55990,56507,57006,57523,58023,58524,59031.900000000023,59537.419999999925,60039.185999999987,60544.838800000027,61050.158039999893,61553.88103199983,62058.26500559994,62563.425848479732,63067.698063983698,63572.073057346861,64076.813734205323,64581.378541746526,65085.784166179015,65590.392819329398,66094.971450543031,66599.467055478133,67104.008100203355,67608.581349605811,68113.108268095879,68617.643623555196,69122.197670601658,69626.740226836177,70131.276374829002,70635.823077807669,71140.367478545639,71644.907705781865,72149.450791242532,72653.99512388173,73158.53705690545,73663.079603717197,74167.623074765899,74672.165844167233,75176.70837821695,75681.251456476515,76185.794374159654,76690.337088886299,77194.879973995616,77699.422901537037,78203.965705998125,78708.508551813546,79213.051441803225,79717.594290797133,80222.137132687378,80726.680002328358,81231.222861460061,81735.765711068641,82240.308570462861,82744.851430888753,83249.394285078743,83753.937141909148,84258.480000770767,84763.022857313044,85267.565713754273,85772.108571591671,86276.651428772253,86781.194285524893,87285.737142823753,87790.28000011493,88294.822857094929,88799.365714236745,89303.908571467502,89808.451428570319,90312.994285681983]
[null,"EastRenfrewshire",null,38581,38899,39297,39680,40045,40425,40812,41217,41616,42023,42434,42885,43334,43781,44234,44673,45157,45601,46039,46471,46925,47362,47763,48175,48581,49001,49405.20000000007,49818.160000000033,50229.228000000003,50641.002399999998,51050.127919999999,51462.55313600006,51873.120148800081,52284.00683104014,52694.862414432224,53106.210895225871,53516.868020324735,53927.923604135052,54338.926098656375,54749.910229762201,55160.804793842137,55571.844601142686,55982.798072268022,56393.760254715453,56804.73158884584,57215.718635236844,57626.675105871516,58037.650465706014,58448.624391777208,58859.595268387115,59270.563539057621,59681.538254875923,60092.50880164688,60503.479593017371,60914.451264951844,61325.423327688943,61736.394031115458,62147.365661766613,62558.337246806594,62969.308595801936,63380.279898211011,63791.251487208181,64202.222868645098,64613.194259859505,65024.165711509995,65435.137164861546,65846.108557868283,66257.079997583409,66668.051434878376,67079.022857178003,67489.994280966814,67900.965717432438,68311.937143343734,68722.908569915453,69133.880000122939,69544.851429594913,69955.8228564132,70366.794285623473,70777.765714645851,71188.737142802333,71599.708571210154,72010.680000170716,72421.651428588084,72832.622857059236,73243.594285733649,73654.565714332974,74065.537142817862,74476.508571426501,74887.480000019772]
[null,"EdinburghCity",null,231383,233369,237449,241239,244860,248384,251906,255192,258526,261831,265115,268505,271793,275123,278371,281673,284923,288078,291237,294264,297303,300234,303203,306117,308963,311837,314760.60000000056,317626.68000000063,320505.94400000107,323401.315200001,326288.50016000122,329165.73852800112,332055.83754240163,334942.73020992149,337825.87454873789,340711.25833563041,343598.61081941612,346483.08469514269,349368.34529410582,352254.46509368066,355139.99724483304,358025.14660424646,360910.94051708188,363796.54053774476,366681.94624762982,369567.50181203522,372453.12998758536,375338.61388500407,378224.14562434144,381109.72075923625,383995.25847298838,386880.78289934248,389766.33959137928,392651.88449171185,395537.41981793474,398422.96433935035,401308.51115991455,404194.05077547021,407079.59328972548,409965.13789039012,412850.68026053719,415736.22227005754,418621.76588523202,421507.30879039317,424392.85124673322,427278.39423840865,430163.93727562483,433049.47995591816,435935.02280939836,438820.56575806905,441706.1085794121,444591.65139860194,447477.19429689366,450362.73715313151,453248.27998950426,456133.82285592239,459019.36572098639,461904.90856858157,464790.45142633934,467675.99428816512,470561.53714295011,473447.07999845687,476332.6228578072,479218.16571471188,482103.70857080352,484989.25142853428,487874.79428600799,490760.33714263979,493645.8799998574]
[null,"EileanSiar",null,12951,12805,12816,12839,12863,12877,12881,12884,12894,12882,12880,12884,12874,12872,12856,12827,12813,12787,12765,12741,12703,12675,12647,12612,12566,12534,12497.900000000009,12458.520000000004,12421.166000000012,12385.972800000003,12347.675240000011,12310.347792,12273.7858136,12236.673914880012,12199.144953104013,12162.305207443205,12125.233727322571,12087.986859272452,12050.883331305478,12013.858338159203,11976.680252325052,11939.557860344459,11902.475005230401,11865.355818483455,11828.222368974675,11791.122918503068,11754.010038325665,11716.888379766489,11679.775742385784,11642.665552016842,11605.547817525876,11568.433325199352,11531.320753180626,11494.205976493351,11457.090820265541,11419.977335564952,11382.863068485603,11345.748387702479,11308.634238893865,11271.520137000742,11234.405665513477,11197.291382525436,11160.177187206864,11123.062864873282,11085.948540655503,11048.834297944486,11011.720009927143,10974.605703674984,10937.491427477595,10900.377149748339,10863.262854101966,10826.148569312907,10789.034288233219,10751.920000097554,10714.805712747708,10677.691429321523,10640.577143302085,10603.462856548926,10566.348571440685,10529.234286056206,10492.119999816277,10455.005714193539,10417.891428710573,10380.777142846593,10343.66285706716,10306.548571473279,10269.434285733048,10232.319999967629,10195.205714289943]
[null,"Falkirk",null,71072,71800,72458,73071,73712,74324,74915,75507,76055,76611,77142,77702,78252,78769,79306,79828,80344,80827,81307,81759,82205,82619,83031,83436,83822,84191,84600.300000000047,84984.14000000013,85369.062000000151,85759.479600000195,86152.512680000276,86537.028344000224,86927.212735200301,87317.214136160328,87705.74023732834,88093.933898582822,88483.927453642478,88872.65045197506,89261.411189920851,89650.55018386303,90039.70952764852,90428.488925379934,90817.554641118739,91206.610586759984,91595.572548733326,91984.541556993034,92373.590603049146,92762.574855559156,93151.562007793225,93540.571979431319,93929.577875451418,94318.566964859725,94707.570762496791,95096.573666457203,95485.571128068492,95874.570041516214,96263.572468345053,96652.571549403365,97041.570902608684,97430.571535078576,97819.57172580692,98208.571186428191,98597.571409039549,98986.571551055764,99375.57139603782,99764.571365200449,100153.57148491521,100542.57143101853,100931.5714002864,101320.57143778622,101709.57144200418,102098.5714154857,102487.57142851176,102876.57143506,103265.57142608601,103654.57142575097,104043.57143161038,104432.57142847031,104821.57142709906,105210.57142922701,105599.5714291638,105988.5714278731,106377.57142862782,106766.5714289092,107155.57142840873,107544.57142845425,107933.5714287376,108322.57142855681,108711.57142850058]
[null,"Fife",null,165833,166960,168037,169165,170174,171207,172186,173030,173910,174734,175593,176471,177348,178219,179046,179932,180675,181414,182128,182808,183504,184095,184755,185424,186092,186740,187409.30000000005,188071.44000000018,188731.00200000009,189391.58160000015,190056.12428000011,190716.02662400017,191377.52355920011,192039.69805536023,192701.48048068816,193362.48574967054,194024.50544563262,194686.16409826279,195347.65388114774,196009.26547593391,196671.02729654219,197332.56676335097,{"$f":"FORECAST(AT$4,AO20:AS20,AO$4:AS$4)","v":197994.18912671879},198655.85204230645,199317.48062984692,199979.08075542259,200640.72970971046,201302.35941653093,201963.97965925722,202625.60905013257,203287.24367990089,203948.86757530109,204610.49597767973,205272.12653705827,205933.75474550365,206595.3820309774,207257.01167705702,207918.64026145753,{"$f":"FORECAST(BJ$4,BE20:BI20,BE$4:BI$4)","v":208580.26836451632},209241.89705645409,209903.5258996163,210565.15422385489,211226.78279914823,211888.41147971735,212550.04001557548,213211.66852991655,213873.29715820774,214534.92572700884,215196.55427324981,215858.18285452412,216519.81143785873,217181.43999621505,217843.06856867787,218504.69714586926,{"$f":"FORECAST(BZ$4,BU20:BY20,BU$4:BY$4)","v":219166.325714682},219827.95428365096,220489.58285808191,221151.21142916917,221812.83999929065,222474.46857139585,223136.09714332735,223797.72571406839,224459.35428560083,225120.98285732442,225782.61142858258,226444.23999991082,227105.86857149727,227767.49714289722,228429.12571426062]
[null,"GlasgowCity",null,289399,291115,294996,298420,301716,304972,307718,310188,312582,314944,317386,319891,322370,324823,327303,329945,332519,335066,337620,340123,342694,345132,347593,349992,352313,354601,357023.60000000056,359345.58000000101,361680.36400000099,364036.50120000169,366395.73896000255,368726.91656800266,371080.43457440287,373431.15801552404,375776.35263722017,378121.76079161745,380473.00647036824,382819.26646823436,385166.17009816319,387514.45347267203,389862.49615718238,392209.32844674494,394557.2779334113,396905.07241500542,399252.53158327192,401600.08575325459,403947.88970520161,406295.44254257809,408643.03391298465,410990.70513408259,413338.34630045202,415685.93625366129,418033.58277164213,420381.21952563245,422728.83757338114,425076.46423030272,427424.10129742976,429771.72560655046,432119.35241242498,434466.98354031797,436814.61233791336,439162.23904334661,441509.86862783507,443857.49757252261,446205.12553068623,448552.75409687683,450900.38307722658,453248.01140797045,455595.63990228716,457943.268619298,460290.89718170278,462638.52566378005,464986.15429231804,467333.78287923988,469681.41141641699,472029.0399921583,474376.66858303919,476724.29714094196,479071.9257093668,481419.55428878963,483767.18285873625,486114.81142594758,488462.44000057038,490810.06857255101,493157.69714212604,495505.32571400143,497852.95428633876,500200.58285701368,502548.21142834798]
[null,"Highland",null,107573,108319,109059,109769,110473,111138,111791,112395,113007,113569,114112,114687,115224,115729,116148,116580,116963,117318,117680,118030,118368,118698,118976,119285,119586,119896,{"$f":"FORECAST(AD$4,Y22:AC22,Y$4:AC$4)","v":120190.00000000006},120498.30000000005,120800.24000000005,121103.34200000006,121405.0536000001,121709.93188000016,122011.79670400021,122314.98382320022,122618.02962656028,122921.26032564836,123223.86741603882,123527.1129570473,123830.07964685076,124133.05579602311,124436.01617979008,124739.09850909351,125042.04490887048,125345.05097925849,125648.05900327256,125951.06535119598,126254.04808392032,126557.0598819147,126860.05872570042,127163.05640187307,127466.05551186111,127769.05913380586,128072.056518014,128375.05675321887,128678.05737640796,128981.05746321357,129284.05670409487,129587.05728763668,129890.05723587109,130193.05707644974,130496.05708092771,130799.05723973963,131102.05710890365,131405.05712118489,131708.05716067506,132011.05715456826,132314.05712144286,132617.05715089338,132920.05714780837,133223.05713825504,133526.0571407153,133829.05714759487,134132.05714094639,134435.05714174872,134738.0571440176,135041.05714323203,135344.05714181153,135647.05714331527,135950.0571431031,136253.05714257213,136556.05714279832,136859.05714308925,137162.05714274861,137465.05714280467,137768.05714292731,138071.05714286573,138374.05714280665,138677.05714288366,138980.05714286875]
[null,"Inverclyde",null,37586,37651,37679,37690,37706,37729,37713,37684,37680,37647,37612,37565,37512,37473,37447,37393,37329,37249,37160,37091,36999,36899,36796,36696,36587,36456,36358.299999999988,36244.039999999979,36128.481999999989,36016.065599999973,35907.67147999999,35792.142384000006,35680.298567199992,35568.844981760019,35456.460357807984,35343.367660166434,35231.806493069133,35119.41717104413,35006.926486918353,34894.690164530766,34782.57109591912,34670.122942052316,34557.86241739805,34445.626012908004,34333.32343203167,34221.003502986074,34108.754302425543,33996.462311589799,33884.164952715422,33771.88425534108,33659.60551151153,33547.311575293657,33435.027447151428,33322.744441049988,33210.457338186825,33098.170218370797,32985.886357167416,32873.600239591091,32761.313903692033,32649.028557070851,32536.743122355838,32424.45699033243,32312.171378652391,32199.885805375408,32087.599996629113,31975.314227745897,31863.028607588174,31750.742867270834,31638.457121346815,31526.171430804243,31413.88572691381,31301.599991440191,31189.314283726882,31077.028576465207,30964.742856310535,30852.457140116865,30740.171430593036,30627.885714657663,{"$f":"FORECAST(CD$4,BY23:CC23,BY$4:CC$4)","v":30515.599998828868},30403.314285974659,30291.028572019655,30178.742856665835,30066.457142791449,29954.171428840986,29841.885714209871,29729.59999987224,29617.314285825414,29505.028571437753,29392.742857079953]
[null,"Midlothian",null,37766,38557,39144,39765,40367,40953,41535,42140,42757,43357,43977,44594,45214,45847,46476,47103,47745,48348,48967,49586,50195,50796,51402,52009,52616,53225,53831.200000000186,54438.960000000196,55046.568000000436,55654.074400000274,56261.215520000551,56868.947216000641,57476.339612800628,58083.753762240754,58691.210947392974,59298.732631994411,59906.129484059988,60513.600871379254,61121.069365896517,61728.524183062138,62335.968202470103,62943.438645924442,63550.892569445772,64158.346854347968,64765.805003914516,65373.264798614196,65980.718996403972,66588.17688400019,67195.634722994408,67803.091538249049,68410.548149810405,69018.00594660989,69625.462913943455,70232.919891399099,70840.377129132161,71447.834377208725,72055.291374574648,72662.748559373431,73270.205740754958,73877.662857831921,74485.119980176678,75092.577155441279,75700.034288183087,76307.491422217339,76914.948571803281,77522.405718573136,78129.862854208797,78737.319999519503,79344.777144367341,79952.234285516897,80559.691427650861,81167.148572117323,81774.60571437818,82382.062856792938,82989.52000007499,83596.97714305995,84204.434285559226,84811.891428561648,85419.348571516108,86026.805714269634,86634.262857106281,87241.720000043046,87849.177142865257,88456.634285701439,89064.091428583954,89671.548571444117,90279.00571428379,90886.462857149774,91493.9200000118]
[null,"Moray",null,41961,42269,42711,43137,43548,43942,44343,44718,45095,45440,45814,46186,46559,46894,47223,47542,47854,48181,48484,48781,49113,49424,49747,50057,50339,50643,50951,51245.599999999977,51543.880000000005,51848.204000000027,52147.323199999984,52445.776560000028,52747.29564799997,53047.817038399866,53347.042846719851,53647.494990175823,53948.040634380537,54247.888608896406,54547.999102310627,54848.385075467289,55148.483273800113,55448.573862594087,55748.822388279135,56049.003348209313,56349.126287658815,56649.316486108117,56949.505218492122,57249.658385246876,57549.828646615497,57850.010989940027,58150.177676016581,58450.345439184806,58750.521168583888,59050.692632022547,59350.861614169204,59651.034226738382,59951.206422347459,60251.376843445236,60551.548317051609,60851.720291491831,61151.891427478287,61452.062697855406,61752.234361238661,62052.405767444405,62352.577074801433,62652.748575034202,62952.920035650837,63253.091409758083,63553.26284618082,63853.434301529778,64153.605712687131,64453.77713491465,64753.948576060007,65054.120002217358,65354.291424906231,65654.462857679348,65954.634287468158,66254.805713149603,66554.977142412099,66855.148572267615,67155.319999831496,67455.491428179201,67755.662857411546,68055.834285793593,68356.005714086234,68656.177142897621,68956.348571507144,69256.519999927725,69556.691428549122]
[null,"NorthAyrshire",null,63440,63756,63967,64143,64295,64404,64490,64577,64633,64691,64725,64768,64791,64803,64762,64755,64753,64729,64704,64663,64642,64618,64565,64538,64497,64460,64420.39999999998,64385.919999999969,64346.035999999964,64309.068799999965,64271.417039999957,64234.123231999954,64195.849265599929,64158.70315647994,64120.94258038394,64083.296356467123,64045.614787301689,64008.118502263736,63970.385946124865,63932.784297691818,63895.164090351638,63857.542845205142,63819.887185360305,63782.281180742022,63744.646978202916,63707.015689344247,63669.38642010717,63631.763384180129,63594.129885149436,63556.50252401545,63518.874720874708,63481.246109276486,63443.616410474642,63405.988920731572,63368.360081984225,63330.73130877057,63293.102787396798,63255.47444443655,63217.845634510712,63180.217123635477,63142.588602803153,63104.960011560033,63067.331394150999,63029.702875493618,62992.074290047894,62954.445706338054,62916.81714115401,62879.188578892063,62841.559995756033,62803.931427628675,62766.30285910875,62728.674285901725,62691.045712669074,62653.417143842584,62615.788571626603,62578.159999522715,62540.531428572387,62502.902857492722,62465.274285485226,62427.645714246115,62390.017142971716,62352.388571419229,62314.759999924863,62277.131428625158,62239.502857150772,62201.874285687561,62164.245714290286,62126.6171428737,62088.98857141647]
[null,"NorthLanarkshire",null,150364,151155,152244,153298,154274,155235,156157,157013,157904,158695,159465,160262,161004,161737,162396,163067,163713,164310,164910,165461,166002,166498,166993,167442,167861,168276,168741.19999999995,169161.76,169592.30799999996,170030.96639999992,170468.75911999994,170896.29609600001,171333.6749168,171768.81996544008,172201.89017795213,172635.52385084168,173071.24223265739,173504.78178387322,173938.83430962428,174373.39832990244,174807.75841190643,175241.69768495089,175676.12087538268,176110.42366832285,176544.60373618826,176978.84586493089,177413.17213218473,177847.39066846552,178281.63793290302,178715.91402602382,179150.17276177288,179584.41488929035,180018.68103684706,180452.94025071384,180887.19281026581,181321.44998730067,181755.71038571536,182189.9654244656,182624.22214857815,183058.48038540198,183492.737434012,183926.99387289351,184361.25150775712,184795.50873148337,185229.76561608189,185664.02279926452,186098.28009381611,186532.5371216503,186966.79424987966,187401.05145313288,187835.3085826888,188269.56569300208,188703.82286272466,189138.08000795345,189572.33713680343,190006.5942835887,190440.85143339005,190875.108569982,191309.36571253673,191743.62285861815,192177.88000038476,192612.13714176998,193046.3942860855,193480.65142895386,193914.90857107413,194349.16571422247,194783.42285738944,195217.67999990808,195651.93714277679]
[null,"OrkneyIslands",null,10256,10385,10463,10530,10584,10648,10717,10778,10824,10870,10910,10954,10991,11023,11035,11069,11086,11108,11136,11171,11201,11221,11244,11264,11296,11314,11339.19999999999,11363.559999999998,11388.047999999995,11410.258399999992,11435.422719999995,11459.040975999989,11482.767020799991,11506.573608639992,11530.804960511996,11554.410991289595,11578.352902535677,11602.284640591737,11626.176422491953,11649.990955462803,11673.938216965165,11697.811710728478,11721.685169672033,11745.571969951838,11769.472299061548,11793.344400300652,11817.232862503064,11841.121685101098,11865.006641505643,11888.889368600998,11912.778106283273,11936.6631841169,11960.548135964345,11984.434128624227,12008.320449636209,12032.20549028895,12056.091355530916,12079.977252248289,12103.862881208559,12127.748473313797,12151.634338036311,12175.520015890463,12199.40568737311,12223.291425636184,12247.177164244444,12271.062844884698,12294.948568063723,12318.834292229352,12342.720000113361,12366.605709631862,12390.491431447794,12414.377143548416,12438.262855585926,12462.148571523976,12486.034286724302,12509.919999324658,12533.805714148715,12557.691428939397,12581.57714280879,12605.462856924285,12629.348571586968,12653.234285740051,12677.119999913746,12701.005714302468,12724.891428618444,12748.777142819948,12772.662857138275,12796.548571448533,12820.434285709125]
[null,"PerthKinross",null,67101,67618,68282,68945,69569,70221,70842,71485,72090,72681,73238,73816,74382,74896,75384,75875,76340,76802,77276,77715,78161,78608,79081,79565,80035,80486,80968,81435.5,81900.100000000093,82368.830000000075,82841.014000000083,83306.496200000169,83775.25996000017,84244.735868000193,84713.084514400223,85180.832317520166,85650.030808816198,86118.480137892999,86586.763179586502,87055.339736866881,87524.013398975716,87992.372886215569,88460.904582717922,88929.473543555941,89397.968468802515,89866.449815151747,90334.999182475731,90803.508759874152,91272.010297864908,91740.530085687991,92209.051125149359,92677.557453558897,93146.073008823209,93614.590231153066,94083.103033255786,94551.615948530147,95020.132039376651,95488.645985772833,95957.159602225875,96425.674274387187,96894.188834427507,97362.702710852842,97831.217086241697,98299.731522976188,98768.245710474788,99236.759942259989,99705.274320675293,100173.78858297097,100642.3028349285,101110.81714514748,101579.33144120488,102047.84570595622,102516.35999771568,102984.87429090543,103453.38857059402,103921.90285439347,104390.41714483884,104858.93142900977,105327.44571308431,105795.96000026318,106264.4742863134,106732.98857096257,107201.50285706704,107670.01714313752,108138.53142849938,108607.04571416008,109075.56000011356,109544.07428573014,110012.58857136802]
[null,"Renfrewshire",null,84025,84938,85654,86300,86910,87530,88163,88748,89321,89847,90384,90936,91490,92037,92561,93099,93646,94208,94705,95174,95681,96165,96685,97160,97618,98069,98561.70000000007,99017.460000000079,99482.818000000203,99953.224400000297,100423.71052000043,100885.71821600059,101355.80891280074,101823.79870224081,102290.42624939291,102757.34610359464,103225.98157033999,103692.84012260346,104160.16999813612,104627.84726376203,105095.39423612645,105562.59638001304,106030.19062597107,106497.67681237799,106965.07770977309,107432.52136674977,107900.03369615972,108367.45925063116,108834.91002600628,109302.38116476836,109769.83987862815,110237.28508696088,110704.74953898333,111172.20802351343,111639.66175192443,112107.11886094557,112574.57858073863,113042.03402750392,113509.49089996365,113976.9488630062,114444.40594343538,114911.86253119831,115379.32006827963,115846.77726262389,116314.23421093263,116781.69138321991,117249.14864525967,117716.60569642985,118184.06283027492,118651.52001879178,119118.9771516429,119586.43426901835,120053.89143319498,120521.34857740463,120988.80570964387,121456.26285549742,121923.72000377392,122391.17714167817,122858.63428440271,123326.09142970887,123793.5485717277,124261.00571343978,124728.46285744582,125195.92000029003,125663.37714258651,126130.83428566833,126598.2914287654,127065.74857135653,127533.20571422705]
[null,"ScottishBorders",null,53787,54306,54633,54939,55248,55554,55911,56209,56495,56777,57022,57262,57497,57717,57924,58124,58353,58554,58750,58913,59090,59246,59431,59624,59797,59985,60169.79999999993,60352.939999999944,60534.951999999874,60721.091599999869,60903.957279999799,61087.488023999787,61271.516179199738,61455.658451359661,61638.950087487639,61822.960817109968,62006.828560183814,62190.560957383655,62374.296820128162,62558.207530125044,62741.95944277849,62925.74316349905,63109.561693247233,63293.373343839252,63477.149198066909,63660.960275561316,63844.764053525985,64028.559208532039,64212.357191358518,64396.162461275118,64579.959890828643,64763.759039308585,64947.560266567569,65131.360588403186,65315.15943827515,65498.960037872894,65682.760224736354,65866.559920913191,66050.35987748456,66234.160128294141,66417.959987937473,66601.759948008112,66785.560021920304,66969.360025304544,67153.159970693989,67336.960003615764,67520.76001190528,67704.559994172305,67888.359994822473,68072.160006686056,68255.959998957696,68439.759997294343,68623.560001500358,68807.360001041379,68991.159998471907,69174.960000285762,69358.760000605078,69542.559999616991,69726.359999789565,69910.160000343807,70093.959999918414,70277.759999860777,70461.56000009086,70645.36000003654,70829.159999917436,71012.960000016901,71196.760000026145,71380.559999972931,71564.359999988403]
[null,"ShetlandIslands",null,10283,10341,10405,10460,10522,10574,10625,10675,10712,10753,10799,10846,10880,10918,10950,10983,11008,11034,11062,11086,11114,11124,11134,11145,11158,11174,11184.199999999997,11197.859999999999,11211.388000000001,11224.2804,11236.670319999997,11250.288055999998,11263.138884799997,11276.005959839995,11289.052629471995,11302.175926857595,11315.039137310077,11328.073649267259,11341.106026557165,11354.090828866822,11367.066121751446,11380.096497295244,11393.08836212266,11406.080669186491,11419.0850721477,11432.089966305835,11445.083207825452,11458.085152075106,11471.086943944611,11484.085747268669,11497.084792897382,11510.08629840347,11523.085829400698,11536.085418997056,11549.085731381481,11562.085913484552,11575.085577976335,11588.085691739654,11601.08578433983,11614.08570503591,11627.085671355122,11640.08574610552,11653.085718439315,11666.085697835713,11679.085717559454,11692.085723500681,11705.085706861275,11718.085713591954,11731.085718114104,11744.085713285662,11757.08571231757,11770.085716016001,11783.085714380522,11796.085713401722,11809.085714568815,11822.085714703388,11835.085713883009,11848.085714279481,11861.085714488197,11874.085714209034,11887.085714197567,11900.085714379058,11913.085714283225,11926.085714239438,11939.085714305607,11952.085714303916,11965.085714263878,11978.085714286946,11991.085714295941]
[null,"SouthAyrshire",null,51923,52104,52361,52566,52761,52918,53102,53252,53404,53540,53644,53768,53886,53992,54068,54149,54203,54249,54276,54310,54338,54341,54368,54376,54392,54399,54417.2,54426.86,54440.288,54452.400399999999,54466.116319999994,54477.584855999987,54490.833324799984,54503.327111839972,54516.023531071973,54528.444032137559,54541.315138734033,54553.812792166413,54566.463411684468,54579.086337535031,54591.754207575112,54604.331882454251,54616.988419222951,54629.613519693215,54642.241446085369,54654.862729284025,54667.502015504549,54680.124546604231,54692.753638406641,54705.382735765786,54718.012623872724,54730.638933800161,54743.26882364729,54755.897321653218,54768.525699212652,54781.154041997084,54793.783091649842,54806.411372536713,54819.039953671163,54831.668583650477,54844.297192299484,54856.925662485461,54869.554298486393,54882.18286865823,54894.811423976731,54907.439990039449,54920.068582908745,54932.69713988169,54945.325711506652,54957.954287133281,54970.582859129638,54983.211426020018,54995.840000704149,55008.468572083264,55021.097142456412,55033.725713893742,55046.354286281421,55058.982856973307,55071.611428419157,55084.240000106322,55096.868571503655,55109.497142730019,55122.125714325855,55134.754285748131,55147.382857114542,55160.011428556405,55172.640000027423,55185.268571417895,55197.897142848597]
[null,"SouthLanarkshire",null,144148,145182,146259,147310,148317,149274,150338,151267,152228,153121,153963,154875,155717,156583,157355,158161,158967,159723,160480,161228,161990,162689,163410,164128,164799,165462,166178.10000000009,166856.47999999998,167535.53399999999,168226.48720000009,168917.64275999996,169597.57660799986,170286.03470639978,170974.28230111976,171659.59935969557,172345.21281479625,173033.19227806898,173719.23798912042,174405.35623687273,175092.18141431408,175778.86649398622,176465.054439581,177151.68226218526,177838.28569215536,178524.72135760891,179211.20434304932,179897.79128962429,180584.27800065628,181270.77250132407,181957.30628196383,182643.82601018227,183330.32413347717,184016.84511787072,184703.36373434542,185389.87325930339,186076.3866807688,186762.90455595776,187449.41721642832,188135.93056760705,188822.44600169291,189508.96040054015,190195.47389077395,190881.98856989574,191568.50305419951,192255.01706573111,192941.53134437045,193628.04580590269,194314.55999667523,195001.07424091245,195687.58859151858,196374.10287466785,197060.61712164734,197747.13143019425,198433.64572439576,199120.15999486903,199806.67428210005,200493.18857631553,201179.70285655907,201866.21714057983,202552.73142984905,203239.24571500928,203925.75999886566,204612.27428588551,205298.7885719263,205985.30285681644,206671.8171427031,207358.3314288212,208044.84571422497,208731.35999987903]
[null,"Stirling",null,38951,39285,39709,40147,40592,41005,41389,41749,42133,42488,42826,43178,43538,43885,44215,44552,44894,45217,45542,45870,46195,46504,46831,47162,47507,47842,48174.800000000047,48513.640000000014,48851.212000000058,49185.749600000097,49522.653680000105,49859.956144000171,50195.864475200186,50532.14062816021,50869.070760928327,51205.442731462768,51541.748786146403,51878.374693937949,52214.899367159116,52551.284020408057,52887.799867493915,53224.324793778593,53560.776758560329,53897.255628331914,54233.764245788916,54570.242136133718,54906.719364100252,55243.213142247521,55579.699947163346,55916.180489745573,56252.668202964123,56589.155736811808,56925.639537265291,57262.125110971043,57598.611988577177,57935.097198933479,58271.58252717834,58608.068692921777,58944.554414467071,59281.039868145948,59617.525708043482,59954.011503237649,60290.49711162562,60626.982829926652,60963.468602338922,61299.954285618383,61636.439983191784,61972.925722187385,62309.41143426497,62645.897135646548,62982.382857520715,63318.868575197295,63655.354283746099,63991.839998828946,64328.325715965009,64664.811428407673,65001.297142020892,65337.782857632264,65674.268571669701,66010.754285329254,66347.240000059595,66683.725714474567,67020.211428455426,67356.697142812656,67693.182857235079,68029.668571414193,68366.154285676195,68702.640000031563,69039.125714297639]
[null,"WestDunbartonshire",null,42657,42746,42894,43026,43187,43343,43463,43586,43705,43827,43933,44053,44188,44297,44417,44532,44665,44785,44891,44987,45081,45151,45231,45293,45342,45379,45449.3,45495.64,45545.561999999991,45599.429599999989,45654.922679999981,45703.481343999971,45757.320135199967,45810.413556159954,45862.423073327947,45914.292057382336,45967.603342681854,46019.743907806253,46072.04747926561,46124.63217078257,46177.201100598992,46229.470733870236,46282.001260503152,46334.494386672937,46386.91730799104,46439.353778203309,46491.852134294357,46544.292115266784,46596.741029532997,46649.207007101926,46701.667818790629,46754.115899245655,46806.577081152209,46859.036065779321,46911.490988328856,46963.947522342372,{"$f":"FORECAST(BH$4,BC36:BG36,BC$4:BG$4)","v":47016.406657380707},47068.862845702693,47121.319584576362,47173.777274422799,47226.234506291934,47278.691211637662,47331.148580601948,47383.605810285953,47436.062820458952,47488.519953949988,47540.977192731392,47593.434281982532,47645.891406581439,47698.348581224127,47750.805723813392,47803.262845688252,{"$f":"FORECAST(BX$4,BS36:BW36,BS$4:BW$4)","v":47855.720001250957},47908.177147852592,47960.634283174215,48013.091426621686,48065.548574054563,48118.005713903687,48170.4628560161,48222.920000643775,48275.377143249665,48327.834285112644,48380.291428680619,48432.748571679935,48485.205714124313,48537.662857064417,48590.120000136551,48642.577142826078,48695.034285657617]
[null,"WestLothian",null,76630,77369,78290,79258,80173,81059,81897,82721,83556,84345,85119,85909,86676,87450,88168,88905,89607,90307,91009,91643,92298,92936,93568,94227,94878,95521,96170,96822.199999999953,97468.35999999987,98116.487999999896,98766.410399999702,99414.824319999665,100062.6462559998,100711.81844479963,101360.50650783977,102008.7970878717,102657.46025957726,103306.22770628589,103954.69368368783,104603.27854008577,105251.95035406342,{"$f":"FORECAST(AS$4,AN37:AR37,AN$4:AR$4)","v":105900.53141557169},106549.09556662315,107197.72690441343,107846.32913851598,108494.91259316145,109143.51790177869,109792.12552861637,110440.7182167978,111089.31800337951,111737.92178938352,112386.52036298299,113035.11875262787,113683.72045441344,114332.32043215097,114980.91957140132,115629.51994362311,116278.12028053659,116926.71988554066,117575.31990742474,118223.92010189453,118872.52000683337,119521.11993713025,120169.72002854105,120818.32001960534,121466.91997593967,122115.51999981632,122764.1200140377,123412.71999294939,124061.31999590551,124709.9200056491,125358.5199997318,126007.11999688111,126655.72000173037,127304.32000084408,127952.91999868397,128601.52000013436,129250.12000069302,129898.71999958181,130547.31999983266,131195.92000030866,131844.51999995648,132493.11999985063,133141.72000010451,133790.32000003615,134438.91999993217,135087.52000001725,135736.12000003667,136384.71999997878]

{"sheet":"SDP areas","index":41,"n_rows":33,"n_cols":41,"rows_kept":33,"cut":false,"hidden":true,"merged":[[24,26,25,26],[24,27,25,27],[24,20,25,20],[24,21,25,21],[24,22,25,22],[24,23,25,23],[24,24,25,24],[24,25,25,25],[24,19,25,19],[24,8,25,8],[24,9,25,9],[24,10,25,10],[24,11,25,11],[24,12,25,12],[24,13,25,13],[24,14,25,14],[24,15,25,15],[24,16,25,16],[24,17,25,17],[24,18,25,18],[24,7,25,7],[8,0,11,0],[12,0,15,0],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,7],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,6,25,6],[2,26,3,26],[2,27,3,27],[2,28,3,28],[2,29,2,30],[3,29,3,30],[4,0,7,0],[2,20,3,20],[2,21,3,21],[2,22,3,22],[2,23,3,23],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,13,3,13],[2,24,3,24],[2,25,3,25],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[0,0,0,7],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[24,28,25,28],[24,29,25,29],[24,30,25,30],[24,31,25,31],[24,32,25,32],[24,38,25,38],[24,39,25,39],[24,40,25,40],[24,33,25,33],[24,34,25,34],[24,35,25,35],[24,36,25,36],[24,37,25,37]]}
["Table 6: Overall projections for Strategic Development Plan areas, 2010 to 2035"]
[]
[null,"Area",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,"Average Annual Change3","Overall Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-2035"]
["Household Projection","Glasgow & Clyde Valley",799500,801790,809710,817570,824880,831810,838600,845560,852020,858080,863780,869310,874850,880140,885380,890290,895030,899970,904910,909910,914740,919340,924240,929140,933930,938520,5561,139014,0.17]
[null,"Aberdeen City & Shire",205960,207080,210560,214020,217370,220520,223650,226670,229620,232560,235350,238140,240970,243820,246680,249530,252340,255210,258130,261080,264060,266990,269950,272950,275970,278940,2920,72988,0.35]
[null,"SESplan",553180,556630,565450,573990,582140,589910,597660,605280,612770,620080,627180,634190,641200,648210,655420,662390,669280,676280,683380,690560,697510,704440,711520,718710,725830,732680,7180,179499,0.32]
[null,"TAYplan",217250,218070,220730,223260,225710,227940,230150,232430,234600,236660,238650,240700,242750,244820,246840,248880,250870,252970,255190,257300,259380,261390,263530,265650,267660,269580,2093,52335,0.24]
["Population Projection1","Glasgow & Clyde Valley",1763430,1767990,1773070,1778080,1782770,1786750,1790570,1794300,1797950,1801450,1804800,1807920,1810810,1813460,1815790,1817850,1819640,1821180,1822450,1823450,1824170,1824660,1824920,1825000,1824890,1824610,2447,61184,0.03]
[null,"Aberdeen City & Shire",459770,464780,470130,475420,480570,485360,490090,494480,498900,503350,507770,512190,516580,520930,525230,529450,533610,537700,541720,545660,549520,553310,557030,560670,564250,567800,4321,108031,0.23]
[null,"SESplan",1236320,1248150,1260710,1272770,1284440,1295210,1305820,1316040,1326240,1336390,1346460,1356420,1366280,1376000,1385590,1395000,1404220,1413260,1422090,1430750,1439200,1447480,1455580,1463540,1471350,1479040,9709,242716,0.2]
[null,"TAYplan",481050,484170,487500,490700,493810,496620,499310,502030,504810,507620,510450,513260,516050,518820,521550,524230,526840,529370,531830,534220,536530,538770,540950,543060,545120,547150,2644,66100,0.14000000000000001]
["Average Household Size2","Glasgow & Clyde Valley",2.17,2.17,2.16,2.14,2.13,2.12,2.1,2.09,2.08,2.0699999999999998,2.06,2.0499999999999998,2.04,2.0299999999999998,2.02,2.0099999999999998,2,1.99,1.98,1.97,1.96,1.95,1.94,1.93,1.92,1.91,-0.01,-0.27,-0.12]
[null,"Aberdeen City & Shire",2.1800000000000002,2.19,2.1800000000000002,2.17,2.16,2.15,2.14,2.13,2.12,2.12,2.11,2.1,2.09,2.09,2.08,2.0699999999999998,2.06,2.0499999999999998,2.0499999999999998,2.04,2.0299999999999998,2.02,2.0099999999999998,2,1.99,1.98,-0.01,-0.2,-0.09]
[null,"SESplan",2.19,2.2000000000000002,2.19,2.1800000000000002,2.16,2.15,2.14,2.13,2.12,2.11,2.11,2.1,2.09,2.08,2.0699999999999998,2.06,2.0499999999999998,2.0499999999999998,2.04,2.0299999999999998,2.02,2.0099999999999998,2,1.99,1.98,1.97,-0.01,-0.22,-0.1]
[null,"TAYplan",2.14,2.15,2.14,2.13,2.12,2.11,2.1,2.09,2.08,2.08,2.0699999999999998,2.06,2.06,2.0499999999999998,2.04,2.04,2.0299999999999998,2.02,2.0099999999999998,2.0099999999999998,2,1.99,1.98,1.97,1.96,1.96,-0.01,-0.18,-0.09]
[]
["Footnotes"]
["1) This is the 2010-based principal population projection, published on the National Records of Scotland website."]
["2) The average household size is calculated by dividing the private household population by the total number of households for each year. "]
["3) Average annual change is the result of dividing the absolute change (before rounding) by the number of years of the projection"]
["Household figures are rounded to the nearest 10."]
[]
["© Crown copyright 2012"]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
[null,"Fife North",31500,31700,32050,32380,32770,33120,33420,33760,34020,34300,34560,34840,35100,35350,35580,35810,36040,36280,36570,36850,37080,37310,37550,37740,37930,38080]
[null,"Fife South",129780,130120,131700,133250,134660,136000,137320,138610,139860,141090,142240,143350,144390,145430,146520,147530,148550,149560,150560,151600,152620,153640,154670,155750,156840,157900]
[null,"Fife",161270,161820,163740,165620,167430,169120,170750,172360,173880,175400,176800,178180,179490,180770,182100,183320,184570,185820,187130,188440,189690,190950,192210,193490,194750,195960]
[null,"Check",161280,161820,163750,165630,167430,169120,170740,172370,173880,175390,176800,178190,179490,180780,182100,183340,184590,185840,187130,188450,189700,190950,192220,193490,194770,195980]
[]
[null,"Fife North Share",0.1953125,0.19589667531825486,0.19572519083969467,0.1954959850268671,0.19572358597622888,0.195837275307474,0.19573620709851236,0.19585774786795845,0.19565217391304349,0.19556417127544329,0.19547511312217195,0.19552163421067401,0.1955540698646164,0.19554154220599623,0.19538714991762768,0.19532017017562997,0.195243512649656,0.19522169608265175,0.1954256399294608,0.19554258423985141,0.19546652609383236,0.19539146373396177,0.19534907918010613,0.19504883973331955,0.19474251681470453,0.19430554138177364,{"$f":"AB32","v":0.19430554138177364},{"$f":"AC32","v":0.19430554138177364},0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364,0.19430554138177364]
[null,"Fife South Share",0.8046875,0.80410332468174517,0.80427480916030536,0.80450401497313284,0.80427641402377115,0.80416272469252603,0.80426379290148764,0.80414225213204149,0.80434782608695654,0.80443582872455666,0.80452488687782808,0.80447836578932597,0.80444593013538357,0.80445845779400371,0.80461285008237238,0.80467982982437003,0.804756487350344,0.80477830391734828,0.80457436007053917,0.80445741576014862,0.80453347390616758,0.80460853626603823,0.80465092081989387,0.80495116026668045,0.80525748318529544,0.80569445861822631,{"$f":"AB33","v":0.80569445861822631},{"$f":"AC33","v":0.80569445861822631},0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631,0.80569445861822631]

{"sheet":"HMAs","index":42,"n_rows":160,"n_cols":3,"rows_kept":160,"cut":false,"hidden":true,"merged":[]}
["HMA Comparison List - For Use To Get Income Deciles by Sub-Areas,"]
[]
["HMAs 2018",null,"HMAs 2014"]
["Aberdeen HMA",1,"1-Aberdeen City & Shire SDPA-Aberdeen HMA"]
["Alloa HMA",{"$f":"B4+1","v":2},"1-Aberdeen City & Shire SDPA-Rural HMA "]
["Annan HMA",3,"1-Glasgow & the Clyde Valley SDPA-East Dunbartonshire Council HMA"]
["Arran HMA",4,"1-Glasgow & the Clyde Valley SDPA-East Renfrewshire Council HMA"]
["Ayr HMA",5,"1-Glasgow & the Clyde Valley SDPA-Glasgow City Council HMA"]
["Badenoch & Strathspey HMA",6,"1-Glasgow & the Clyde Valley SDPA-Inverclyde Council HMA"]
["Buckie HMA",7,"1-Glasgow & the Clyde Valley SDPA-North Lanarkshire Council HMA"]
["Bute HMA",8,"1-Glasgow & the Clyde Valley SDPA-Renfrewshire Council HMA"]
["Cairngorms National Park HMA",9,"1-Glasgow & the Clyde Valley SDPA-South Lanarkshire Council HMA"]
["Caithness HMA",10,"1-Glasgow & the Clyde Valley SDPA-West Dunbartonshire Council HMA"]
["CEC",11,"1-SESPlan SDPA-East Lothian Council HMA"]
["Central Mainland HMA",12,"1-SESPlan SDPA-Edinburgh City Council HMA"]
["Coll & Tiree HMA",13,"1-SESPlan SDPA-Mid and East Fife HMA"]
["Cowal HMA",14,"1-SESPlan SDPA-Midlothian Council HMA"]
["Cummnock HMA",15,"1-SESPlan SDPA-Scottish Borders Council"]
["Cupar & North West Fife HMA",16,"1-SESPlan SDPA-West Lothian Council HMA"]
["Dollar HMA",17,"1-TayPlan SDPA-Cupar & North West Fife HMA"]
["Doon Valley HMA",18,"1-TayPlan SDPA-East Angus HMA"]
["Dumfries HMA",19,"1-TayPlan SDPA-Greater Dundee HMA"]
["East Angus HMA",20,"1-TayPlan SDPA-Greater Perth HMA"]
["East Dunbartonshire Council HMA",21,"1-TayPlan SDPA-Highland Perthshire HMA"]
["East Mainland",22,"1-TayPlan SDPA-Kinross HMA"]
["East Renfrewshire Council HMA",23,"1-TayPlan SDPA-North Angus HMA"]
["East Ross HMA",24,"1-TayPlan SDPA-St Andrews and North East Fife HMA"]
["ELC01",25,"1-TayPlan SDPA-Strathearn HMA"]
["ELC02",26,"1-TayPlan SDPA-Strathmore & Glens HMA"]
["ELC03",27,"1-TayPlan SDPA-West Angus HMA"]
["ELC04",28,"2-Aberdeen City Council-Aberdeen HMA"]
["Elgin HMA",29,"2-Aberdeenshire Council-Aberdeen HMA"]
["Eskdale HMA",30,"2-Aberdeenshire Council-Rural HMA "]
["Falkirk HMA",31,"2-Angus Council-East Angus HMA"]
["FC01",32,"2-Angus Council-Greater Dundee HMA"]
["FC02",33,"2-Angus Council-North Angus HMA"]
["Forres HMA",{"$f":"B36+1","v":34},"2-Angus Council-West Angus HMA"]
["Garnock Valley HMA",35,"2-Arygll & Bute Council-Bute HMA"]
["Girvan & South Carrick HMA",36,"2-Arygll & Bute Council-Coll & Tiree HMA"]
["Glasgow City Council HMA",37,"2-Arygll & Bute Council-Cowal HMA"]
["Greater Dundee HMA",38,"2-Arygll & Bute Council-Helensborough & Lomond  HMA"]
["Greater Perth HMA",39,"2-Arygll & Bute Council-Islay, Jura & Colonsay HMA"]
["Helensborough & Lomond  HMA",40,"2-Arygll & Bute Council-Kintyre HMA"]
["Highland Perthshire HMA",41,"2-Arygll & Bute Council-Lorn & Inner Isles HMA"]
["Hillsfoot HMA",42,"2-Arygll & Bute Council-Mid Argyll HMA"]
["Inverclyde Council HMA",43,"2-Arygll & Bute Council-Mull & Iona HMA"]
["Inverness HMA",44,"2-Clackmannanshire Council-Alloa HMA"]
["Irvine/  Kilwinning HMA",45,"2-Clackmannanshire Council-Dollar HMA"]
["Islay, Jura & Colonsay HMA",46,"2-Clackmannanshire Council-Hillsfoot HMA"]
["Isles",47,"2-Dumfries & Galloway Council-Annan HMA"]
["Keith HMA",48,"2-Dumfries & Galloway Council-Dumfries HMA"]
["Kilmarnock & Loudoun HMA",49,"2-Dumfries & Galloway Council-Eskdale HMA"]
["Kinross HMA",50,"2-Dumfries & Galloway Council-Mid Galloway HMA"]
["Kintyre HMA",51,"2-Dumfries & Galloway Council-Stewarty HMA"]
["Kirkwall",52,"2-Dumfries & Galloway Council-Stranraer HMA"]
["Lerwick & Bressay  HMA",53,"2-Dundee City Council-Greater Dundee HMA"]
["Lochaber HMA",54,"2-East Ayrshire Council -Cummnock HMA"]
["Lorn & Inner Isles HMA",55,"2-East Ayrshire Council -Doon Valley HMA"]
["MC01",56,"2-East Ayrshire Council -Kilmarnock & Loudoun HMA"]
["MC02",57,"2-East Dunbartonshire Council-East Dunbartonshire Council HMA"]
["MC03",58,"2-East Lothian Council -East Lothian Council HMA"]
["Mid Argyll HMA",59,"2-East Renfrewshire Council-East Renfrewshire Council HMA"]
["Mid Galloway HMA",60,"2-Edinburgh City Council-Edinburgh City Council HMA"]
["Mid Ross HMA",61,"2-Eilean Siar Council-Rural HMA"]
["Mull & Iona HMA",62,"2-Eilean Siar Council-Stornoway HMA"]
["Nairn HMA",63,"2-Falkirk Council-Falkirk HMA"]
["National Park HMA",64,"2-Fife Council (South)-Mid and East Fife HMA"]
["North Angus HMA",65,"2-Fife Council North-Cupar & North West Fife HMA"]
["North Coast HMA",{"$f":"B68+1","v":66},"2-Fife Council North-Greater Dundee HMA"]
["North Isles, Whalsay & Skerries  HMA",67,"2-Fife Council North-St Andrews and North East Fife HMA"]
["North Lanarkshire Council HMA",68,"2-Glasgow City Council-Glasgow City Council HMA"]
["North Mainland  HMA",69,"2-Highland Council-Badenoch & Strathspey HMA"]
["Renfrewshire Council HMA",70,"2-Highland Council-Caithness HMA"]
["Rural HMA",71,"2-Highland Council-East Ross HMA"]
["SBC01",72,"2-Highland Council-Inverness HMA"]
["SBC02",73,"2-Highland Council-Lochaber HMA"]
["SBC03",74,"2-Highland Council-Mid Ross HMA"]
["SBC04",75,"2-Highland Council-Nairn HMA"]
["Skye & Lochalsh HMA",76,"2-Highland Council-Skye & Lochalsh HMA"]
["South Lanarkshire Council HMA",77,"2-Highland Council-Sutherland HMA"]
["South Mainland  HMA",78,"2-Highland Council-West Ross HMA"]
["Speyside HMA",79,"2-Inverclyde Council-Inverclyde Council HMA"]
["St Andrews and North East Fife HMA",80,"2-Midlothian Council-Midlothian Council HMA"]
["Stewarty HMA",81,"2-Moray Council-Buckie HMA"]
["Stirling Core HMA",82,"2-Moray Council-Cairngorms National Park HMA"]
["Stirling Rural HMA",83,"2-Moray Council-Elgin HMA"]
["Stornoway HMA",84,"2-Moray Council-Forres HMA"]
["Stranraer HMA",85,"2-Moray Council-Keith HMA"]
["Strathearn HMA",86,"2-Moray Council-Speyside HMA"]
["Strathmore & Glens HMA",87,"2-North Ayrshire Council-Arran HMA"]
["Stromness Parish",88,"2-North Ayrshire Council-Garnock Valley HMA"]
["Sutherland HMA",89,"2-North Ayrshire Council-Irvine/  Kilwinning HMA"]
["Three Towns HMA",90,"2-North Ayrshire Council-North Coast HMA"]
["West Angus HMA",91,"2-North Ayrshire Council-Three Towns HMA"]
["West Dunbartonshire Council HMA",92,"2-North Lanarkshire Council -North Lanarkshire Council HMA"]
["West Mainland",93,"2-Orkney Council-Orkney Island HMA"]
["West Mainland HMA",94,"2-Perth & Kinross Council -Strathearn HMA"]
["West Ross HMA",95,"2-Perth & Kinross Council -Strathmore & Glens HMA"]
["WLC01",96,"2-Perth & Kinross Council-Greater Dundee HMA"]
["WLC02",97,"2-Perth & Kinross Council-Greater Perth HMA"]
["WLC03",{"$f":"B100+1","v":98},"2-Perth & Kinross Council-Highland Perthshire HMA"]
[null,99,"2-Perth & Kinross Council-Kinross HMA"]
[null,100,"2-Renfrewshire Council-Renfrewshire Council HMA"]
[null,101,"2-Scottish Borders Council-Berwickshire HMA"]
[null,102,"2-Scottish Borders Council-Central Borders HMA"]
[null,103,"2-Scottish Borders Council-Northern HMA"]
[null,104,"2-Scottish Borders Council-Sourthern HMA"]
[null,105,"2-Shetland Council-Central Mainland HMA"]
[null,106,"2-Shetland Council-Lerwick & Bressay  HMA"]
[null,107,"2-Shetland Council-North Isles, Whalsay & Skerries  HMA"]
[null,108,"2-Shetland Council-North Mainland  HMA"]
[null,109,"2-Shetland Council-South Mainland  HMA"]
[null,110,"2-Shetland Council-West Mainland HMA"]
[null,111,"2-South Ayrshire Council-Ayr HMA"]
[null,112,"2-South Ayrshire Council-Girvan & South Carrick HMA"]
[null,113,"2-South Lanarkshire Council-South Lanarkshire Council HMA"]
[null,114,"2-Stirling Council-National Park HMA"]
[null,115,"2-Stirling Council-Stirling Core HMA"]
[null,116,"2-Stirling Council-Stirling Rural HMA"]
[null,117,"2-West Dunbartonshire Council-West Dunbartonshire Council HMA"]
[null,118,"2-West Lothian Council-West Lothian Council HMA"]
[null,119,"4-Dundee City Centre MAA Sub Area"]
[null,120,"4-Dundee City East MAA Sub Area"]
[null,121,"4-Dundee City North MAA Sub Area"]
[null,122,"4-Dundee City West MAA Sub Area"]
[null,123,"4-Greater Perth Sub Area"]
[null,124,"4-South Angus HMA Sub Area"]
[null,125,"4-St Andrews & North East Fife Sub Area"]
[null,126,"5-CNP Aberdeenshire"]
[null,127,"5-CNP Highland"]
[null,128,"5-CNP Moray"]
[null,129,"5-LLTNP Argyll & Bute"]
[null,{"$f":"B132+1","v":130},"5-LLTNP Stirling"]
[null,131,"5-LLTNP West Dunbartonshire"]
[null,132,"Polmont & Rural South"]
[null,133,"Falkirk"]
[null,134,"Denny & Bonnybridge"]
[null,135,"Bo'ness"]
[null,136,"Grangemouth"]
[null,137,"Stenhousemuir Larbert & Rural North"]
[null,138,"ELC01"]
[null,139,"ELC03"]
[null,140,"ELC02"]
[null,141,"CEC"]
[null,142,"FC01"]
[null,143,"FC02"]
[null,144,"MC01"]
[null,145,"MC02"]
[null,146,"SBC04"]
[null,147,"SBC01"]
[null,148,"SBC03"]
[null,149,"SBC02"]
[null,150,"WLC02"]
[null,151,"WLC01"]
[null,152,"WLC03"]
[null,153,"Kirkwall"]
[null,154,"Stromness Parish"]
[null,155,"West Mainland"]
[null,156,"East Mainland"]
[null,157,"Isles"]

{"sheet":"Blank","index":43,"n_rows":598,"n_cols":37,"rows_kept":598,"cut":false,"hidden":true,"merged":[[24,0,24,2],[117,0,118,2]]}
["Blank",null,null,null,null,null,null,null,null,null,{"$f":"Map!T13","v":2018}]
[]
["1. Household Projections"]
["   Choose NRS household projection variant.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"D11-1","v":2017},{"$f":"D16","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Enter Projections Here",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N11+1","v":2029},{"$f":"D13+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["1a. Household growth Adjustment",null,null,{"$f":"C300","v":2018},{"$f":"D16+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N16+1","v":2029},{"$f":"D18+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["2. Existing Need"]
["Either"]
[]
[]
["  Total From HaTAP method",null,null,{"$f":"IF(B312=TRUE,SUM(C312:W312),\"-\")","v":0}]
["Or own exisiting need figures"]
[]
[]
["    Existing Need",0]
[]
["2a. Years to clear exisiting need"]
[]
[]
["Existing \"Cleared\" In?  Enter Years",5]
[]
[]
[]
[]
[]
[]
["3. Income, Growth and Distribution"]
[]
["   Growth in median income scenario"]
[]
["   Change in income distribution"]
[]
[]
["   Select part of income distribution interested in"]
[null,"Example A",75,"%ile"]
[null,"Example B",25,"%ile"]
[null,"Example Year",2032]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
["4. Prices and Afforability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,"Percentile",0.25]
[]
[]
[null,"Income Ratio",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["5. Split Need into Tenure"]
[null,"Proportion of market who buy",0.5]
[null,"Upper income-to-rent threshold",0.25]
["Lower income-to-rent treshohld","Lower I-rent income limit",0.35]
["   Rent Growth Assumption"]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[]
[]
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["2010 Principal"]
["2010 High migration"]
["2010 Low migration"]
["2012 Principal"]
["2012 Low Migration"]
["2012 High Migration"]
[]
[]
[]
["Small Area Income Estimates (HW)"]
["Own Income data"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Households"]
["Year",{"$f":"Map!T13-1","v":2017},{"$f":"B300+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,"Ref"]
[{"$f":"CONCATENATE(CHOOSE(Y4,A269,A270,A271,A272,A273,A274))","v":"2012 Principal"},null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($Y$4-1),FALSE)","v":0}]
[{"$f":"CONCATENATE(CHOOSE(X4,A269,A270,A271,A272,A273,A274))","v":"2012 High Migration"},null,{"$f":"IF($B$308=TRUE,D12,HLOOKUP($A$1,Data!$C$1:$AI$184,C300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,E12,HLOOKUP($A$1,Data!$C$1:$AI$184,D300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,F12,HLOOKUP($A$1,Data!$C$1:$AI$184,E300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,G12,HLOOKUP($A$1,Data!$C$1:$AI$184,F300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,H12,HLOOKUP($A$1,Data!$C$1:$AI$184,G300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,I12,HLOOKUP($A$1,Data!$C$1:$AI$184,H300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,J12,HLOOKUP($A$1,Data!$C$1:$AI$184,I300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,K12,HLOOKUP($A$1,Data!$C$1:$AI$184,J300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,L12,HLOOKUP($A$1,Data!$C$1:$AI$184,K300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,M12,HLOOKUP($A$1,Data!$C$1:$AI$184,L300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,N12,HLOOKUP($A$1,Data!$C$1:$AI$184,M300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,O12,HLOOKUP($A$1,Data!$C$1:$AI$184,N300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,P12,HLOOKUP($A$1,Data!$C$1:$AI$184,O300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,Q12,HLOOKUP($A$1,Data!$C$1:$AI$184,P300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,R12,HLOOKUP($A$1,Data!$C$1:$AI$184,Q300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,S12,HLOOKUP($A$1,Data!$C$1:$AI$184,R300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,T12,HLOOKUP($A$1,Data!$C$1:$AI$184,S300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,U12,HLOOKUP($A$1,Data!$C$1:$AI$184,T300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,V12,HLOOKUP($A$1,Data!$C$1:$AI$184,U300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,W12,HLOOKUP($A$1,Data!$C$1:$AI$184,V300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},{"$f":"IF($B$308=TRUE,X12,HLOOKUP($A$1,Data!$C$1:$AI$184,W300-($B$300-$X$302)+24*($X$4-1),FALSE))","v":0},17]
[null,null,{"$f":"D302-C302","v":0},{"$f":"E302-D302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V303","v":0}]
[{"$f":"A302","v":"2012 High Migration"},null,{"$f":"(C302)*(1+E17)","v":0},{"$f":"(C304+C303)*(1+F17)","v":0},{"$f":"(D304+D303)*(1+G17)","v":0},0,0,0,0,0,0,0,{"$f":"(L304+L303)*(1+D19)","v":0},{"$f":"(M304+M303)*(1+E19)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(A301,\" Change\")","v":"2012 Principal Change"},null,{"$f":"D301-C301","v":0},{"$f":"E301-D301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V305","v":0}]
[{"$f":"CONCATENATE(A302,\" Change\")","v":"2012 High Migration Change"},null,{"$f":"D304-C304","v":0},{"$f":"E304-D304","v":0},0,{"$f":"G304-F304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V306","v":0}]
[]
[null,false]
["Backlog Need",true,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),$B$29/Blank!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),$B$29/Blank!$B$34,0)","v":0}]
["Backlog Need (TA)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/Blank!$B$34,0)","v":0},202]
["Backlog Need (Traditional)",null,{"$f":"IF(AND(C300-$K$1+1<=$B$34,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=$B$34,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=$B$34,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=$B$34,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=$B$34,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=$B$34,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=$B$34,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=$B$34,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=$B$34,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=$B$34,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=$B$34,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=$B$34,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=$B$34,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=$B$34,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=$B$34,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=$B$34,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=$B$34,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=$B$34,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=$B$34,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=$B$34,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=$B$34,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$201,Blank!$X311,FALSE)/Blank!$B$34,0)","v":0},199]
[{"$f":"CONCATENATE(\"Exisiting \",A302)","v":"Exisiting 2012 High Migration"},true,{"$f":"IF($B$312=TRUE,C310,IF($B$310=TRUE,C311,C309))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Overall",null,{"$f":"C300","v":2018},{"$f":"D300","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[{"$f":"CONCATENATE(\"Exisiting \",A301)","v":"Exisiting 2012 Principal"},null,{"$f":"IF(AND(C300-$K$1+1<=CoreAssumptions!$F$10,C300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(D300-$K$1+1<=CoreAssumptions!$F$10,D300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(E300-$K$1+1<=CoreAssumptions!$F$10,E300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(F300-$K$1+1<=CoreAssumptions!$F$10,F300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(G300-$K$1+1<=CoreAssumptions!$F$10,G300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(H300-$K$1+1<=CoreAssumptions!$F$10,H300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(I300-$K$1+1<=CoreAssumptions!$F$10,I300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(J300-$K$1+1<=CoreAssumptions!$F$10,J300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(K300-$K$1+1<=CoreAssumptions!$F$10,K300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(L300-$K$1+1<=CoreAssumptions!$F$10,L300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(M300-$K$1+1<=CoreAssumptions!$F$10,M300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(N300-$K$1+1<=CoreAssumptions!$F$10,N300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(O300-$K$1+1<=CoreAssumptions!$F$10,O300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(P300-$K$1+1<=CoreAssumptions!$F$10,P300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(Q300-$K$1+1<=CoreAssumptions!$F$10,Q300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(R300-$K$1+1<=CoreAssumptions!$F$10,R300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(S300-$K$1+1<=CoreAssumptions!$F$10,S300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(T300-$K$1+1<=CoreAssumptions!$F$10,T300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(U300-$K$1+1<=CoreAssumptions!$F$10,U300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(V300-$K$1+1<=CoreAssumptions!$F$10,V300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0},{"$f":"IF(AND(W300-$K$1+1<=CoreAssumptions!$F$10,W300>=$K$1),HLOOKUP($A$1,Data!$C$1:$AJ$202,Blank!$X$310,FALSE)/CoreAssumptions!$F$10,0)","v":0}]
[{"$f":"CONCATENATE(\"Newly Arising \",A301)","v":"Newly Arising 2012 Principal"},null,{"$f":"C305","v":0},{"$f":"D305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Newly Arising \",A302)","v":"Newly Arising 2012 High Migration"},null,{"$f":"C306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Total \",A301)","v":"Total 2012 Principal"},null,{"$f":"C316+C317","v":0},{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Total \",A302)","v":"Total 2012 High Migration"},null,{"$f":"C318+C312","v":0},{"$f":"D318+D312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["In Current Proportions",null,{"$f":"C315","v":2018},{"$f":"D315","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Private",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*C319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*D319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*E319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*F319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*G319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*H319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*I319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*J319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*K319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*L319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*M319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*N319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*O319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*P319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*Q319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*R319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*S319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*T319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*U319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*V319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X323,FALSE)*W319/100","v":0},216]
["Principal Social",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*C319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*D319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*E319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*F319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*G319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*H319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*I319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*J319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*K319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*L319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*M319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*N319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*O319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*P319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*Q319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*R319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*S319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*T319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*U319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*V319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X324,FALSE)*W319/100","v":0},217]
["Principal PRS",null,{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*C319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*D319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*E319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*F319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*G319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*H319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*I319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*J319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*K319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*L319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*M319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*N319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*O319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*P319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*Q319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*R319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*S319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*T319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*U319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*V319/100","v":0},{"$f":"-HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X325,FALSE)*W319/100","v":0},218]
["Scenario Private",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*C320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*D320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*E320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*F320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*G320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*H320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*I320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*J320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*K320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*L320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*M320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*N320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*O320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*P320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*Q320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*R320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*S320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*T320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*U320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*V320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X326,FALSE)*W320/100","v":0},216]
["Scenario Social",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*C320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*D320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*E320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*F320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*G320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*H320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*I320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*J320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*K320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*L320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*M320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*N320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*O320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*P320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*Q320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*R320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*S320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*T320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*U320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*V320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X327,FALSE)*W320/100","v":0},217]
["Scenario PRS",null,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*C320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*D320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*E320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*F320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*G320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*H320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*I320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*J320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*K320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*L320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*M320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*N320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*O320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*P320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*Q320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*R320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*S320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*T320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*U320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*V320/100","v":0},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,Blank!$X328,FALSE)*W320/100","v":0},218]
[]
["Pri ces",{"$f":"B300","v":2017},{"$f":"B330+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Scenario",{"$f":"HLOOKUP(B330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(C330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(D330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(E330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(F330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(G330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(H330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(I330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(J330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(K330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(L330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(M330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(N330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(O330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(P330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(Q330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(R330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(S330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(T330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(U330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(V330,PriceScenarios!$C$2:$AE$15,9)","v":0},{"$f":"HLOOKUP(W330,PriceScenarios!$C$2:$AE$15,9)","v":0}]
["Principal Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,Blank!$X332,FALSE)","v":0},{"$f":"B332*(1+B331)","v":0},{"$f":"C332*(1+C331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,206]
["Principal Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,Blank!$X333,FALSE)","v":0},{"$f":"B333*(1+B331)","v":0},{"$f":"C333*(1+C331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207]
["U",{"$f":"IF(B333<>0,LN(B333),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sigma2",{"$f":"IF(B332<>0,2*LN(B332)-2*B334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"CONCATENATE(\"Principal \",$C$61*100,\"%ile\")","v":"Principal 25%ile"},{"$f":"EXP(SQRT(B335)*NORMSINV(CoreAssumptions!$F$2)+B334)","v":1},{"$f":"EXP(SQRT(C335)*NORMSINV(CoreAssumptions!$F$2)+C334)","v":1},{"$f":"EXP(SQRT(D335)*NORMSINV(CoreAssumptions!$F$2)+D334)","v":1},{"$f":"EXP(SQRT(E335)*NORMSINV(CoreAssumptions!$F$2)+E334)","v":1},{"$f":"EXP(SQRT(F335)*NORMSINV(CoreAssumptions!$F$2)+F334)","v":1},{"$f":"EXP(SQRT(G335)*NORMSINV(CoreAssumptions!$F$2)+G334)","v":1},{"$f":"EXP(SQRT(H335)*NORMSINV(CoreAssumptions!$F$2)+H334)","v":1},{"$f":"EXP(SQRT(I335)*NORMSINV(CoreAssumptions!$F$2)+I334)","v":1},{"$f":"EXP(SQRT(J335)*NORMSINV(CoreAssumptions!$F$2)+J334)","v":1},{"$f":"EXP(SQRT(K335)*NORMSINV(CoreAssumptions!$F$2)+K334)","v":1},{"$f":"EXP(SQRT(L335)*NORMSINV(CoreAssumptions!$F$2)+L334)","v":1},{"$f":"EXP(SQRT(M335)*NORMSINV(CoreAssumptions!$F$2)+M334)","v":1},{"$f":"EXP(SQRT(N335)*NORMSINV(CoreAssumptions!$F$2)+N334)","v":1},{"$f":"EXP(SQRT(O335)*NORMSINV(CoreAssumptions!$F$2)+O334)","v":1},{"$f":"EXP(SQRT(P335)*NORMSINV(CoreAssumptions!$F$2)+P334)","v":1},{"$f":"EXP(SQRT(Q335)*NORMSINV(CoreAssumptions!$F$2)+Q334)","v":1},{"$f":"EXP(SQRT(R335)*NORMSINV(CoreAssumptions!$F$2)+R334)","v":1},{"$f":"EXP(SQRT(S335)*NORMSINV(CoreAssumptions!$F$2)+S334)","v":1},{"$f":"EXP(SQRT(T335)*NORMSINV(CoreAssumptions!$F$2)+T334)","v":1},{"$f":"EXP(SQRT(U335)*NORMSINV(CoreAssumptions!$F$2)+U334)","v":1},{"$f":"EXP(SQRT(V335)*NORMSINV(CoreAssumptions!$F$2)+V334)","v":1},{"$f":"EXP(SQRT(W335)*NORMSINV(CoreAssumptions!$F$2)+W334)","v":1}]
["Income from Afford",{"$f":"IF(B338/CoreAssumptions!$F$3<=B419,B419,B338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(C338/CoreAssumptions!$F$3<=C419,C419,C338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(D338/CoreAssumptions!$F$3<=D419,D419,D338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(E338/CoreAssumptions!$F$3<=E419,E419,E338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(F338/CoreAssumptions!$F$3<=F419,F419,F338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(G338/CoreAssumptions!$F$3<=G419,G419,G338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(H338/CoreAssumptions!$F$3<=H419,H419,H338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(I338/CoreAssumptions!$F$3<=I419,I419,I338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(J338/CoreAssumptions!$F$3<=J419,J419,J338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(K338/CoreAssumptions!$F$3<=K419,K419,K338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(L338/CoreAssumptions!$F$3<=L419,L419,L338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(M338/CoreAssumptions!$F$3<=M419,M419,M338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(N338/CoreAssumptions!$F$3<=N419,N419,N338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(O338/CoreAssumptions!$F$3<=O419,O419,O338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(P338/CoreAssumptions!$F$3<=P419,P419,P338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(Q338/CoreAssumptions!$F$3<=Q419,Q419,Q338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(R338/CoreAssumptions!$F$3<=R419,R419,R338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(S338/CoreAssumptions!$F$3<=S419,S419,S338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(T338/CoreAssumptions!$F$3<=T419,T419,T338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(U338/CoreAssumptions!$F$3<=U419,U419,U338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(V338/CoreAssumptions!$F$3<=V419,V419,V338/CoreAssumptions!$F$3)","v":0.27777777777777779},{"$f":"IF(W338/CoreAssumptions!$F$3<=W419,W419,W338/CoreAssumptions!$F$3)","v":0.27777777777777779}]
[null,{"$f":"IF(B339>B419,VLOOKUP(B339,B$419:$AA$499,B$418+3),10)","v":90},{"$f":"IF(C339>C419,VLOOKUP(C339,C$419:$AA$499,C$418+3),10)","v":90},{"$f":"IF(D339>D419,VLOOKUP(D339,D$419:$AA$499,D$418+3),10)","v":90},{"$f":"IF(E339>E419,VLOOKUP(E339,E$419:$AA$499,E$418+3),10)","v":90},{"$f":"IF(F339>F419,VLOOKUP(F339,F$419:$AA$499,F$418+3),10)","v":90},{"$f":"IF(G339>G419,VLOOKUP(G339,G$419:$AA$499,G$418+3),10)","v":90},{"$f":"IF(H339>H419,VLOOKUP(H339,H$419:$AA$499,H$418+3),10)","v":90},{"$f":"IF(I339>I419,VLOOKUP(I339,I$419:$AA$499,I$418+3),10)","v":90},{"$f":"IF(J339>J419,VLOOKUP(J339,J$419:$AA$499,J$418+3),10)","v":90},{"$f":"IF(K339>K419,VLOOKUP(K339,K$419:$AA$499,K$418+3),10)","v":90},{"$f":"IF(L339>L419,VLOOKUP(L339,L$419:$AA$499,L$418+3),10)","v":90},{"$f":"IF(M339>M419,VLOOKUP(M339,M$419:$AA$499,M$418+3),10)","v":90},{"$f":"IF(N339>N419,VLOOKUP(N339,N$419:$AA$499,N$418+3),10)","v":90},{"$f":"IF(O339>O419,VLOOKUP(O339,O$419:$AA$499,O$418+3),10)","v":90},{"$f":"IF(P339>P419,VLOOKUP(P339,P$419:$AA$499,P$418+3),10)","v":90},{"$f":"IF(Q339>Q419,VLOOKUP(Q339,Q$419:$AA$499,Q$418+3),10)","v":90},{"$f":"IF(R339>R419,VLOOKUP(R339,R$419:$AA$499,R$418+3),10)","v":90},{"$f":"IF(S339>S419,VLOOKUP(S339,S$419:$AA$499,S$418+3),10)","v":90},{"$f":"IF(T339>T419,VLOOKUP(T339,T$419:$AA$499,T$418+3),10)","v":90},{"$f":"IF(U339>U419,VLOOKUP(U339,U$419:$AA$499,U$418+3),10)","v":90},{"$f":"IF(V339>V419,VLOOKUP(V339,V$419:$AA$499,V$418+3),10)","v":90},{"$f":"IF(W339>W419,VLOOKUP(W339,W$419:$AA$499,W$418+3),10)","v":90}]
["Principal Market",null,{"$f":"C317*(100-C340)/100","v":0},{"$f":"D317*(100-D340)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Princpal Subsidy",null,{"$f":"C316+(C317*(C340)/100)","v":0},{"$f":"D316+(D317*(D340)/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Scenario",{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,B330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,C330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,D330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,E330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,F330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,G330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,H330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,I330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,J330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,K330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,L330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,M330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,N330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,O330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,P330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,Q330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,R330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,S330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,T330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,U330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,V330-2009,FALSE)","v":0},{"$f":"VLOOKUP($X347,PriceScenarios!$B$3:$AD$21,W330-2009,FALSE)","v":0},{"$f":"CHOOSE(X60,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"User Scenario"}]
["Scenario Mean",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,Blank!$X348,FALSE)","v":0},{"$f":"B348*(1+B347)","v":0},{"$f":"C348*(1+C347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U348*(1+U347)","v":0},{"$f":"V348*(1+V347)","v":0},206]
["Scenario Median",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$207,Blank!$X349,FALSE)","v":0},{"$f":"B349*(1+B347)","v":0},{"$f":"C349*(1+C347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U349*(1+U347)","v":0},{"$f":"V349*(1+V347)","v":0},207]
["U",{"$f":"IF(B349<>0,LN(B349),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V349<>0,LN(V349),0)","v":0},{"$f":"IF(W349<>0,LN(W349),0)","v":0}]
["Sigma2",{"$f":"IF(B348<>0,2*LN(B348)-2*B350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V348<>0,2*LN(V348)-2*V350,0)","v":0},{"$f":"IF(W348<>0,2*LN(W348)-2*W350,0)","v":0}]
[]
[{"$f":"CONCATENATE(\"Scenario \",$C$61*100,\"%ile\")","v":"Scenario 25%ile"},{"$f":"EXP(SQRT(B351)*NORMSINV($C$61)+B350)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EXP(SQRT(V351)*NORMSINV($C$61)+V350)","v":1},{"$f":"EXP(SQRT(W351)*NORMSINV($C$61)+W350)","v":1}]
["Income from Afford",{"$f":"IF(B353/$C$64<=B510,B510,B353/$C$64)","v":0.25},{"$f":"IF(C353/$C$64<=C510,C510,C353/$C$64)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,{"$f":"IF(B354>B510,VLOOKUP(B354,B510:$AA$590,B509+3),10)","v":90},{"$f":"IF(C354>C510,VLOOKUP(C354,C510:$AA$590,C509+3),10)","v":90},{"$f":"IF(D354>D510,VLOOKUP(D354,D510:$AA$590,D509+3),10)","v":90},{"$f":"IF(E354>E510,VLOOKUP(E354,E510:$AA$590,E509+3),10)","v":90},{"$f":"IF(F354>F510,VLOOKUP(F354,F510:$AA$590,F509+3),10)","v":90},{"$f":"IF(G354>G510,VLOOKUP(G354,G510:$AA$590,G509+3),10)","v":90},{"$f":"IF(H354>H510,VLOOKUP(H354,H510:$AA$590,H509+3),10)","v":90},{"$f":"IF(I354>I510,VLOOKUP(I354,I510:$AA$590,I509+3),10)","v":90},{"$f":"IF(J354>J510,VLOOKUP(J354,J510:$AA$590,J509+3),10)","v":90},{"$f":"IF(K354>K510,VLOOKUP(K354,K510:$AA$590,K509+3),10)","v":90},{"$f":"IF(L354>L510,VLOOKUP(L354,L510:$AA$590,L509+3),10)","v":90},{"$f":"IF(M354>M510,VLOOKUP(M354,M510:$AA$590,M509+3),10)","v":90},{"$f":"IF(N354>N510,VLOOKUP(N354,N510:$AA$590,N509+3),10)","v":90},{"$f":"IF(O354>O510,VLOOKUP(O354,O510:$AA$590,O509+3),10)","v":90},{"$f":"IF(P354>P510,VLOOKUP(P354,P510:$AA$590,P509+3),10)","v":90},{"$f":"IF(Q354>Q510,VLOOKUP(Q354,Q510:$AA$590,Q509+3),10)","v":90},{"$f":"IF(R354>R510,VLOOKUP(R354,R510:$AA$590,R509+3),10)","v":90},{"$f":"IF(S354>S510,VLOOKUP(S354,S510:$AA$590,S509+3),10)","v":90},{"$f":"IF(T354>T510,VLOOKUP(T354,T510:$AA$590,T509+3),10)","v":90},{"$f":"IF(U354>U510,VLOOKUP(U354,U510:$AA$590,U509+3),10)","v":90},{"$f":"IF(V354>V510,VLOOKUP(V354,V510:$AA$590,V509+3),10)","v":90},{"$f":"IF(W354>W510,VLOOKUP(W354,W510:$AA$590,W509+3),10)","v":90}]
["Scenario Market",null,{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),C318*(100-C355)/100,C320*(100-C355)/100)","v":0},{"$f":"IF(OR($B$312=TRUE,$B$309=FALSE),D318*(100-D355)/100,D320*(100-D355)/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario Subsidy",null,{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),C312+(C318*(C355)/100),C320*(C355)/100)","v":0},{"$f":"IF(OR($B$309=FALSE,$B$312=TRUE),D312+(D318*(D355)/100),D320*(D355)/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Intermediate"]
[]
["Rents (Principal)"]
["Rises Principal",{"$f":"B331","v":0},{"$f":"C331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Rent Median (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,Blank!$X365,FALSE)","v":0},{"$f":"B365*(1+B363)","v":0},{"$f":"C365*(1+C363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210]
["Rent 30th%ile (Principal)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,Blank!$X366,FALSE)","v":0},{"$f":"B366*(1+B363)","v":0},{"$f":"C366*(1+C363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,211]
["Annual Rent Medain",{"$f":"B365*52","v":0},{"$f":"C365*52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Rent 30th",{"$f":"B366*52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Income above",{"$f":"B367/CoreAssumptions!$F$6","v":0},{"$f":"C367/CoreAssumptions!$F$6","v":0},{"$f":"D367/CoreAssumptions!$F$6","v":0},{"$f":"E367/CoreAssumptions!$F$6","v":0},{"$f":"F367/CoreAssumptions!$F$6","v":0},{"$f":"G367/CoreAssumptions!$F$6","v":0},{"$f":"H367/CoreAssumptions!$F$6","v":0},{"$f":"I367/CoreAssumptions!$F$6","v":0},{"$f":"J367/CoreAssumptions!$F$6","v":0},{"$f":"K367/CoreAssumptions!$F$6","v":0},{"$f":"L367/CoreAssumptions!$F$6","v":0},{"$f":"M367/CoreAssumptions!$F$6","v":0},{"$f":"N367/CoreAssumptions!$F$6","v":0},{"$f":"O367/CoreAssumptions!$F$6","v":0},{"$f":"P367/CoreAssumptions!$F$6","v":0},{"$f":"Q367/CoreAssumptions!$F$6","v":0},{"$f":"R367/CoreAssumptions!$F$6","v":0},{"$f":"S367/CoreAssumptions!$F$6","v":0},{"$f":"T367/CoreAssumptions!$F$6","v":0},{"$f":"U367/CoreAssumptions!$F$6","v":0},{"$f":"V367/CoreAssumptions!$F$6","v":0},{"$f":"W367/CoreAssumptions!$F$6","v":0}]
["Income below",{"$f":"B368/CoreAssumptions!$F$5","v":0},{"$f":"C368/CoreAssumptions!$F$5","v":0},{"$f":"D368/CoreAssumptions!$F$5","v":0},{"$f":"E368/CoreAssumptions!$F$5","v":0},{"$f":"F368/CoreAssumptions!$F$5","v":0},{"$f":"G368/CoreAssumptions!$F$5","v":0},{"$f":"H368/CoreAssumptions!$F$5","v":0},{"$f":"I368/CoreAssumptions!$F$5","v":0},{"$f":"J368/CoreAssumptions!$F$5","v":0},{"$f":"K368/CoreAssumptions!$F$5","v":0},{"$f":"L368/CoreAssumptions!$F$5","v":0},{"$f":"M368/CoreAssumptions!$F$5","v":0},{"$f":"N368/CoreAssumptions!$F$5","v":0},{"$f":"O368/CoreAssumptions!$F$5","v":0},{"$f":"P368/CoreAssumptions!$F$5","v":0},{"$f":"Q368/CoreAssumptions!$F$5","v":0},{"$f":"R368/CoreAssumptions!$F$5","v":0},{"$f":"S368/CoreAssumptions!$F$5","v":0},{"$f":"T368/CoreAssumptions!$F$5","v":0},{"$f":"U368/CoreAssumptions!$F$5","v":0},{"$f":"V368/CoreAssumptions!$F$5","v":0},{"$f":"W368/CoreAssumptions!$F$5","v":0}]
["Above percentile",{"$f":"VLOOKUP(B370,B$419:$AA$499,B$418+3)","v":90},{"$f":"VLOOKUP(C370,C$419:$AA$499,C$418+3)","v":90},{"$f":"VLOOKUP(D370,D$419:$AA$499,D$418+3)","v":90},{"$f":"VLOOKUP(E370,E$419:$AA$499,E$418+3)","v":90},{"$f":"VLOOKUP(F370,F$419:$AA$499,F$418+3)","v":90},{"$f":"VLOOKUP(G370,G$419:$AA$499,G$418+3)","v":90},{"$f":"VLOOKUP(H370,H$419:$AA$499,H$418+3)","v":90},{"$f":"VLOOKUP(I370,I$419:$AA$499,I$418+3)","v":90},{"$f":"VLOOKUP(J370,J$419:$AA$499,J$418+3)","v":90},{"$f":"VLOOKUP(K370,K$419:$AA$499,K$418+3)","v":90},{"$f":"VLOOKUP(L370,L$419:$AA$499,L$418+3)","v":90},{"$f":"VLOOKUP(M370,M$419:$AA$499,M$418+3)","v":90},{"$f":"VLOOKUP(N370,N$419:$AA$499,N$418+3)","v":90},{"$f":"VLOOKUP(O370,O$419:$AA$499,O$418+3)","v":90},{"$f":"VLOOKUP(P370,P$419:$AA$499,P$418+3)","v":90},{"$f":"VLOOKUP(Q370,Q$419:$AA$499,Q$418+3)","v":90},{"$f":"VLOOKUP(R370,R$419:$AA$499,R$418+3)","v":90},{"$f":"VLOOKUP(S370,S$419:$AA$499,S$418+3)","v":90},{"$f":"VLOOKUP(T370,T$419:$AA$499,T$418+3)","v":90},{"$f":"VLOOKUP(U370,U$419:$AA$499,U$418+3)","v":90},{"$f":"VLOOKUP(V370,V$419:$AA$499,V$418+3)","v":90},{"$f":"VLOOKUP(W370,W$419:$AA$499,W$418+3)","v":90}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B371,B$419:$AA$499,B$418+3)),10,VLOOKUP(B371,B$419:$AA$499,B$418+3))","v":90},{"$f":"VLOOKUP(C371,C$419:$AA$499,C$418+3)","v":90},{"$f":"VLOOKUP(D371,D$419:$AA$499,D$418+3)","v":90},{"$f":"VLOOKUP(E371,E$419:$AA$499,E$418+3)","v":90},{"$f":"VLOOKUP(F371,F$419:$AA$499,F$418+3)","v":90},{"$f":"VLOOKUP(G371,G$419:$AA$499,G$418+3)","v":90},{"$f":"VLOOKUP(H371,H$419:$AA$499,H$418+3)","v":90},{"$f":"VLOOKUP(I371,I$419:$AA$499,I$418+3)","v":90},{"$f":"VLOOKUP(J371,J$419:$AA$499,J$418+3)","v":90},{"$f":"VLOOKUP(K371,K$419:$AA$499,K$418+3)","v":90},{"$f":"VLOOKUP(L371,L$419:$AA$499,L$418+3)","v":90},{"$f":"VLOOKUP(M371,M$419:$AA$499,M$418+3)","v":90},{"$f":"VLOOKUP(N371,N$419:$AA$499,N$418+3)","v":90},{"$f":"VLOOKUP(O371,O$419:$AA$499,O$418+3)","v":90},{"$f":"VLOOKUP(P371,P$419:$AA$499,P$418+3)","v":90},{"$f":"VLOOKUP(Q371,Q$419:$AA$499,Q$418+3)","v":90},{"$f":"VLOOKUP(R371,R$419:$AA$499,R$418+3)","v":90},{"$f":"VLOOKUP(S371,S$419:$AA$499,S$418+3)","v":90},{"$f":"VLOOKUP(T371,T$419:$AA$499,T$418+3)","v":90},{"$f":"VLOOKUP(U371,U$419:$AA$499,U$418+3)","v":90},{"$f":"VLOOKUP(V371,V$419:$AA$499,V$418+3)","v":90},{"$f":"VLOOKUP(W371,W$419:$AA$499,W$418+3)","v":90}]
[]
[]
[]
["Social Rent",null,{"$f":"C319-C378-C379-C380","v":0},{"$f":"D319-D378-D379-D380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BM Rent",null,{"$f":"(C372-C373)/100*C317","v":0},{"$f":"(D372-D373)/100*D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PRS",null,{"$f":"(100-C372)/100*C317-C380","v":0},{"$f":"(100-D372)/100*D317-D380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buyers",null,{"$f":"C341*CoreAssumptions!$F$8","v":0},{"$f":"D341*CoreAssumptions!$F$8","v":0},{"$f":"E341*CoreAssumptions!$F$8","v":0},{"$f":"F341*CoreAssumptions!$F$8","v":0},{"$f":"G341*CoreAssumptions!$F$8","v":0},{"$f":"H341*CoreAssumptions!$F$8","v":0},{"$f":"I341*CoreAssumptions!$F$8","v":0},{"$f":"J341*CoreAssumptions!$F$8","v":0},{"$f":"K341*CoreAssumptions!$F$8","v":0},{"$f":"L341*CoreAssumptions!$F$8","v":0},{"$f":"M341*CoreAssumptions!$F$8","v":0},{"$f":"N341*CoreAssumptions!$F$8","v":0},{"$f":"O341*CoreAssumptions!$F$8","v":0},{"$f":"P341*CoreAssumptions!$F$8","v":0},{"$f":"Q341*CoreAssumptions!$F$8","v":0},{"$f":"R341*CoreAssumptions!$F$8","v":0},{"$f":"S341*CoreAssumptions!$F$8","v":0},{"$f":"T341*CoreAssumptions!$F$8","v":0},{"$f":"U341*CoreAssumptions!$F$8","v":0},{"$f":"V341*CoreAssumptions!$F$8","v":0},{"$f":"W341*CoreAssumptions!$F$8","v":0}]
[]
["Rents Scenario",{"$f":"B330","v":2017},{"$f":"B382+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Rises Scenario",{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,B382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,C382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,D382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,E382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,F382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,G382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,H382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,I382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,J382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,K382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,L382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,M382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,N382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,O382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,P382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,Q382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,R382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,S382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,T382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,U382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,V382-2009,FALSE)","v":0},{"$f":"VLOOKUP($X383,PriceScenarios!$B$3:$AD$21,W382-2009,FALSE)","v":0},{"$f":"CHOOSE(X123,PriceScenarios!$B$3,PriceScenarios!$B$4,PriceScenarios!$B$5,PriceScenarios!$B$6,PriceScenarios!$B$7,PriceScenarios!$B$8,PriceScenarios!$B$9,PriceScenarios!$B$10,PriceScenarios!$B$11,PriceScenarios!$B$12,PriceScenarios!$B$13,PriceScenarios!$B$14,PriceScenarios!$B$15,PriceScenarios!$B$16,PriceScenarios!$B$17,PriceScenarios!$B$18,PriceScenarios!$B$19,PriceScenarios!$B$20,PriceScenarios!$B$21)","v":"User Scenario"}]
[]
["Rent Median (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,Blank!$X385,FALSE)","v":0},{"$f":"B385*(1+B383)","v":0},{"$f":"C385*(1+C383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U385*(1+U383)","v":0},{"$f":"V385*(1+V383)","v":0},210]
["Rent 30th (Scenario)",{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$211,Blank!$X386,FALSE)","v":0},{"$f":"B386*(1+B383)","v":0},{"$f":"C386*(1+C383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U386*(1+U383)","v":0},{"$f":"V386*(1+V383)","v":0},211]
["Annual Rent Medain",{"$f":"B385*52","v":0},{"$f":"C385*52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V385*52","v":0},{"$f":"W385*52","v":0}]
["Annual Rent 30th",{"$f":"B386*52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V386*52","v":0},{"$f":"W386*52","v":0}]
[]
["Income above",{"$f":"B387/$C$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V387/$C$116","v":0},{"$f":"W387/$C$116","v":0}]
["Income below",{"$f":"B388/$C$117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V388/$C$117","v":0},{"$f":"W388/$C$117","v":0}]
["Above percentile",{"$f":"IF(ISERROR(VLOOKUP(B390,B$510:$AA$590,B$509+3)),10,VLOOKUP(B390,B$510:$AA$590,B$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(C390,C$510:$AA$590,C$509+3)),10,VLOOKUP(C390,C$510:$AA$590,C$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(D390,D$510:$AA$590,D$509+3)),10,VLOOKUP(D390,D$510:$AA$590,D$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(E390,E$510:$AA$590,E$509+3)),10,VLOOKUP(E390,E$510:$AA$590,E$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(F390,F$510:$AA$590,F$509+3)),10,VLOOKUP(F390,F$510:$AA$590,F$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(G390,G$510:$AA$590,G$509+3)),10,VLOOKUP(G390,G$510:$AA$590,G$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(H390,H$510:$AA$590,H$509+3)),10,VLOOKUP(H390,H$510:$AA$590,H$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(I390,I$510:$AA$590,I$509+3)),10,VLOOKUP(I390,I$510:$AA$590,I$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(J390,J$510:$AA$590,J$509+3)),10,VLOOKUP(J390,J$510:$AA$590,J$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(K390,K$510:$AA$590,K$509+3)),10,VLOOKUP(K390,K$510:$AA$590,K$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(L390,L$510:$AA$590,L$509+3)),10,VLOOKUP(L390,L$510:$AA$590,L$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(M390,M$510:$AA$590,M$509+3)),10,VLOOKUP(M390,M$510:$AA$590,M$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(N390,N$510:$AA$590,N$509+3)),10,VLOOKUP(N390,N$510:$AA$590,N$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(O390,O$510:$AA$590,O$509+3)),10,VLOOKUP(O390,O$510:$AA$590,O$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(P390,P$510:$AA$590,P$509+3)),10,VLOOKUP(P390,P$510:$AA$590,P$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(Q390,Q$510:$AA$590,Q$509+3)),10,VLOOKUP(Q390,Q$510:$AA$590,Q$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(R390,R$510:$AA$590,R$509+3)),10,VLOOKUP(R390,R$510:$AA$590,R$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(S390,S$510:$AA$590,S$509+3)),10,VLOOKUP(S390,S$510:$AA$590,S$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(T390,T$510:$AA$590,T$509+3)),10,VLOOKUP(T390,T$510:$AA$590,T$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(U390,U$510:$AA$590,U$509+3)),10,VLOOKUP(U390,U$510:$AA$590,U$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(V390,V$510:$AA$590,V$509+3)),10,VLOOKUP(V390,V$510:$AA$590,V$509+3))","v":90},{"$f":"IF(ISERROR(VLOOKUP(W390,W$510:$AA$590,W$509+3)),10,VLOOKUP(W390,W$510:$AA$590,W$509+3))","v":90}]
["Below percentile",{"$f":"IF(ISERROR(VLOOKUP(B391,B$510:$AA$590,B$509+3)),10,(VLOOKUP(B391,B$510:$AA$590,B$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(C391,C$510:$AA$590,C$509+3)),10,(VLOOKUP(C391,C$510:$AA$590,C$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(D391,D$510:$AA$590,D$509+3)),10,(VLOOKUP(D391,D$510:$AA$590,D$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(E391,E$510:$AA$590,E$509+3)),10,(VLOOKUP(E391,E$510:$AA$590,E$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(F391,F$510:$AA$590,F$509+3)),10,(VLOOKUP(F391,F$510:$AA$590,F$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(G391,G$510:$AA$590,G$509+3)),10,(VLOOKUP(G391,G$510:$AA$590,G$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(H391,H$510:$AA$590,H$509+3)),10,(VLOOKUP(H391,H$510:$AA$590,H$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(I391,I$510:$AA$590,I$509+3)),10,(VLOOKUP(I391,I$510:$AA$590,I$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(J391,J$510:$AA$590,J$509+3)),10,(VLOOKUP(J391,J$510:$AA$590,J$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(K391,K$510:$AA$590,K$509+3)),10,(VLOOKUP(K391,K$510:$AA$590,K$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(L391,L$510:$AA$590,L$509+3)),10,(VLOOKUP(L391,L$510:$AA$590,L$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(M391,M$510:$AA$590,M$509+3)),10,(VLOOKUP(M391,M$510:$AA$590,M$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(N391,N$510:$AA$590,N$509+3)),10,(VLOOKUP(N391,N$510:$AA$590,N$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(O391,O$510:$AA$590,O$509+3)),10,(VLOOKUP(O391,O$510:$AA$590,O$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(P391,P$510:$AA$590,P$509+3)),10,(VLOOKUP(P391,P$510:$AA$590,P$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)),10,(VLOOKUP(Q391,Q$510:$AA$590,Q$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(R391,R$510:$AA$590,R$509+3)),10,(VLOOKUP(R391,R$510:$AA$590,R$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(S391,S$510:$AA$590,S$509+3)),10,(VLOOKUP(S391,S$510:$AA$590,S$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(T391,T$510:$AA$590,T$509+3)),10,(VLOOKUP(T391,T$510:$AA$590,T$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(U391,U$510:$AA$590,U$509+3)),10,(VLOOKUP(U391,U$510:$AA$590,U$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(V391,V$510:$AA$590,V$509+3)),10,(VLOOKUP(V391,V$510:$AA$590,V$509+3)))","v":90},{"$f":"IF(ISERROR(VLOOKUP(W391,W$510:$AA$590,W$509+3)),10,(VLOOKUP(W391,W$510:$AA$590,W$509+3)))","v":90}]
[]
[]
[]
["Social Rent",null,{"$f":"C320-C398-C399-C400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BM Rent",null,{"$f":"IF($B$312=TRUE,(C392-C393)/100*C318,IF($B$309=TRUE,(C392-C393)/100*C320,(C392-C393)/100*C318))","v":0},{"$f":"IF($B$312=TRUE,(D392-D393)/100*D318,IF($B$309=TRUE,(D392-D393)/100*D320,(D392-D393)/100*D318))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PRS",null,{"$f":"IF($B$312=TRUE,(100-C392)/100*C318-C400,IF($B$309=TRUE,(100-C392)/100*C320-C400,(100-C392)/100*C318-C400))","v":0},{"$f":"IF($B$312=TRUE,(100-D392)/100*D318-D400,IF($B$309=TRUE,(100-D392)/100*D320-D400,(100-D392)/100*D318-D400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Buyers",null,{"$f":"C356*$C$115","v":0},{"$f":"D356*$C$115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Income Change"]
["Principal",null,{"$f":"IncomeScenarios!C4","v":0},{"$f":"IncomeScenarios!D4","v":0},{"$f":"IncomeScenarios!E4","v":0},{"$f":"IncomeScenarios!F4","v":0.02},{"$f":"IncomeScenarios!G4","v":0.02},{"$f":"IncomeScenarios!H4","v":0.02},{"$f":"IncomeScenarios!I4","v":0.02},{"$f":"IncomeScenarios!J4","v":0.02},{"$f":"IncomeScenarios!K4","v":0.02},{"$f":"IncomeScenarios!L4","v":0.02},{"$f":"IncomeScenarios!M4","v":0.02},{"$f":"IncomeScenarios!N4","v":0.02},{"$f":"IncomeScenarios!O4","v":0.02},{"$f":"IncomeScenarios!P4","v":0.02},{"$f":"IncomeScenarios!Q4","v":0.02},{"$f":"IncomeScenarios!R4","v":0.02},{"$f":"IncomeScenarios!S4","v":0.02},{"$f":"IncomeScenarios!T4","v":0.02},{"$f":"IncomeScenarios!U4","v":0.02},{"$f":"IncomeScenarios!V4","v":0.02},{"$f":"IncomeScenarios!W4","v":0.02}]
["Principle Distribution",null,{"$f":"IncomeScenarios!C25","v":0},{"$f":"IncomeScenarios!D25","v":0},{"$f":"IncomeScenarios!E25","v":0},{"$f":"IncomeScenarios!F25","v":-0.01},{"$f":"IncomeScenarios!G25","v":-0.01},{"$f":"IncomeScenarios!H25","v":-0.01},{"$f":"IncomeScenarios!I25","v":-0.01},{"$f":"IncomeScenarios!J25","v":-0.01},{"$f":"IncomeScenarios!K25","v":-0.01},{"$f":"IncomeScenarios!L25","v":-0.01},{"$f":"IncomeScenarios!M25","v":-0.01},{"$f":"IncomeScenarios!N25","v":-0.01},{"$f":"IncomeScenarios!O25","v":-0.01},{"$f":"IncomeScenarios!P25","v":-0.01},{"$f":"IncomeScenarios!Q25","v":-0.01},{"$f":"IncomeScenarios!R25","v":-0.01},{"$f":"IncomeScenarios!S25","v":-0.01},{"$f":"IncomeScenarios!T25","v":-0.01},{"$f":"IncomeScenarios!U25","v":-0.01},{"$f":"IncomeScenarios!V25","v":-0.01},{"$f":"IncomeScenarios!W25","v":-0.01}]
["Scenario",null,{"$f":"OFFSET(IncomeScenarios!C2,$X$53,0)","v":0},{"$f":"OFFSET(IncomeScenarios!D2,$X$53,0)","v":0},{"$f":"OFFSET(IncomeScenarios!E2,$X$53,0)","v":0},{"$f":"OFFSET(IncomeScenarios!F2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!G2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!H2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!I2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!J2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!K2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!L2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!M2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!N2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!O2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!P2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!Q2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!R2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!S2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!T2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!U2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!V2,$X$53,0)","v":0.02},{"$f":"OFFSET(IncomeScenarios!W2,$X$53,0)","v":0.02}]
["Scenario Distribution",null,{"$f":"OFFSET(IncomeScenarios!C24,$X$54,0)","v":0},{"$f":"OFFSET(IncomeScenarios!D24,$X$54,0)","v":0},{"$f":"OFFSET(IncomeScenarios!E24,$X$54,0)","v":0},{"$f":"OFFSET(IncomeScenarios!F24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!G24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!H24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!I24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!J24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!K24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!L24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!M24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!N24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!O24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!P24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!Q24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!R24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!S24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!T24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!U24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!V24,$X$54,0)","v":-0.01},{"$f":"OFFSET(IncomeScenarios!W24,$X$54,0)","v":-0.01}]
[]
["Principal"]
["Income"]
[null,{"$f":"B382","v":2017},{"$f":"B414+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Principal Median",{"$f":"B459","v":0},{"$f":"C459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Principal \",C49,\"%ile\")","v":"Principal 75%ile"},{"$f":"VLOOKUP($C$49,$A$419:$W$499,25-B418,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Principal\",C50,\"%ile\")","v":"Principal25%ile"},{"$f":"VLOOKUP($C$50,$A$419:$W$499,25-B418,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,23,{"$f":"B418-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,{"$f":"2011","v":2011},{"$f":"CONCATENATE(\"Principal \",C51)","v":"Principal 2032"}]
[{"$f":"Data!B299","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X419,FALSE)","v":0},{"$f":"B419*(1+C$407+(-(50-$A419)*(C$408/40)))","v":0},{"$f":"C419*(1+D$407+(-(50-$A419)*(D$408/40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S419*(1+T$407+(-(50-$A419)*(T$408/40)))","v":0},0,0,0,226,{"$f":"B419","v":0},{"$f":"OFFSET(B419,0,$C$51-2011)","v":0},{"$f":"A419","v":10}]
[{"$f":"Data!B300","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X420,FALSE)","v":0},{"$f":"B420*(1+C$407+(-(50-$A420)*(C$408/40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227,0,0,11]
[{"$f":"Data!B301","v":12},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X421,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228,0,0,12]
[{"$f":"Data!B302","v":13},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X422,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229,0,0,13]
[{"$f":"Data!B303","v":14},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X423,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230,0,0,14]
[{"$f":"Data!B304","v":15},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X424,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231,0,0,15]
[{"$f":"Data!B305","v":16},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X425,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232,0,0,16]
[{"$f":"Data!B306","v":17},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X426,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233,0,0,17]
[{"$f":"Data!B307","v":18},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X427,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234,0,0,18]
[{"$f":"Data!B308","v":19},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X428,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235,0,0,19]
[{"$f":"Data!B309","v":20},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X429,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236,0,0,20]
[{"$f":"Data!B310","v":21},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X430,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237,0,0,21]
[{"$f":"Data!B311","v":22},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X431,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238,0,0,22]
[{"$f":"Data!B312","v":23},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X432,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239,0,0,23]
[{"$f":"Data!B313","v":24},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X433,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240,0,0,24]
[{"$f":"Data!B314","v":25},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X434,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241,0,0,25]
[{"$f":"Data!B315","v":26},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X435,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q435*(1+R$407+(-(50-$A435)*(R$408/40)))","v":0},0,0,0,0,0,242,0,0,26]
[{"$f":"Data!B316","v":27},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X436,FALSE)","v":0},{"$f":"B436*(1+C$407+(-(50-$A436)*(C$408/40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243,0,0,27]
[{"$f":"Data!B317","v":28},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X437,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244,0,0,28]
[{"$f":"Data!B318","v":29},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X438,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245,0,0,29]
[{"$f":"Data!B319","v":30},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X439,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246,0,0,30]
[{"$f":"Data!B320","v":31},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X440,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247,0,0,31]
[{"$f":"Data!B321","v":32},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X441,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248,0,0,32]
[{"$f":"Data!B322","v":33},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X442,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249,0,0,33]
[{"$f":"Data!B323","v":34},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X443,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,34]
[{"$f":"Data!B324","v":35},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X444,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251,0,0,35]
[{"$f":"Data!B325","v":36},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X445,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252,0,0,36]
[{"$f":"Data!B326","v":37},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X446,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253,0,0,37]
[{"$f":"Data!B327","v":38},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X447,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254,0,0,38]
[{"$f":"Data!B328","v":39},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X448,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255,0,0,39]
[{"$f":"Data!B329","v":40},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X449,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256,0,0,40]
[{"$f":"Data!B330","v":41},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X450,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257,0,0,41]
[{"$f":"Data!B331","v":42},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X451,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R451*(1+S$407+(-(50-$A451)*(S$408/40)))","v":0},0,0,0,0,258,0,0,42]
[{"$f":"Data!B332","v":43},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X452,FALSE)","v":0},{"$f":"B452*(1+C$407+(-(50-$A452)*(C$408/40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259,0,0,43]
[{"$f":"Data!B333","v":44},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X453,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,0,0,44]
[{"$f":"Data!B334","v":45},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X454,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261,0,0,45]
[{"$f":"Data!B335","v":46},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X455,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262,0,0,46]
[{"$f":"Data!B336","v":47},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X456,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263,0,0,47]
[{"$f":"Data!B337","v":48},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X457,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264,0,0,48]
[{"$f":"Data!B338","v":49},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X458,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265,0,0,49]
[{"$f":"Data!B339","v":50},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X459,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266,0,0,50]
[{"$f":"Data!B340","v":51},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X460,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267,0,0,51]
[{"$f":"Data!B341","v":52},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X461,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268,0,0,52]
[{"$f":"Data!B342","v":53},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X462,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269,0,0,53]
[{"$f":"Data!B343","v":54},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X463,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270,0,0,54]
[{"$f":"Data!B344","v":55},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X464,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271,0,0,55]
[{"$f":"Data!B345","v":56},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X465,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272,0,0,56]
[{"$f":"Data!B346","v":57},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X466,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273,0,0,57]
[{"$f":"Data!B347","v":58},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X467,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R467*(1+S$407+(-(50-$A467)*(S$408/40)))","v":0},0,0,0,0,274,0,0,58]
[{"$f":"Data!B348","v":59},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X468,FALSE)","v":0},{"$f":"B468*(1+C$407+(-(50-$A468)*(C$408/40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275,0,0,59]
[{"$f":"Data!B349","v":60},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X469,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276,0,0,60]
[{"$f":"Data!B350","v":61},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X470,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277,0,0,61]
[{"$f":"Data!B351","v":62},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X471,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278,0,0,62]
[{"$f":"Data!B352","v":63},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X472,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279,0,0,63]
[{"$f":"Data!B353","v":64},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X473,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280,0,0,64]
[{"$f":"Data!B354","v":65},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X474,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281,0,0,65]
[{"$f":"Data!B355","v":66},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X475,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282,0,0,66]
[{"$f":"Data!B356","v":67},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X476,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283,0,0,67]
[{"$f":"Data!B357","v":68},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X477,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284,0,0,68]
[{"$f":"Data!B358","v":69},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X478,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285,0,0,69]
[{"$f":"Data!B359","v":70},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X479,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286,0,0,70]
[{"$f":"Data!B360","v":71},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X480,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287,0,0,71]
[{"$f":"Data!B361","v":72},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X481,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288,0,0,72]
[{"$f":"Data!B362","v":73},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X482,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289,0,0,73]
[{"$f":"Data!B363","v":74},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X483,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R483*(1+S$407+(-(50-$A483)*(S$408/40)))","v":0},0,0,0,0,290,{"$f":"B483","v":0},{"$f":"OFFSET(B483,0,$C$51-2011)","v":0},{"$f":"A483","v":74}]
[{"$f":"Data!B364","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X484,FALSE)","v":0},{"$f":"B484*(1+C$407+(-(50-$A484)*(C$408/40)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291,0,0,75]
[{"$f":"Data!B365","v":76},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X485,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292,0,0,76]
[{"$f":"Data!B366","v":77},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X486,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293,0,0,77]
[{"$f":"Data!B367","v":78},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X487,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,294,0,0,78]
[{"$f":"Data!B368","v":79},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X488,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295,0,0,79]
[{"$f":"Data!B369","v":80},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X489,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296,0,0,80]
[{"$f":"Data!B370","v":81},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X490,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297,0,0,81]
[{"$f":"Data!B371","v":82},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X491,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298,0,0,82]
[{"$f":"Data!B372","v":83},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X492,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299,0,0,83]
[{"$f":"Data!B373","v":84},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X493,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,0,0,84]
[{"$f":"Data!B374","v":85},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X494,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301,0,0,85]
[{"$f":"Data!B375","v":86},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X495,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302,0,0,86]
[{"$f":"Data!B376","v":87},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X496,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303,0,0,87]
[{"$f":"Data!B377","v":88},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X497,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304,0,0,88]
[{"$f":"Data!B378","v":89},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X498,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305,0,0,89]
[{"$f":"Data!B379","v":90},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X499,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q499*(1+R$407+(-(50-$A499)*(R$408/40)))","v":0},0,0,0,0,0,306,0,0,90]
[null,null,null,{"$f":"C500*1.03","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S500*1.03","v":0},0,0,0,{"$f":"W500*1.03","v":0}]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W501*1.03","v":0}]
[]
[]
["Income"]
[null,{"$f":"B414","v":2017},{"$f":"B505+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Scenario Median",{"$f":"B550","v":0},{"$f":"C550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Scenario \",C49,\"%ile\")","v":"Scenario 75%ile"},{"$f":"VLOOKUP($C$49,$A$510:$W$590,25-B509,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"CONCATENATE(\"Scenario \",C50,\"%ile\")","v":"Scenario 25%ile"},{"$f":"VLOOKUP($C$50,$A$510:$W$590,25-B509,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,{"$f":"B509-1","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,null,{"$f":"2011","v":2011},{"$f":"CONCATENATE(\"Scenario \",C51)","v":"Scenario 2032"}]
[{"$f":"A419","v":10},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X510,FALSE)","v":0},{"$f":"B510*(1+C$409)+B$550*(-(50-$A510)*(C$410/40))","v":0},{"$f":"C510*(1+D$409)+C$550*(-(50-$A510)*(D$410/40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S510*(1+T$409)+S$550*(-(50-$A510)*(T$410/40))","v":0},0,0,0,{"$f":"IF(A418=1,226,308)","v":226},{"$f":"B510","v":0},{"$f":"OFFSET(B510,0,$C$51-2011)","v":0},{"$f":"A510","v":10}]
[{"$f":"A420","v":11},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X511,FALSE)","v":0},{"$f":"B511*(1+C$409)+B$550*(-(50-$A511)*(C$410/40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X510+1","v":227},0,0,11]
[12,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X512,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X511+1","v":228},0,0,12]
[13,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X513,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229,0,0,13]
[14,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X514,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230,0,0,14]
[15,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X515,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231,0,0,15]
[16,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X516,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232,0,0,16]
[17,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X517,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233,0,0,17]
[18,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X518,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234,0,0,18]
[19,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X519,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235,0,0,19]
[20,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X520,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236,0,0,20]
[21,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X521,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237,0,0,21]
[22,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X522,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238,0,0,22]
[23,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X523,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239,0,0,23]
[24,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X524,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240,0,0,24]
[25,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X525,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241,0,0,25]
[26,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X526,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q526*(1+R$409)+Q$550*(-(50-$A526)*(R$410/40))","v":0},0,0,0,0,0,242,0,0,26]
[27,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X527,FALSE)","v":0},{"$f":"B527*(1+C$409)+B$550*(-(50-$A527)*(C$410/40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243,0,0,27]
[28,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X528,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244,0,0,28]
[29,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X529,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245,0,0,29]
[30,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X530,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246,0,0,30]
[31,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X531,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247,0,0,31]
[32,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X532,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248,0,0,32]
[33,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X533,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249,0,0,33]
[34,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X534,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,34]
[35,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X535,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251,0,0,35]
[36,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X536,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252,0,0,36]
[37,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X537,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253,0,0,37]
[38,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X538,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254,0,0,38]
[39,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X539,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255,0,0,39]
[40,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X540,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256,0,0,40]
[41,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X541,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257,0,0,41]
[42,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X542,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q542*(1+R$409)+Q$550*(-(50-$A542)*(R$410/40))","v":0},0,0,0,0,0,258,0,0,42]
[43,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X543,FALSE)","v":0},{"$f":"B543*(1+C$409)+B$550*(-(50-$A543)*(C$410/40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259,0,0,43]
[44,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X544,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260,0,0,44]
[45,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X545,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261,0,0,45]
[46,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X546,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262,0,0,46]
[47,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X547,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263,0,0,47]
[48,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X548,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264,0,0,48]
[49,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X549,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265,0,0,49]
[50,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X550,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266,0,0,50]
[51,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X551,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267,0,0,51]
[52,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X552,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268,0,0,52]
[53,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X553,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,269,0,0,53]
[54,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X554,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270,0,0,54]
[55,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X555,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271,0,0,55]
[56,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X556,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272,0,0,56]
[57,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X557,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273,0,0,57]
[58,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X558,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q558*(1+R$409)+Q$550*(-(50-$A558)*(R$410/40))","v":0},0,0,0,0,0,274,0,0,58]
[59,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X559,FALSE)","v":0},{"$f":"B559*(1+C$409)+B$550*(-(50-$A559)*(C$410/40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275,0,0,59]
[60,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X560,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276,0,0,60]
[61,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X561,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277,0,0,61]
[62,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X562,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278,0,0,62]
[63,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X563,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279,0,0,63]
[64,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X564,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280,0,0,64]
[65,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X565,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281,0,0,65]
[66,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X566,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282,0,0,66]
[67,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X567,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283,0,0,67]
[68,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X568,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284,0,0,68]
[69,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X569,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285,0,0,69]
[70,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X570,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286,0,0,70]
[71,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X571,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287,0,0,71]
[72,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X572,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288,0,0,72]
[73,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X573,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289,0,0,73]
[74,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X574,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q574*(1+R$409)+Q$550*(-(50-$A574)*(R$410/40))","v":0},0,0,0,0,0,290,{"$f":"B574","v":0},{"$f":"OFFSET(B574,0,$C$51-2011)","v":0},{"$f":"A574","v":74}]
[{"$f":"A484","v":75},{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X575,FALSE)","v":0},{"$f":"B575*(1+C$409)+B$550*(-(50-$A575)*(C$410/40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291,0,0,75]
[76,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X576,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X575+1","v":292},0,0,76]
[77,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X577,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293,0,0,77]
[78,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X578,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,294,0,0,78]
[79,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X579,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295,0,0,79]
[80,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X580,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296,0,0,80]
[81,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X581,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297,0,0,81]
[82,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X582,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298,0,0,82]
[83,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X583,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299,0,0,83]
[84,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X584,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,0,0,84]
[85,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X585,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301,0,0,85]
[86,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X586,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302,0,0,86]
[87,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X587,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303,0,0,87]
[88,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X588,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304,0,0,88]
[89,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X589,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305,0,0,89]
[90,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$379,$X590,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q590*(1+R$409)+Q$550*(-(50-$A590)*(R$410/40))","v":0},0,0,0,0,0,306,0,0,90]
[]
[]
["Households Over 75"]
[2010,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,187,FALSE)","v":0}]
[2015,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,188,FALSE)","v":0}]
[2020,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,189,FALSE)","v":0}]
[2025,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,190,FALSE)","v":0}]
[2030,{"$f":"HLOOKUP($A$1,Data!$C$1:$AI$200,191,FALSE)","v":0}]

{"sheet":"Sheet1","index":44,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}